Columbia Plan, Moore Farm Single FamilyIndian TrailNC28079
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Indian Trail at Columbia Plan, Moore Farm Single Family, Indian Trail, NC, 28079 priced at $466,990 pairs $2,876/mo rent with $30/mo cash flow after a $2,286/mo payment. Total monthly income equals $2,876/mo, and annual cash flow comes to $355/yr on $154,807 invested. Return on cash invested is 20.14% in year one, and rental yield stands at 7.39% on a $466,990 basis. Equity gained on principal adds $3,013/yr, and 5% annual appreciation accumulates to $129,021 by year five. Five-year ROI measures 103.96% and total cumulative return in cash reaches $160,932. For financing, Ziffy Mortgage’s DSCR program evaluates $2,876/mo property income against a $2,286/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28079, Indian Trail, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,681 (100%) |
| Owner Occupied HU | 12,575 (80.2%) |
| Renter Occupied HU | 2,629 (16.8%) |
| Vacant Housing Units | 477 ( 3.0%) |
| Median Home Value | $397,170 |
| Average Home Value | $459,396 |
Housing Distribution
Address Breakdown
Residential
16,142
Single Family
15,637
Multi-Family
505
Businesses
1,480
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Ryan Homes
Mls Name: Ryan Homes
Mls Provider:
Mls ID: #N/A