Wilmington Plan, Castlewood, Clayton, NC, 27527 | $133/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1866 sft

612 Champion St, Clayton, NC, 27520

3 Bed
2 Bath
1448 sft

2405 Derby Dr, Raleigh, NC, 27610

3 Bed
2 Bath
1583 sft

227 Wiggs Rd, Selma, NC, 27576

2 Bed
2 Bath
1314 sft

222 Glenwood Ave APT 413, Raleigh, NC, 27603

Nearby investment properties with comparable prices

3 Bed
2 Bath
1858 sft

464 Dasu Drive, Clayton, NC, 27520

3 Bed
3 Bath
1742 sft

108 Siebold St, Garner, NC, 27529

3 Bed
3 Bath
1820 sft

Scissors Plan, Wendell Falls, Wendell, NC, 27591

3 Bed
3 Bath
1721 sft

328 White Oak Garden Way, Garner, NC, 27529

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Clayton at Wilmington Plan, Castlewood, Clayton, NC, 27527 with 5% annual appreciation on a $444,900 basis while $2,887/mo rent supports operations. Total monthly income totals $2,887/mo and a $2,178/mo payment preserves $133/mo for cash returns. Annual cash flow comes to $1,597/yr on $147,484 deployed, and return on cash invested reaches 20.99% in year one. Equity gained on principal adds $2,871/yr, and five-year appreciation sums $122,918 alongside rental yield of 7.79%. Five-year ROI measures 108.68% and total cumulative return in cash totals $160,285.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,887/mo property income versus a $2,178/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$42 monthly HOA