6351 Swainson St SW, Ocean Isle Beach, NC, 28469 | $1,231/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1530 sft

Mare Plan, Andalusia, Loris, SC, 29569

2 Bed
2 Bath
1426 sft

1767 Harborage Drive SW Apt 2, Ocean Isle Beach, NC, 28469

2 Bed
2 Bath
1338 sft

1221 Tidewater Dr. #522 TLV, North Myrtle Beach, SC, 29582

2 Bed
2 Bath
1352 sft

100 North Beach Blvd. #212, North Myrtle Beach, SC, 29582

Nearby investment properties with comparable prices

2 Bed
2 Bath
1045 sft

116 Arbor Crest Lane, Tabor City, NC, 28463

2 Bed
2 Bath
1045 sft

116 Arbor Crest Lane Perry B - Lot 26, Tabor City, NC, 28463

2 Bed
2 Bath
1045 sft

116 Arbor Crest Ln. Lot 26- Perry B, Tabor City, NC, 28463

3 Bed
2 Bath
1256 sft

LEWIS Plan, Cottonwood Place, 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

Investment property for sale in Ocean Isle Beach at 6351 Swainson St SW, Ocean Isle Beach, NC, 28469 uses $83,173 cash to close to unlock $14,771/yr annual cash flow and $1,231/mo monthly cash flow. Total monthly income runs $2,760/mo, and a $1,228/mo payment keeps the spread at $1,231/mo. Purchase price stands at $250,900, and rental yield measures 13.2% with $2,760/mo rent. Return on cash invested shows 37.67% in year one, and 5% annual appreciation builds toward $69,319 over five years. Five-year ROI reaches 197.95% and total cumulative return in cash records $164,644. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,760/mo property income covering a $1,228/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA