Leland Plan, The Point, Rolesville, NC, 27571 | $65/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1418 sft

5534 Golden Moss Trl, Raleigh, NC, 27613

Plan 1601 Modeled Plan, Brooks Mill - Edge Series

3 Bed
3 Bath
1601 sft

Plan 1601 Modeled Plan, Brooks Mill - Edge Series, Durham, NC, 27703

3 Bed
2 Bath
1583 sft

105 Hinton Ct, Clayton, NC, 27527

3 Bed
3 Bath
1812 sft

501 Brier Crossings Loop, Durham, NC, 27703

Nearby investment properties with comparable prices

3 Bed
3 Bath
1293 sft

8908 Shallcross Way, Raleigh, NC, 27617

Red Oak Plan, Paddington Station at Knightdale Station

3 Bed
3 Bath
1781 sft

Red Oak Plan, Paddington Station at Knightdale Station, Knightdale, NC, 27545

3 Bed
3 Bath
2338 sft

555 Purple Aster St, Youngsville, NC, 27596

3 Bed
3 Bath
2702 sft

Wynwood Plan, Whispering Pines, Franklinton, NC, 27525

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

Investment property for sale in Rolesville at Leland Plan, The Point, Rolesville, NC, 27571 offers a 7.49% rental yield on a $441,990 purchase with $2,758/mo rent. Total monthly income registers $2,758/mo, and a $2,163/mo payment leaves $65/mo available for distribution. Annual cash flow reaches $775/yr on $146,520 to close, and return on cash invested stands at 20.44% in year one. Equity gained on principal adds $2,852/yr while 5% annual appreciation supports $122,114 over five years. Portfolio math shows five-year ROI at 105.56% and total cumulative return in cash at $154,667. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,758/mo property income against a $2,163/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 27571, Rolesville, NC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,358 (100%)
Owner Occupied HU	2,895 (86.2%)
Renter Occupied HU	335 ( 10.0%)
Vacant Housing Units	128 ( 3.8%)
Median Home Value	$549,943
Average Home Value	$583,512