The Willow B Plan, Woodland CrossingZebulonNC27597
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
Investment property for sale in Zebulon at The Willow B Plan, Woodland Crossing, Zebulon, NC, 27597 offers a 8.77% rental yield on a $368,900 purchase with $2,696/mo rent. Total monthly income registers $2,696/mo, and a $1,806/mo payment leaves $376/mo available for distribution. Annual cash flow reaches $4,516/yr on $122,290 to close, and return on cash invested stands at 23.6% in year one. Equity gained on principal adds $2,380/yr while 5% annual appreciation supports $101,920 over five years. Portfolio math shows five-year ROI at 122.79% and total cumulative return in cash at $150,164. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,696/mo property income against a $1,806/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$71 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27597, Zebulon, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,589 (100%) |
| Owner Occupied HU | 10,303 (75.8%) |
| Renter Occupied HU | 2,656 (19.5%) |
| Vacant Housing Units | 630 ( 4.6%) |
| Median Home Value | $398,188 |
| Average Home Value | $526,668 |
Housing Distribution
Address Breakdown
Residential
13,292
Single Family
13,259
Multi-Family
33
Businesses
632
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