Jessamine Plan, Harrisburg Station at Knightdale StationKnightdaleNC27545
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 Knightdale at Jessamine Plan, Harrisburg Station at Knightdale Station, Knightdale, NC, 27545 priced at $550,400 converts $3,368/mo rent into $14/mo cash flow after a $2,694/mo obligation. Total monthly income equals $3,368/mo, and annual cash flow totals $162/yr on $181,082 invested. Return on cash invested prints 20.15% in year one, and rental yield reads 7.34% against a $550,400 entry. Equity gained on principal adds $3,552/yr, while 5% annual appreciation compiles into $152,065 by year five. Five-year ROI reaches 103.98% and total cumulative return in cash sums $188,295. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,368/mo property income covering a $2,694/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27545, Knightdale, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,999 (100%) |
| Owner Occupied HU | 9,539 (68.1%) |
| Renter Occupied HU | 3,631 (25.9%) |
| Vacant Housing Units | 829 ( 5.9%) |
| Median Home Value | $401,653 |
| Average Home Value | $454,655 |
Housing Distribution
Address Breakdown
Residential
13,351
Single Family
11,091
Multi-Family
2,260
Businesses
884
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Dream Finders Homes
Mls Name: Dream Finders Homes
Mls Provider:
Mls ID: #N/A