DARWIN Plan, Belle Grove, Wendell, NC, 27591 | $24/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1165 sft

2017 Rabbit Run, Raleigh, NC, 27603

Investment Property+ 2 more

3 Bed
3 Bath
1600 sft

620 Walnut Heights Dr #103, Raleigh, NC, 27610

Investment Property+ 2 more

3 Bed
3 Bath
1650 sft

620 Walnut Heights Dr #101, Raleigh, NC, 27610

Investment Property+ 2 more

3 Bed
4 Bath
1753 sft

1408 Sawyer Rd #101, Raleigh, NC, 27610

Nearby investment properties with comparable prices

3 Bed
3 Bath
1579 sft

6307 Lady Eliza Ln, Raleigh, NC, 27610

3 Bed
2 Bath
1432 sft

109 N Valley Dr, Louisburg, NC, 27549

3 Bed
2 Bath
1332 sft

3419 Streams Of Fields Dr, Raleigh, NC, 27604

3 Bed
2 Bath
1316 sft

9121 Ava Dr, Bailey, NC, 27807

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Wendell at DARWIN Plan, Belle Grove, Wendell, NC, 27591 with 5% annual appreciation on a $372,490 basis while $2,294/mo rent supports operations. Total monthly income totals $2,294/mo and a $1,823/mo payment preserves $24/mo for cash returns. Annual cash flow comes to $288/yr on $123,480 deployed, and return on cash invested reaches 20.14% in year one. Equity gained on principal adds $2,404/yr, and five-year appreciation sums $102,912 alongside rental yield of 7.39%. Five-year ROI measures 103.99% and total cumulative return in cash totals $128,407.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,294/mo property income versus a $1,823/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA