Beach Boca Villa II Plan, The Home Place of Southport, Southport, NC, 28461 | $33/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2227 sft

755 Hollybriar Loop Road SE, Bolivia, NC, 28422

4 Bed
3 Bath
2462 sft

394 Southbend Court NE, Leland, NC, 28451

Eden Plan, True Homes Build OYL - Wilmington

4 Bed
3 Bath
2080 sft

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

3 Bed
3 Bath
1910 sft

138 NE 31st Street, Oak Island, NC, 28465

Nearby investment properties with comparable prices

Aria Plan, True Homes Build OYL - Wilmington

3 Bed
3 Bath
1603 sft

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

3 Bed
2 Bath
1881 sft

2106 Tulip Poplar Street Lot 34, Leland, NC, 28451

Mystique Plan, Del Webb Wilmington at Mallory Creek

2 Bed
2 Bath
1809 sft

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

3 Bed
2 Bath
1411 sft

124 Kelly Road, Wilmington, NC, 28409

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 Southport at Beach Boca Villa II Plan, The Home Place of Southport, Southport, NC, 28461 at $519,500 posts ROI 20.29% with $33/mo cash flow from $3,589/mo rent. Total monthly income equals $3,589/mo, and annual cash flow records $391/yr on $170,916 to close. Return on cash invested measures 20.29% and rental yield reads 8.29% at the current $519,500. Equity gained on principal adds $3,352/yr, and 5% annual appreciation supports $143,528 by year five. Five-year ROI prints 105.72% and total cumulative return in cash totals $180,694.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,589/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2026

N/A lot

$N/A/sqft

$390 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 28461, Southport, NC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,314 (100%)
Owner Occupied HU	11,104 (68.1%)
Renter Occupied HU	1,964 (12.0%)
Vacant Housing Units	3,246 (19.9%)
Median Home Value	$469,776
Average Home Value	$516,669