Bedford Plan, Osprey LandingSouthportNC28461
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Southport at Bedford Plan, Osprey Landing, Southport, NC, 28461 at $487,900 posts ROI 20.46% with $75/mo cash flow from $3,048/mo rent. Total monthly income equals $3,048/mo, and annual cash flow records $894/yr on $161,739 to close. Return on cash invested measures 20.46% and rental yield reads 7.5% at the current $487,900. Equity gained on principal adds $3,148/yr, and 5% annual appreciation supports $134,798 by year five. Five-year ROI prints 105.69% and total cumulative return in cash totals $170,941.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,048/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
No 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 |
Housing Distribution
Address Breakdown
Residential
13,317
Single Family
12,553
Multi-Family
764
Businesses
886
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Bill Clark Homes
Mls Name: Bill Clark Homes
Mls ID: #N/A