HAYDEN Plan, East RidgeAydenNC28513
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at HAYDEN Plan, East Ridge, Ayden, NC, 28513 in Ayden speaks for itself: 11.61% gross on a $330,990 price, generating $3,202/mo in rent and $1,184/mo in net income after the $1,488/mo debt service. DSCR 2.15, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $14,213 stacks alongside $91,446 in projected five-year appreciation and $3,048/yr in principal reduction. Projected total cumulative return: $201,628.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.6% | 6.2% |
| Monthly Cash Flow | $1,184 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,202 |
| Total Monthly Debt Service | $1,886 |
| DSCR Ratio | 1.70x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28513, Ayden, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,242 (100%) |
| Owner Occupied HU | 2,989 (57.0%) |
| Renter Occupied HU | 1,613 (30.8%) |
| Vacant Housing Units | 640 (12.2%) |
| Median Home Value | $230,978 |
| Average Home Value | $266,618 |
Housing Distribution
Address Breakdown
Residential
4,968
Single Family
4,803
Multi-Family
165
Businesses
366
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
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28513, Ayden, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,242 (100%) |
| Owner Occupied HU | 2,989 (57.0%) |
| Renter Occupied HU | 1,613 (30.8%) |
| Vacant Housing Units | 640 (12.2%) |
| Median Home Value | $230,978 |
| Average Home Value | $266,618 |
Housing Distribution
Address Breakdown
Residential
4,968
Single Family
4,803
Multi-Family
165
Businesses
366
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A