The Durham Plan, Duncan's CreekLillingtonNC27546
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 Lillington at The Durham Plan, Duncan's Creek, Lillington, NC, 27546 priced at $309,700 converts $2,113/mo rent into $170/mo cash flow after a $1,516/mo obligation. Total monthly income equals $2,113/mo, and annual cash flow totals $2,044/yr on $102,666 invested. Return on cash invested prints 21.9% in year one, and rental yield reads 8.19% against a $309,700 entry. Equity gained on principal adds $1,998/yr, while 5% annual appreciation compiles into $85,564 by year five. Five-year ROI reaches 113.66% and total cumulative return in cash sums $116,685. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,113/mo property income covering a $1,516/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$55 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27546, Lillington, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,340 (100%) |
| Owner Occupied HU | 5,690 (60.9%) |
| Renter Occupied HU | 2,571 (27.5%) |
| Vacant Housing Units | 1,079 (11.6%) |
| Median Home Value | $323,477 |
| Average Home Value | $334,710 |
Housing Distribution
Address Breakdown
Residential
8,659
Single Family
8,060
Multi-Family
599
Businesses
536
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • New Home Inc.
Mls Name: New Home Inc.
Mls ID: #N/A