Spencer Plan, The Villas at Haywood GlenKnightdaleNC27545
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
Investment property for sale in Knightdale at Spencer Plan, The Villas at Haywood Glen, Knightdale, NC, 27545 with 5% annual appreciation on a $394,990 basis while $2,678/mo rent supports operations. Total monthly income totals $2,678/mo and a $1,933/mo payment preserves $271/mo for cash returns. Annual cash flow comes to $3,252/yr on $130,939 deployed, and return on cash invested reaches 22.39% in year one. Equity gained on principal adds $2,549/yr, and five-year appreciation sums $109,128 alongside rental yield of 8.14%. Five-year ROI measures 116.07% and total cumulative return in cash totals $151,983.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,678/mo property income versus a $1,933/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27545, Knightdale, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,999 (100%) |
| Owner Occupied HU | 9,539 (68.1%) |
| Renter Occupied HU | 3,631 (25.9%) |
| Vacant Housing Units | 829 ( 5.9%) |
| Median Home Value | $401,653 |
| Average Home Value | $454,655 |
Housing Distribution
Address Breakdown
Residential
13,351
Single Family
11,091
Multi-Family
2,260
Businesses
884
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A