Pembrooke Plan, Esplanade at NorthgateIndian TrailNC28079
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 Indian Trail at Pembrooke Plan, Esplanade at Northgate, Indian Trail, NC, 28079 priced at $444,990 converts $2,701/mo rent into after a $2,178/mo obligation. Total monthly income equals $2,701/mo. Return on cash invested prints 19.82% in year one, and rental yield reads 7.28% against a $444,990 entry. Equity gained on principal adds $2,871/yr, while 5% annual appreciation compiles into $122,943 by year five. Five-year ROI reaches 102.27% and total cumulative return in cash sums $150,857. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,701/mo property income covering a $2,178/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28079, Indian Trail, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,681 (100%) |
| Owner Occupied HU | 12,575 (80.2%) |
| Renter Occupied HU | 2,629 (16.8%) |
| Vacant Housing Units | 477 ( 3.0%) |
| Median Home Value | $397,170 |
| Average Home Value | $459,396 |
Housing Distribution
Address Breakdown
Residential
16,142
Single Family
15,637
Multi-Family
505
Businesses
1,480
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Taylor Morrison
Mls Name: Taylor Morrison
Mls Provider:
Mls ID: #N/A