Swayback - 2 Bedrooms Plan, The HamletFlat RockNC28731
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
Total monthly income is $1,454/mo, and annual cash flow is $1,551/yr on $72,035 cash. Return on cash invested measures 22.06% in year one, and rental yield stands at 8.03% at a $217,300 entry. Equity gained on principal adds $1,402/yr while 5% annual appreciation compounds into $60,036 by year five. Five-year ROI records 114.32% and total cumulative return in cash reaches $82,347. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,454/mo property income versus a $1,064/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: 28731, Flat Rock, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,837 (100%) |
| Owner Occupied HU | 3,286 (67.9%) |
| Renter Occupied HU | 759 (15.7%) |
| Vacant Housing Units | 792 (16.4%) |
| Median Home Value | $426,195 |
| Average Home Value | $467,902 |
Housing Distribution
Address Breakdown
Residential
4,517
Single Family
4,376
Multi-Family
141
Businesses
351
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Simple Life
Mls Name: Simple Life
Mls ID: #N/A