804 Bryce Court #I, Wilmington, NC, 28405 | $357/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1562 sft

Peak Plan, Bishops Ridge, Leland, NC, 28451

3 Bed
2 Bath
1344 sft

567 Dewberry Ln, Hampstead, NC, 28443

Investment Property+ 2 more

3 Bed
2 Bath
1227 sft

102 Lincoln Place Circle, Leland, NC, 28451

Investment Property+ 2 more

1 Bed
1 Bath
507 sft

304 N Front Street Apt N, Wilmington, NC, 28401

Nearby investment properties with comparable prices

3 Bed
1 Bath
822 sft

718 Red Cross Street, Wilmington, NC, 28401

Investment Property+ 1 more

3 Bed
1 Bath
825 sft

210 Calhoun Drive, Wilmington, NC, 28412

2 Bed
2 Bath
1311 sft

813 Jetty Court, Hampstead, NC, 28443

2 Bed
1 Bath
872 sft

2902 Spaulding Drive, Wilmington, NC, 28405

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 804 Bryce Court #I, Wilmington, NC, 28405 earns $357/mo cash flow from $1,649/mo rent with a $1,038/mo payment. Total monthly income totals $1,649/mo, and annual cash flow totals $4,279/yr on $70,278 capital. ROI tracks 26% on current figures, and rental yield reads 9.33% at a $212,000 purchase. Equity gained on principal adds $1,368/yr, and 5% annual appreciation supports $58,572 over five years. Five-year ROI reaches 135.38% and total cumulative return in cash sums $95,143. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,649/mo property income instead of your personal income.

Condo

Built in 1999

N/A lot

$N/A/sqft

No HOA