Paisley Plan, Cherry Creek - Classic SeriesHaw RiverNC27258
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
Total monthly income registers $2,927/mo, and a $1,777/mo payment leaves $714/mo available for distribution. Annual cash flow reaches $8,573/yr on $120,331 to close, and return on cash invested stands at 27.03% in year one. Equity gained on principal adds $2,342/yr while 5% annual appreciation supports $100,287 over five years. Portfolio math shows five-year ROI at 140.93% and total cumulative return in cash at $169,584. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,927/mo property income against a $1,777/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: 27258, Haw River, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,392 (100%) |
| Owner Occupied HU | 2,517 (74.2%) |
| Renter Occupied HU | 647 (19.1%) |
| Vacant Housing Units | 228 ( 6.7%) |
| Median Home Value | $308,799 |
| Average Home Value | $311,872 |
Housing Distribution
Address Breakdown
Residential
3,258
Single Family
3,258
Multi-Family
0
Businesses
149
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mandheer Wadhwa • Meritage Homes
Mls Name: Meritage Homes
Mls Provider:
Mls ID: #N/A