Darwin Plan, The Village at Bradley BranchArdenNC28704
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 Arden at Darwin Plan, The Village at Bradley Branch, Arden, NC, 28704 priced at $390,990 converts $3,028/mo rent into $645/mo cash flow after a $1,914/mo obligation. Total monthly income equals $3,028/mo, and annual cash flow totals $7,738/yr on $129,613 invested. Return on cash invested prints 25.88% in year one, and rental yield reads 9.29% against a $390,990 entry. Equity gained on principal adds $2,523/yr, while 5% annual appreciation compiles into $108,023 by year five. Five-year ROI reaches 134.73% and total cumulative return in cash sums $174,631. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,028/mo property income covering a $1,914/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28704, Arden, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,283 (100%) |
| Owner Occupied HU | 6,564 (49.4%) |
| Renter Occupied HU | 5,409 (40.7%) |
| Vacant Housing Units | 1,310 ( 9.9%) |
| Median Home Value | $460,403 |
| Average Home Value | $610,342 |
Housing Distribution
Address Breakdown
Residential
12,048
Single Family
9,990
Multi-Family
2,058
Businesses
976
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Whitney Thompson • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A