Flint Plan, Beaver Creek,Statesville,NC,28677

Investment Highlights

Investment property for sale in Statesville at Flint Plan, Beaver Creek, Statesville, NC, 28677 offers a 7.5% rental yield on a $316,900 purchase with $1,980/mo rent. Total monthly income registers $1,980/mo, and a $1,551/mo payment leaves $49/mo available for distribution. Annual cash flow reaches $585/yr on $105,052 to close, and return on cash invested stands at 20.47% in year one. Equity gained on principal adds $2,045/yr while 5% annual appreciation supports $87,554 over five years. Portfolio math shows five-year ROI at 105.7% and total cumulative return in cash at $111,038. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,980/mo property income against a $1,551/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.