Elon Plan, True Homes Build OYL - Wilmington, Wilmington, NC, 28403 | $312/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

2 Bed
2 Bath
1045 sft

63 N Atlantic Avenue Lot 143, Wilmington, NC, 28411

4 Bed
2 Bath
1500 sft

1234 Skystone Loop NE Lot 072, Supply, NC, 28462

2 Bed
2 Bath
1045 sft

48 N Atlantic Avenue Lot 116, Wilmington, NC, 28411

3 Bed
2 Bath
1469 sft

208 Fayetteville Ave, Carolina Beach, NC, 28428

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 totals $2,400/mo and a $1,677/mo payment preserves $312/mo for cash returns. Annual cash flow comes to $3,741/yr on $113,605 deployed, and return on cash invested reaches 23.2% in year one. Equity gained on principal adds $2,211/yr, and five-year appreciation sums $94,682 alongside rental yield of 8.4%. Five-year ROI measures 120.38% and total cumulative return in cash totals $136,754.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,400/mo property income versus a $1,677/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA