Nelson Plan, Rosedale: Sterling Collection, Wake Forest, NC, 27587 | $135/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1614 sft

116 Northbrook Dr APT 204, Raleigh, NC, 27609

3 Bed
3 Bath
2401 sft

The Ash Plan, Woodland Crossing, Zebulon, NC, 27597

3 Bed
3 Bath
2002 sft

632 Poplar St, Durham, NC, 27703

3 Bed
3 Bath
1467 sft

8401 Hobhouse Cir, Raleigh, NC, 27615

Nearby investment properties with comparable prices

5 Bed
3 Bath
2368 sft

556 Stream Walk Xing, Wendell, NC, 27591

Tinsley Plan, Cayden Cove : Cottage Collection

3 Bed
3 Bath
2411 sft

Tinsley Plan, Cayden Cove : Cottage Collection, Wendell, NC, 27591

3 Bed
3 Bath
1808 sft

Plan 1808 Plan, Tucker Place, Raleigh, NC, 27616

3 Bed
3 Bath
2340 sft

GALEN Plan, The Reserve at Prestleigh, Wake Forest, NC, 27587

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 Wake Forest at Nelson Plan, Rosedale: Sterling Collection, Wake Forest, NC, 27587 uses $159,448 cash to close to unlock $1,618/yr annual cash flow and $135/mo monthly cash flow. Total monthly income runs $3,066/mo, and a $2,354/mo payment keeps the spread at $135/mo. Purchase price stands at $480,990, and rental yield measures 7.65% with $3,066/mo rent. Return on cash invested shows 20.92% in year one, and 5% annual appreciation builds toward $132,889 over five years. Five-year ROI reaches 108.14% and total cumulative return in cash records $172,431. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,066/mo property income covering a $2,354/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: 27587, Wake Forest, NC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	35,796 (100%)
Owner Occupied HU	26,327 (73.5%)
Renter Occupied HU	7,313 (20.4%)
Vacant Housing Units	2,156 ( 6.0%)
Median Home Value	$536,728
Average Home Value	$601,447