Millbrook 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
Investment property for sale in Knightdale at Millbrook Plan, Harrisburg Station at Knightdale Station, Knightdale, NC, 27545 uses $184,043 cash to close to unlock $873/yr annual cash flow and $73/mo monthly cash flow. Total monthly income runs $3,482/mo, and a $2,738/mo payment keeps the spread at $73/mo. Purchase price stands at $559,400, and rental yield measures 7.47% with $3,482/mo rent. Return on cash invested shows 20.53% in year one, and 5% annual appreciation builds toward $154,552 over five years. Five-year ROI reaches 106.04% and total cumulative return in cash records $195,165. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,482/mo property income covering a $2,738/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: 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