Hayden Plan, Wildbrook VillageWaynesvilleNC28785
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
Investment property for sale in Waynesville at Hayden Plan, Wildbrook Village, Waynesville, NC, 28785 uses $139,227 cash to close to unlock $13,008/yr annual cash flow and $1,084/mo monthly cash flow. Total monthly income runs $3,644/mo, and a $2,056/mo payment keeps the spread at $1,084/mo. Purchase price stands at $419,990, and rental yield measures 10.41% with $3,644/mo rent. Return on cash invested shows 29.25% in year one, and 5% annual appreciation builds toward $116,035 over five years. Five-year ROI reaches 152.86% and total cumulative return in cash records $212,824. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,644/mo property income covering a $2,056/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28785, Waynesville, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,364 (100%) |
| Owner Occupied HU | 3,217 (60.0%) |
| Renter Occupied HU | 682 (12.7%) |
| Vacant Housing Units | 1,465 (27.3%) |
| Median Home Value | $349,783 |
| Average Home Value | $420,626 |
Housing Distribution
Address Breakdown
Residential
4,535
Single Family
4,535
Multi-Family
0
Businesses
107
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