ELSTON Plan, Willow MillThomasvilleNC27360
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 Thomasville at ELSTON Plan, Willow Mill, Thomasville, NC, 27360 offers $2,748/mo rent that, after a $1,454/mo payment, leaves $938/mo cash flow. Total monthly income is $2,748/mo, and annual cash flow is $11,251/yr on $98,452 cash. Return on cash invested measures 31.34% in year one, and rental yield stands at 11.1% at a $296,990 entry. Equity gained on principal adds $1,916/yr while 5% annual appreciation compounds into $82,053 by year five. Five-year ROI records 164.01% and total cumulative return in cash reaches $161,475. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,748/mo property income versus a $1,454/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
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 |
Housing Distribution
Address Breakdown
Residential
20,241
Single Family
20,013
Multi-Family
228
Businesses
1,293
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A