430 Upland Dr, Wilmington, NC, 28411 | $334/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Kipling Plan, True Homes Build OYL - Wilmington

3 Bed
2 Bath
2764 sft

Kipling Plan, True Homes Build OYL - Wilmington, Leland, NC, 28451

3 Bed
3 Bath
2655 sft

Saylor Plan, Brunswick Forest, Leland, NC, 28451

Huntley Plan, True Homes Build OYL - Wilmington

3 Bed
3 Bath
2692 sft

Huntley Plan, True Homes Build OYL - Wilmington, Leland, NC, 28451

4 Bed
4 Bath
2318 sft

9034 Mango Bay Court NE, Leland, NC, 28451

Nearby investment properties with comparable prices

Milo Plan, True Homes Build OYL - Wilmington

3 Bed
2 Bath
1762 sft

Milo Plan, True Homes Build OYL - Wilmington, Leland, NC, 28451

3 Bed
2 Bath
1762 sft

Milo Plan, True Homes Build OYL - Wilmington, Bolivia, NC, 28403

Stardom Plan, Del Webb Wilmington at Mallory Creek

2 Bed
3 Bath
2179 sft

Stardom Plan, Del Webb Wilmington at Mallory Creek, Winnabow, NC, 28479

3 Bed
3 Bath
2175 sft

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

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

Investment property for sale in Wilmington at 430 Upland Dr, Wilmington, NC, 28411 offers a 7.99% rental yield on a $589,000 purchase with $3,924/mo rent. Total monthly income registers $3,924/mo, and a $2,883/mo payment leaves $334/mo available for distribution. Annual cash flow reaches $4,010/yr on $193,781 to close, and return on cash invested stands at 22.13% in year one. Equity gained on principal adds $3,801/yr while 5% annual appreciation supports $162,730 over five years. Portfolio math shows five-year ROI at 114.61% and total cumulative return in cash at $222,086. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,924/mo property income against a $2,883/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2003

0.45 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 28411, Wilmington, NC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,804 (100%)
Owner Occupied HU	12,470 (66.3%)
Renter Occupied HU	4,319 (23.0%)
Vacant Housing Units	2,015 (10.7%)
Median Home Value	$420,612
Average Home Value	$504,642