1204 Bayside Circle W, Wilmington, NC, 28405 | 5.34% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1605 sft

109 Twin Oaks Drive, Hampstead, NC, 28443

3 Bed
2 Bath
2046 sft

3785 Anslow Drive, Leland, NC, 28451

3 Bed
3 Bath
1582 sft

The Naples Plan, Bell Meadows, Winnabow, NC, 28479

Investment Property+ 2 more

3 Bed
3 Bath
1389 sft

1419 King Street, Wilmington, NC, 28401

Nearby investment properties with comparable prices

4 Bed
4 Bath
2525 sft

Woods Cove Plan, Olde Point, Hampstead, NC, 28443

3 Bed
3 Bath
2316 sft

3813 Mapleville Lane, Leland, NC, 28451

3 Bed
3 Bath
2219 sft

Brunswick Plan, Riverlights, Wilmington, NC, 28412

5 Bed
4 Bath
3034 sft

1049 Peace Street Lot 84, Leland, NC, 28451

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

Total monthly income runs $2,892/mo, and a $3,181/mo payment. Purchase price stands at $649,900, and rental yield measures 5.34% with $2,892/mo rent. Return on cash invested shows 14.06% in year one, and 5% annual appreciation builds toward $179,555 over five years. Five-year ROI reaches 71.34% and total cumulative return in cash records $152,538. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,892/mo property income covering a $3,181/mo payment rather than investor’s personal income.

Single Family

Built in 1990

6,534 sqft lot

$N/A/sqft

No HOA