The Belmont Plan, Towns at PegramCharlotteNC28205
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 Charlotte at The Belmont Plan, Towns at Pegram, Charlotte, NC, 28205 offers $3,859/mo rent that, after a $2,859/mo payment, leaves $45/mo cash flow. Total monthly income is $3,859/mo, and annual cash flow is $540/yr on $192,202 cash. Return on cash invested measures 20.34% in year one, and rental yield stands at 7.93% at a $584,200 entry. Equity gained on principal adds $3,770/yr while 5% annual appreciation compounds into $161,404 by year five. Five-year ROI records 105.57% and total cumulative return in cash reaches $202,903. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,859/mo property income versus a $2,859/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
$254 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28205, Charlotte, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,956 (100%) |
| Owner Occupied HU | 9,880 (38.1%) |
| Renter Occupied HU | 14,310 (55.1%) |
| Vacant Housing Units | 1,766 ( 6.8%) |
| Median Home Value | $504,731 |
| Average Home Value | $571,606 |
Housing Distribution
Address Breakdown
Residential
25,561
Single Family
20,489
Multi-Family
5,072
Businesses
1,729
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Hopper Communities
Mls Name: Hopper Communities
Mls ID: #N/A