Plan 2074 Modeled Plan, Preserve at Jones DairyRolesvilleNC27571
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 Rolesville at Plan 2074 Modeled Plan, Preserve at Jones Dairy, Rolesville, NC, 27571 offers $2,875/mo rent that, after a $2,021/mo payment, leaves $358/mo cash flow. Total monthly income is $2,875/mo, and annual cash flow is $4,301/yr on $136,906 cash. Return on cash invested measures 23.05% in year one, and rental yield stands at 8.35% at a $412,990 entry. Equity gained on principal adds $2,665/yr while 5% annual appreciation compounds into $114,102 by year five. Five-year ROI records 119.58% and total cumulative return in cash reaches $163,718. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,875/mo property income versus a $2,021/mo payment rather than borrower’s personal income verification through 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: 27571, Rolesville, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,358 (100%) |
| Owner Occupied HU | 2,895 (86.2%) |
| Renter Occupied HU | 335 ( 10.0%) |
| Vacant Housing Units | 128 ( 3.8%) |
| Median Home Value | $549,943 |
| Average Home Value | $583,512 |
Housing Distribution
Address Breakdown
Residential
3,311
Single Family
3,239
Multi-Family
72
Businesses
287
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christy Cleveland • KB Home
Mls Name: KB Home
Mls Provider:
Mls ID: #N/A