Aria Plan, True Homes Build OYL - Wilmington, Bolivia, NC, 28403 | $379/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1032 sft

814 Woodlawn Avenue, Wilmington, NC, 28401

2 Bed
2 Bath
1040 sft

110 Cape Cottage Lane, Wilmington, NC, 28401

2 Bed
1 Bath
736 sft

832 Fanning Street UNIT 0, Wilmington, NC, 28401

2 Bed
3 Bath
1089 sft

5619 Moss Vine Place UNIT 5, Wilmington, NC, 28403

Nearby investment properties with comparable prices

3 Bed
2 Bath
1188 sft

9473 Night Harbor Drive, Leland, NC, 28451

2 Bed
2 Bath
1447 sft

4116 Breezewood Drive Apt 203, Wilmington, NC, 28412

3 Bed
2 Bath
1294 sft

2808 Bloomfield Lane UNIT 202, Wilmington, NC, 28412

3 Bed
2 Bath
1500 sft

Lawrence Plan, River Tide Farms, Bolivia, NC, 28422

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

Total monthly income equals $2,400/mo, and annual cash flow totals $4,550/yr on $109,892 invested. Return on cash invested prints 24.05% in year one, and rental yield reads 8.69% against a $331,500 entry. Equity gained on principal adds $2,139/yr, while 5% annual appreciation compiles into $91,587 by year five. Five-year ROI reaches 124.96% and total cumulative return in cash sums $137,318. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,400/mo property income covering a $1,623/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA