The Wake Plan, Gregory Village TownhomesLillingtonNC27546
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 Wake Plan, Gregory Village Townhomes, Lillington, NC, 27546 generates $2,227/mo in rent and, after a $1,404/mo payment, leaves $314/mo in cash flow. Total monthly income is $2,227/mo, and annual cash flow is $3,765/yr on $95,107 invested. Return on cash invested sits at 23.87% in year one, and rental yield is 9.31% on a $286,900 entry. Equity gained on principal adds $1,851/yr, while 5% annual appreciation builds toward $79,265 over five years. Five-year ROI reaches 124.71% and total cumulative return in cash sums $118,611. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,227/mo property income rather than buyer’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
$165 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 • Davidson Homes - Raleigh Region
Mls Name: Davidson Homes, Inc.
Mls Provider:
Mls ID: #N/A