Lucas Plan, The Manors at Haywood GlenKnightdaleNC27545
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 Lucas Plan, The Manors at Haywood Glen, Knightdale, NC, 27545 priced at $463,990 pairs $3,046/mo rent with $218/mo cash flow after a $2,271/mo payment. Total monthly income equals $3,046/mo, and annual cash flow comes to $2,619/yr on $153,813 invested. Return on cash invested is 21.61% in year one, and rental yield stands at 7.88% on a $463,990 basis. Equity gained on principal adds $2,994/yr, and 5% annual appreciation accumulates to $128,192 by year five. Five-year ROI measures 111.86% and total cumulative return in cash reaches $172,062. For financing, Ziffy Mortgage’s DSCR program evaluates $3,046/mo property income against a $2,271/mo payment instead of your W2s, 1099s, or Tax returns.
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 • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A