BECKMAN Plan, Osprey Isle: Watermill Collection, Ocean Isle Beach, NC, 28469 | $260/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1416 sft

10 Vintage Way, Tabor City, NC, 28463

2 Bed
2 Bath
1151 sft

4338 Spa Dr. UNIT 706, Little River, SC, 29566

2 Bed
2 Bath
1150 sft

4633 Lightkeepers Way UNIT 5H, Little River, SC, 29566

Investment Property+ 1 more

3 Bed
2 Bath
1507 sft

2226 Azalea Drive SW, Supply, NC, 28462

Nearby investment properties with comparable prices

3 Bed
2 Bath
1109 sft

235 Linares St., Loris, SC, 29569

2 Bed
2 Bath
813 sft

HANNAH Plan, Woodcrest, Longs, SC, 29568

3 Bed
2 Bath
1281 sft

80 Cambridge Dr. Lot 69- Devon B, Tabor City, NC, 28463

3 Bed
2 Bath
1281 sft

80 Cambridge Drive Devon B- Lot 69, 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 BECKMAN Plan, Osprey Isle: Watermill Collection, Ocean Isle Beach, NC, 28469 earns $260/mo cash flow from $1,909/mo rent with a $1,324/mo payment. Total monthly income totals $1,909/mo, and annual cash flow totals $3,125/yr on $89,671 capital. ROI tracks 23.39% on current figures, and rental yield reads 8.47% at a $270,500 purchase. Equity gained on principal adds $1,745/yr, and 5% annual appreciation supports $74,734 over five years. Five-year ROI reaches 121.45% and total cumulative return in cash sums $108,902. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,909/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA