Winslow Plan, Beaver Creek, Statesville, NC, 28677 | $616/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2145 sft

Stratford III Townhome Plan, Waterstone, Lake Norman, NC, 28673

3 Bed
2 Bath
2510 sft

193 Winding Creek Dr, Troutman, NC, 28166

4 Bed
3 Bath
2068 sft

2256 Bolton Rd, Catawba, NC, 28609

2 Bed
3 Bath
2679 sft

6719 Love Point Rd, Denver, NC, 28037

Nearby investment properties with comparable prices

3 Bed
3 Bath
1854 sft

Hamilton Plan, Calvin Creek, Troutman, NC, 28166

Investment Property+ 1 more

2 Bed
1 Bath
1145 sft

145 Driftwood Dr, Mooresville, NC, 28117

3 Bed
3 Bath
1600 sft

222 Cassius Dr, Troutman, NC, 28166

5 Bed
3 Bath
2306 sft

143 Wheeler Trl, Statesville, NC, 28625

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

Rental property for sale in Statesville at Winslow Plan, Beaver Creek, Statesville, NC, 28677 priced at $432,900 converts $3,254/mo rent into $616/mo cash flow after a $2,119/mo obligation. Total monthly income equals $3,254/mo, and annual cash flow totals $7,386/yr on $143,506 invested. Return on cash invested prints 25.06% in year one, and rental yield reads 9.02% against a $432,900 entry. Equity gained on principal adds $2,793/yr, while 5% annual appreciation compiles into $119,602 by year five. Five-year ROI reaches 130.33% and total cumulative return in cash sums $187,033. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,254/mo property income covering a $2,119/mo payment, not borrower’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA