Devin Plan, True Homes On Your Lot - Bent Tree Plantation, Ocean Isle, NC, 28469 | $686/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
2300 sft

4509 Landing Rd., Little River, SC, 29566

4 Bed
3 Bath
1754 sft

4542 Spyglass Dr., Little River, SC, 29566

3 Bed
2 Bath
1623 sft

321 NE 60th Street, Oak Island, NC, 28465

4 Bed
2 Bath
1474 sft

1550 King Lucius Way SE, Bolivia, NC, 28422

Nearby investment properties with comparable prices

$ 304,200

ROI

Cash Flow/m

- Bed
- Bath
- sft

824 Wapama St, Little River, SC, 29566

4 Bed
3 Bath
1892 sft

6355 Swainson St SW, Ocean Isle Beach, NC, 28469

3 Bed
2 Bath
1151 sft

3024 Tasso Dr., Sunset Beach, NC, 28468

3 Bed
3 Bath
1437 sft

2115 Wild Indigo Cir NW, Calabash, NC, 28467

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 equals $2,866/mo, and annual cash flow totals $8,229/yr on $118,578 invested. Return on cash invested prints 26.85% in year one, and rental yield reads 9.61% against a $357,700 entry. Equity gained on principal adds $2,308/yr, while 5% annual appreciation compiles into $98,826 by year five. Five-year ROI reaches 139.93% and total cumulative return in cash sums $165,931. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,866/mo property income covering a $1,751/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA