Hamilton Plan, Villas at Sherrills Ford,Terrell,NC,28682

Investment Highlights

Rental property for sale in Terrell at Hamilton Plan, Villas at Sherrills Ford, Terrell, NC, 28682 offers $2,590/mo rent that, after a $1,919/mo payment, leaves $201/mo cash flow. Total monthly income is $2,590/mo, and annual cash flow is $2,407/yr on $129,945 cash. Return on cash invested measures 21.76% in year one, and rental yield stands at 7.93% at a $391,990 entry. Equity gained on principal adds $2,529/yr while 5% annual appreciation compounds into $108,300 by year five. Five-year ROI records 112.66% and total cumulative return in cash reaches $146,397. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,590/mo property income versus a $1,919/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.