Durell Plan, True Homes Build OYL - Wilmington, Wilmington, NC, 28403 | $332/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1741 sft

Highland Plan, Brook Ridge Lane, Southport, NC, 28461

2 Bed
1 Bath
1032 sft

814 Woodlawn Avenue, Wilmington, NC, 28401

2 Bed
2 Bath
1040 sft

110 Cape Cottage Lane, Wilmington, NC, 28401

2 Bed
1 Bath
736 sft

832 Fanning Street UNIT 0, Wilmington, NC, 28401

Nearby investment properties with comparable prices

3 Bed
2 Bath
1618 sft

ARIA Plan, Avalon of the Carolinas, Bolivia, NC, 28422

4 Bed
3 Bath
1763 sft

4147 High Glen Drive Lot 168, Leland, NC, 28451

2 Bed
2 Bath
1600 sft

811 Seabury Court, Wilmington, NC, 28403

3 Bed
2 Bath
1501 sft

1601 Midway Road SE, Bolivia, NC, 28422

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 runs $2,400/mo, and a $1,661/mo payment keeps the spread at $332/mo. Purchase price stands at $339,300, and rental yield measures 8.49% with $2,400/mo rent. Return on cash invested shows 23.45% in year one, and 5% annual appreciation builds toward $93,742 over five years. Five-year ROI reaches 121.7% and total cumulative return in cash records $136,886. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,400/mo property income covering a $1,661/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA