Rochester Plan, Larue, Wendell, NC, 27591 | $774/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1642 sft

501 Sarazen Drive, Clayton, NC, 27527

3 Bed
3 Bath
- sft

8132 Rolling Glenn Dr, Raleigh, NC, 27616

2 Bed
3 Bath
1697 sft

3634 Olympia Dr, Raleigh, NC, 27603

3 Bed
3 Bath
1277 sft

2136 Persimmon Ridge Dr, Raleigh, NC, 27604

Nearby investment properties with comparable prices

4 Bed
4 Bath
2904 sft

2229 Abbeyhill Dr, Raleigh, NC, 27610

2 Bed
3 Bath
1267 sft

4367 Bona Ct, Raleigh, NC, 27604

3 Bed
3 Bath
1288 sft

4266 Lake Ridge Dr, Raleigh, NC, 27604

3 Bed
1 Bath
980 sft

803 Hare St, Selma, NC, 27576

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 Wendell at Rochester Plan, Larue, Wendell, NC, 27591 with 5% annual appreciation on a $256,990 basis while $2,340/mo rent supports operations. Total monthly income totals $2,340/mo and a $1,258/mo payment preserves $774/mo for cash returns. Annual cash flow comes to $9,283/yr on $85,192 deployed, and return on cash invested reaches 30.81% in year one. Equity gained on principal adds $1,658/yr, and five-year appreciation sums $71,002 alongside rental yield of 10.93%. Five-year ROI measures 161.17% and total cumulative return in cash totals $137,300.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,340/mo property income versus a $1,258/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA