Flourish Plan, Encore at Streamside - Classic SeriesWaxhawNC28173
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
Total monthly income runs $3,570/mo, and annual cash flow reaches $3,274/yr on $177,986 cash to close. Return on cash invested measures 21.9% in year one, and rental yield registers 7.92% at a $540,990 basis. Equity gained on principal adds $3,491/yr, and annual property appreciation at 5% supports $149,466 by year five. Five-year ROI tracks 113.36% and total cumulative return in cash totals $201,757. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,570/mo property income relative to a $2,648/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28173, Waxhaw, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,726 (100%) |
| Owner Occupied HU | 19,959 (87.8%) |
| Renter Occupied HU | 2,103 ( 9.3%) |
| Vacant Housing Units | 664 ( 2.9%) |
| Median Home Value | $607,943 |
| Average Home Value | $684,101 |
Housing Distribution
Address Breakdown
Residential
22,303
Single Family
22,303
Multi-Family
0
Businesses
821
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Zan Love • David Weekley Homes
Mls Name: David Weekley Homes
Mls Provider:
Mls ID: #N/A