Davidson Plan, Hillcrest Grove, Wendell, NC, 27591 | $75/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2073 sft

9205 Dawnshire Rd, Raleigh, NC, 27615

5 Bed
3 Bath
2639 sft

2518 Shepherd Valley St, Raleigh, NC, 27610

3 Bed
2 Bath
1800 sft

3117 Monticello Dr, Raleigh, NC, 27612

4 Bed
3 Bath
2459 sft

3209 Marshlane Way, Raleigh, NC, 27610

Nearby investment properties with comparable prices

4 Bed
3 Bath
2818 sft

8 Tiger Eye Dr, Clayton, NC, 27520

4 Bed
3 Bath
2839 sft

44 Good Morning Ln, Garner, NC, 27529

4 Bed
3 Bath
2574 sft

545 Husketh Rd, Youngsville, NC, 27596

3 Bed
3 Bath
2574 sft

Austin Plan, Bartlett Manor, Youngsville, NC, 27596

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 Davidson Plan, Hillcrest Grove, Wendell, NC, 27591 uses $178,943 cash to close to unlock $904/yr annual cash flow and $75/mo monthly cash flow. Total monthly income runs $3,390/mo, and a $2,662/mo payment keeps the spread at $75/mo. Purchase price stands at $543,900, and rental yield measures 7.48% with $3,390/mo rent. Return on cash invested shows 20.57% in year one, and 5% annual appreciation builds toward $150,270 over five years. Five-year ROI reaches 106.22% and total cumulative return in cash records $190,071. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,390/mo property income covering a $2,662/mo payment rather than investor’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA