Penwell Plan, Villas at Sherrills Ford, Terrell, NC, 28682 | $317/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2460 sft

532 Margaret Dr, Statesville, NC, 28677

4 Bed
2 Bath
1952 sft

4909 Emma Love Ln, Denver, NC, 28037

4 Bed
3 Bath
1882 sft

1025 Hefner Dr NW, Conover, NC, 28613

3 Bed
3 Bath
1624 sft

12304 Huntersville Concord Rd, Huntersville, NC, 28078

Nearby investment properties with comparable prices

3 Bed
2 Bath
1900 sft

2184 Little John Trl, Newton, NC, 28658

3 Bed
3 Bath
2470 sft

Abigale Plan, Autumn Ridge, High Shoals, NC, 28077

4 Bed
2 Bath
1497 sft

Freeport Plan, The Falls at Newton, Newton, NC, 28658

4 Bed
2 Bath
1497 sft

Freeport Plan, Laurelbrook, Sherrills Ford, NC, 28673

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 Terrell at Penwell Plan, Villas at Sherrills Ford, Terrell, NC, 28682 offers a 8.26% rental yield on a $401,990 purchase with $2,767/mo rent. Total monthly income registers $2,767/mo, and a $1,968/mo payment leaves $317/mo available for distribution. Annual cash flow reaches $3,799/yr on $133,260 to close, and return on cash invested stands at 22.76% in year one. Equity gained on principal adds $2,594/yr while 5% annual appreciation supports $111,062 over five years. Portfolio math shows five-year ROI at 118.01% and total cumulative return in cash at $157,265. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,767/mo property income against a $1,968/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