Hayden Plan, Bristol Terrace, Statesville, NC, 28677 | $568/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1817 sft

174 Salem Springs Ln, Statesville, NC, 28625

3 Bed
2 Bath
1590 sft

131 Olive Tea Ln, Statesville, NC, 28625

4 Bed
2 Bath
1920 sft

222 Saint Jill Cir, Statesville, NC, 28625

3 Bed
3 Bath
1749 sft

830 Candy Dr, Statesville, NC, 28677

Nearby investment properties with comparable prices

2 Bed
2 Bath
1350 sft

451 James Farm Rd, Statesville, NC, 28625

Investment Property+ 1 more

3 Bed
3 Bath
1729 sft

3776 Yorkshire Pl, Terrell, NC, 28682

3 Bed
3 Bath
1619 sft

3778 Yorkshire Pl, Terrell, NC, 28682

3 Bed
3 Bath
1310 sft

1912 Maius Dr, 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 Hayden Plan, Bristol Terrace, Statesville, NC, 28677 priced at $339,990 converts $2,640/mo rent into $568/mo cash flow after a $1,664/mo obligation. Total monthly income equals $2,640/mo, and annual cash flow totals $6,816/yr on $112,707 invested. Return on cash invested prints 25.96% in year one, and rental yield reads 9.32% against a $339,990 entry. Equity gained on principal adds $2,194/yr, while 5% annual appreciation compiles into $93,933 by year five. Five-year ROI reaches 135.18% and total cumulative return in cash sums $152,355. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,640/mo property income covering a $1,664/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA