Huntley Plan, Beaver Creek,Statesville,NC,28677

Investment Highlights

Investment property for sale in Statesville at Huntley Plan, Beaver Creek, Statesville, NC, 28677 offers a 10.16% rental yield on a $376,900 purchase with $3,190/mo rent. Total monthly income registers $3,190/mo, and a $1,845/mo payment leaves $893/mo available for distribution. Annual cash flow reaches $10,713/yr on $124,942 to close, and return on cash invested stands at 28.48% in year one. Equity gained on principal adds $2,432/yr while 5% annual appreciation supports $104,131 over five years. Portfolio math shows five-year ROI at 148.7% and total cumulative return in cash at $185,795. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,190/mo property income against a $1,845/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.