Bellamy Plan, Brick Chimney Landing, Rocky Point, NC, 28457 | $1,624/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Webster II Plan, Indigo at Abbey Preserve

4 Bed
4 Bath
3578 sft

Webster II Plan, Indigo at Abbey Preserve, Wilmington, NC, 28411

3 Bed
3 Bath
2756 sft

10 Sandy Point, Wilmington, NC, 28411

4 Bed
4 Bath
2873 sft

67 Man O War Lane, Hampstead, NC, 28443

Nantahala II Plan, Indigo at Abbey Preserve

4 Bed
3 Bath
2450 sft

Nantahala II Plan, Indigo at Abbey Preserve, Wilmington, NC, 28411

Nearby investment properties with comparable prices

3 Bed
2 Bath
1333 sft

207 Olde Well Loop Road, Wilmington, NC, 28411

3 Bed
3 Bath
2186 sft

1268 Newbold Dr, Leland, NC, 28451

3 Bed
2 Bath
1410 sft

710 Darwin Drive, Wilmington, NC, 28405

4 Bed
2 Bath
1836 sft

348 Hawk Hollow Trail, Burgaw, NC, 28425

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

Rental property for sale in Rocky Point at Bellamy Plan, Brick Chimney Landing, Rocky Point, NC, 28457 offers $4,326/mo rent that, after a $2,122/mo payment, leaves $1,624/mo cash flow. Total monthly income is $4,326/mo, and annual cash flow is $19,484/yr on $143,738 cash. Return on cash invested measures 33.46% in year one, and rental yield stands at 11.97% at a $433,600 entry. Equity gained on principal adds $2,798/yr while 5% annual appreciation compounds into $119,796 by year five. Five-year ROI records 175.58% and total cumulative return in cash reaches $252,377. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,326/mo property income versus a $2,122/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

$60 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 28457, Rocky Point, NC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,436 (100%)
Owner Occupied HU	4,009 (73.7%)
Renter Occupied HU	910 (16.7%)
Vacant Housing Units	517 ( 9.5%)
Median Home Value	$292,108
Average Home Value	$319,749