HAYDEN Plan, Reserve at SatterfieldWillow SpringNC27592
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
Investment Highlights
Rental property for sale in Willow Spring at HAYDEN Plan, Reserve at Satterfield, Willow Spring, NC, 27592 priced at $441,990 pairs $2,845/mo rent with $152/mo cash flow after a $2,163/mo payment. Total monthly income equals $2,845/mo, and annual cash flow comes to $1,819/yr on $146,520 invested. Return on cash invested is 21.15% in year one, and rental yield stands at 7.72% on a $441,990 basis. Equity gained on principal adds $2,852/yr, and 5% annual appreciation accumulates to $122,114 by year five. Five-year ROI measures 109.39% and total cumulative return in cash reaches $160,271. For financing, Ziffy Mortgage’s DSCR program evaluates $2,845/mo property income against a $2,163/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27592, Willow Spring, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,263 (100%) |
| Owner Occupied HU | 6,096 (83.9%) |
| Renter Occupied HU | 987 (13.6%) |
| Vacant Housing Units | 180 ( 2.5%) |
| Median Home Value | $414,593 |
| Average Home Value | $461,574 |
Housing Distribution
Address Breakdown
Residential
7,214
Single Family
7,214
Multi-Family
0
Businesses
191
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Online Sales Team • D.R. Horton - Raleigh South
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A