1311 Campanella Court SW Unit B, Ocean Isle Beach, NC, 28469 | $579/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1662 sft

359 Kapalua Loop, Little River, SC, 29566

3 Bed
3 Bath
2067 sft

645 Wailea Circle, Little River, SC, 29566

3 Bed
3 Bath
2067 sft

397 Kapalua Loop, Little River, SC, 29566

3 Bed
2 Bath
1965 sft

580 Kapalua Loop, Little River, SC, 29566

Nearby investment properties with comparable prices

4 Bed
2 Bath
1885 sft

411 Ladyfish Loop NW Lot 170 Hartford, Sunset Beach, NC, 28468

3 Bed
2 Bath
1504 sft

133 Maymont St NW, Supply, NC, 28462

CALI Plan, The Meadows at Wildwood Village

4 Bed
2 Bath
1774 sft

CALI Plan, The Meadows at Wildwood Village, Shallotte, NC, 28470

3 Bed
3 Bath
1740 sft

346 Sandridgebury Dr, Little River, SC, 29566

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 Ocean Isle Beach at 1311 Campanella Court SW Unit B, Ocean Isle Beach, NC, 28469 generates $2,590/mo in rent and, after a $1,615/mo payment, leaves $579/mo in cash flow. Total monthly income is $2,590/mo, and annual cash flow is $6,948/yr on $109,395 invested. Return on cash invested sits at 26.26% in year one, and rental yield is 9.42% on a $330,000 entry. Equity gained on principal adds $2,129/yr, while 5% annual appreciation builds toward $91,173 over five years. Five-year ROI reaches 136.77% and total cumulative return in cash sums $149,615. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,590/mo property income rather than buyer’s personal income.

Townhouse

Built in 2021

N/A lot

$N/A/sqft

No HOA