Columbia Plan, The Estates at EdinboroughGibsonvilleNC27249
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
Investment property for sale in Gibsonville at Columbia Plan, The Estates at Edinborough, Gibsonville, NC, 27249 offers a 10.19% rental yield on a $412,990 purchase with $3,506/mo rent. Total monthly income registers $3,506/mo, and a $2,021/mo payment leaves $989/mo available for distribution. Annual cash flow reaches $11,873/yr on $136,906 to close, and return on cash invested stands at 28.58% in year one. Equity gained on principal adds $2,665/yr while 5% annual appreciation supports $114,102 over five years. Portfolio math shows five-year ROI at 149.24% and total cumulative return in cash at $204,314. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,506/mo property income against a $2,021/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27249, Gibsonville, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,169 (100%) |
| Owner Occupied HU | 4,659 (75.5%) |
| Renter Occupied HU | 1,163 (18.9%) |
| Vacant Housing Units | 347 ( 5.6%) |
| Median Home Value | $301,072 |
| Average Home Value | $313,310 |
Housing Distribution
Address Breakdown
Residential
5,931
Single Family
5,931
Multi-Family
0
Businesses
239
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A