ESSEX Plan, Kings MillAydenNC28513
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
Investment property for sale in Ayden at ESSEX Plan, Kings Mill, Ayden, NC, 28513 uses $85,192 cash to close to unlock $15,631/yr annual cash flow and $1,303/mo monthly cash flow. Total monthly income runs $2,869/mo, and a $1,258/mo payment keeps the spread at $1,303/mo. Purchase price stands at $256,990, and rental yield measures 13.4% with $2,869/mo rent. Return on cash invested shows 38.26% in year one, and 5% annual appreciation builds toward $71,002 over five years. Five-year ROI reaches 201.11% and total cumulative return in cash records $171,332. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,869/mo property income covering a $1,258/mo payment rather than investor’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28513, Ayden, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,242 (100%) |
| Owner Occupied HU | 2,989 (57.0%) |
| Renter Occupied HU | 1,613 (30.8%) |
| Vacant Housing Units | 640 (12.2%) |
| Median Home Value | $230,978 |
| Average Home Value | $266,618 |
Housing Distribution
Address Breakdown
Residential
4,968
Single Family
4,803
Multi-Family
165
Businesses
366
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Century Complete
Mls Name: Century Communities
Mls Provider:
Mls ID: #N/A