HAYDEN Plan, Gretchen Pines, West End, NC, 27376 | $450/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1744 sft

Engage Plan, Taiz Ridge, Aberdeen, NC, 28315

3 Bed
2 Bath
1615 sft

101 Thistle Lane, West End, NC, 27376

Country Living: Build On Your Lot Plan, Fortis Farms: Build On Your Lot

3 Bed
3 Bath
1500 sft

Country Living: Build On Your Lot Plan, Fortis Farms: Build On Your Lot, Vass, NC, 28394

3 Bed
2 Bath
1880 sft

27 Richmond Rd, Jackson Springs, NC, 27281

Nearby investment properties with comparable prices

3 Bed
2 Bath
1725 sft

407 Deep River Road, Aberdeen, NC, 28315

4 Bed
3 Bath
2428 sft

273 Desert Orchid Circle, Raeford, NC, 28376

3 Bed
3 Bath
1605 sft

Joyner Plan, Sandy Springs, Aberdeen, NC, 28315

3 Bed
2 Bath
1626 sft

130 Ravenwood Road, Aberdeen, NC, 28315

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 West End at HAYDEN Plan, Gretchen Pines, West End, NC, 27376 priced at $383,990 pairs $2,790/mo rent with $450/mo cash flow after a $1,879/mo payment. Total monthly income equals $2,790/mo, and annual cash flow comes to $5,403/yr on $127,293 invested. Return on cash invested is 24.15% in year one, and rental yield stands at 8.72% on a $383,990 basis. Equity gained on principal adds $2,478/yr, and 5% annual appreciation accumulates to $106,089 by year five. Five-year ROI measures 125.51% and total cumulative return in cash reaches $159,761. For financing, Ziffy Mortgage’s DSCR program evaluates $2,790/mo property income against a $1,879/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA