2054 Osprey Isle Ln SW, Ocean Isle Beach, NC, 28469 | $1,029/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1320 sft

722 Downing Ct., Longs, SC, 29568

4 Bed
3 Bath
2139 sft

8859 Smithfield Drive NW, Calabash, NC, 28467

3 Bed
2 Bath
1618 sft

508 Duvall St., Longs, SC, 29568

3 Bed
2 Bath
951 sft

4111 S Ocean Blvd. #303, North Myrtle Beach, SC, 29582

Nearby investment properties with comparable prices

$ 233,300

ROI

Cash Flow/m

- Bed
- Bath
- sft

3002 Edgemead Cir NW, Calabash, NC, 28467

3 Bed
2 Bath
1630 sft

427 Colonial Trace Dr. Unit 1E, Longs, SC, 29568

2 Bed
2 Bath
1001 sft

5801 Oyster Catcher Dr. UNIT 1531, North Myrtle Beach, SC, 29582

3 Bed
2 Bath
1416 sft

10 Vintage Way, Tabor City, NC, 28463

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 2054 Osprey Isle Ln SW, Ocean Isle Beach, NC, 28469 generates $2,700/mo in rent and, after a $1,342/mo payment, leaves $1,029/mo in cash flow. Total monthly income is $2,700/mo, and annual cash flow is $12,348/yr on $90,897 invested. Return on cash invested sits at 33.49% in year one, and rental yield is 11.82% on a $274,200 entry. Equity gained on principal adds $1,769/yr, while 5% annual appreciation builds toward $75,756 over five years. Five-year ROI reaches 175.56% and total cumulative return in cash sums $159,576. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,700/mo property income rather than buyer’s personal income.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA