Hamilton Plan, Bristol Terrace, Statesville, NC, 28677 | $383/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1261 sft

1371 Millrace Dr, Conover, NC, 28613

3 Bed
2 Bath
1525 sft

166 Eastgate Dr, Statesville, NC, 28625

3 Bed
1 Bath
1570 sft

4974 6th St SW, Catawba, NC, 28609

3 Bed
2 Bath
1179 sft

1528 Avondale Dr, Statesville, NC, 28625

Nearby investment properties with comparable prices

3 Bed
2 Bath
1622 sft

186 Ellendale Ln, Taylorsville, NC, 28681

4 Bed
3 Bath
1710 sft

1130 Fox Ave, Statesville, NC, 28677

2 Bed
2 Bath
1088 sft

5201 Duck Ln, Catawba, NC, 28609

3 Bed
2 Bath
1369 sft

3567 Smithfield Dr NW, Conover, NC, 28613

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 Statesville at Hamilton Plan, Bristol Terrace, Statesville, NC, 28677 generates $2,278/mo in rent and, after a $1,522/mo payment, leaves $383/mo in cash flow. Total monthly income is $2,278/mo, and annual cash flow is $4,594/yr on $103,093 invested. Return on cash invested sits at 24.36% in year one, and rental yield is 8.79% on a $310,990 entry. Equity gained on principal adds $2,007/yr, while 5% annual appreciation builds toward $85,921 over five years. Five-year ROI reaches 126.61% and total cumulative return in cash sums $130,530. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,278/mo property income rather than buyer’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA