Atkinson Plan, True Homes Build OYL - Wilmington, Wilmington, NC, 28403 | $1,477/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

6 Bed
5 Bath
4072 sft

939 Baldwin Park Drive, Wilmington, NC, 28411

4 Bed
4 Bath
2594 sft

3139 Lakeside Commons Drive SE # 1, Southport, NC, 28461

4 Bed
5 Bath
2247 sft

207 Florence Avenue UNIT 2, Carolina Beach, NC, 28428

3 Bed
3 Bath
2333 sft

1310 Pinfish Lane, Carolina Beach, NC, 28428

Nearby investment properties with comparable prices

4 Bed
3 Bath
2450 sft

Nantahala II Plan, Grand Park, Leland, NC, 28451

3 Bed
3 Bath
2168 sft

Fullerton Plan, Grand Park, Leland, NC, 28451

4 Bed
3 Bath
2450 sft

Nantahala II Plan, Grand Park, Leland, NC, 28451

3 Bed
3 Bath
2168 sft

Fullerton Plan, Grand Park, Leland, NC, 28451

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 totals $4,380/mo and a $2,331/mo payment preserves $1,477/mo for cash returns. Annual cash flow comes to $17,729/yr on $157,893 deployed, and return on cash invested reaches 31.14% in year one. Equity gained on principal adds $3,073/yr, and five-year appreciation sums $131,593 alongside rental yield of 11.04%. Five-year ROI measures 162.93% and total cumulative return in cash totals $257,263.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,380/mo property income versus a $2,331/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA