ELSTON Plan, Willow Mill, Thomasville, NC, 27360 | $541/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1184 sft

3985 Village Park Ct, Winston Salem, NC, 27127

Zina TH Plan, True Homes Build OYL - Triad

3 Bed
3 Bath
1543 sft

Zina TH Plan, True Homes Build OYL - Triad, Winston Salem, NC, 27127

Freeport TH Plan, True Homes Build OYL - Triad

3 Bed
3 Bath
2262 sft

Freeport TH Plan, True Homes Build OYL - Triad, Winston Salem, NC, 27127

3 Bed
2 Bath
1472 sft

2016 Owls Roost Rd, Winston Salem, NC, 27127

Nearby investment properties with comparable prices

3 Bed
3 Bath
1404 sft

304 Peacock Cir, Lexington, NC, 27292

3 Bed
3 Bath
1404 sft

328 Peacock Cir, Lexington, NC, 27292

3 Bed
2 Bath
1765 sft

2945 Poinsetta Dr, Winston Salem, NC, 27107

3 Bed
1 Bath
1057 sft

2814 Westridge Rd, Winston Salem, NC, 27103

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

Rental property for sale in Thomasville at ELSTON Plan, Willow Mill, Thomasville, NC, 27360 priced at $296,990 pairs $2,351/mo rent with $541/mo cash flow after a $1,454/mo payment. Total monthly income equals $2,351/mo, and annual cash flow comes to $6,487/yr on $98,452 invested. Return on cash invested is 26.5% in year one, and rental yield stands at 9.5% on a $296,990 basis. Equity gained on principal adds $1,916/yr, and 5% annual appreciation accumulates to $82,053 by year five. Five-year ROI measures 138.06% and total cumulative return in cash reaches $135,927. For financing, Ziffy Mortgage’s DSCR program evaluates $2,351/mo property income against a $1,454/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 27360, Thomasville, NC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	20,717 (100%)
Owner Occupied HU	13,122 (63.3%)
Renter Occupied HU	6,131 (29.6%)
Vacant Housing Units	1,464 ( 7.1%)
Median Home Value	$224,747
Average Home Value	$265,283