Dobson Plan, True Homes Build OYL - Wilmington, Bolivia, NC, 28403 | $57/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1200 sft

4931 Marlin Court, Wilmington, NC, 28403

2 Bed
1 Bath
748 sft

708 N 10th Street UNIT A & B, Wilmington, NC, 28401

2 Bed
2 Bath
1431 sft

1312 Suncrest Way, Leland, NC, 28451

2 Bed
2 Bath
1363 sft

619 Spencer Farlow Drive #23, Carolina Beach, NC, 28428

Nearby investment properties with comparable prices

4 Bed
3 Bath
1807 sft

451 Timbercrest Circle SE, Bolivia, NC, 28422

3 Bed
3 Bath
1582 sft

The Naples Plan, River Tide Farms, Bolivia, NC, 28422

2 Bed
3 Bath
1826 sft

Max Plan, Coastal Haven, Leland, NC, 28451

2 Bed
3 Bath
1826 sft

Withers Plan, Coastal Haven Townhomes, Leland, NC, 28451

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 is $2,178/mo, and annual cash flow is $689/yr on $115,362 cash. Return on cash invested measures 20.51% in year one, and rental yield stands at 7.51% at a $348,000 entry. Equity gained on principal adds $2,246/yr while 5% annual appreciation compounds into $96,146 by year five. Five-year ROI records 105.93% and total cumulative return in cash reaches $122,206. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,178/mo property income versus a $1,703/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA