2007 Albert Circle UNIT 82WilmingtonNC28403
INVESTMENT ANALYSIS
Investment Verdict
Solid Income2007 Albert Circle UNIT 82, Wilmington, NC, 28403 in Wilmington carries a 1.61 coverage ratio, rent of $2,123/mo is 1.61 times the $1,322/mo payment. Rental yield 8.66%. That margin gives both the investor and Ziffy Mortgage's DSCR underwriting a comfortable buffer at a $294,000 acquisition price. No U.S. credit or income documentation required. Five-year appreciation adds $81,227; total projected cumulative return: $104,870.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.7% | 5.8% |
| Monthly Cash Flow | $(133) | $1,850 |
City averages based on Wilmington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,123 |
| Total Monthly Debt Service | $2,139 |
| DSCR Ratio | 0.99x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1983
N/A lot
$N/A/sqft
$5,568 annually HOA
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
Condo
Built in 1983
N/A lot
$N/A/sqft
$5,568 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices