Darwin Plan, Bristol Terrace, Statesville, NC, 28677 | $353/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1705 sft

516 S Mulberry St, Statesville, NC, 28677

3 Bed
2 Bath
1444 sft

1636 Mayfair Dr, Conover, NC, 28613

3 Bed
2 Bath
1487 sft

1006 Radio Rd, Statesville, NC, 28677

3 Bed
2 Bath
1200 sft

198 Parkertown Rd, Mooresville, NC, 28115

Nearby investment properties with comparable prices

Pleasantview A Plan, Statesville, NC: Build On Your Lot

3 Bed
2 Bath
1667 sft

Pleasantview A Plan, Statesville, NC: Build On Your Lot, Statesville, NC, 28677

3 Bed
2 Bath
1568 sft

149 Oakstone Dr, Statesville, NC, 28677

3 Bed
2 Bath
1040 sft

124 Turning Leaf Ln, Statesville, NC, 28677

3 Bed
2 Bath
1487 sft

1006 Radio Rd, Statesville, NC, 28677

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 Statesville at Darwin Plan, Bristol Terrace, Statesville, NC, 28677 earns $353/mo cash flow from $2,230/mo rent with a $1,507/mo payment. Total monthly income totals $2,230/mo, and annual cash flow totals $4,241/yr on $102,099 capital. ROI tracks 24.06% on current figures, and rental yield reads 8.69% at a $307,990 purchase. Equity gained on principal adds $1,987/yr, and 5% annual appreciation supports $85,092 over five years. Five-year ROI reaches 125.01% and total cumulative return in cash sums $127,632. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,230/mo property income instead of your personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA