TA1600 Plan, Beaver Creek,Statesville,NC,28677

Investment Highlights

Investment property for sale in Statesville at TA1600 Plan, Beaver Creek, Statesville, NC, 28677 listed at $319,900 pairs $2,477/mo rent with a $1,566/mo payment to leave $527/mo cash flow. Total monthly income runs $2,477/mo, and annual cash flow reaches $6,325/yr on $106,047 cash to close. Return on cash invested measures 25.87% in year one, and rental yield registers 9.29% at a $319,900 basis. Equity gained on principal adds $2,064/yr, and annual property appreciation at 5% supports $88,382 by year five. Five-year ROI tracks 134.73% and total cumulative return in cash totals $142,880. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,477/mo property income relative to a $1,566/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).