Fathom (Cottage) Plan, Beau Coast WestBeaufortNC28516
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Beaufort at Fathom (Cottage) Plan, Beau Coast West, Beaufort, NC, 28516 generates $3,187/mo in rent and, after a $2,516/mo payment, leaves $54/mo in cash flow. Total monthly income is $3,187/mo, and annual cash flow is $650/yr on $169,106 invested. Return on cash invested sits at 20.44% in year one, and rental yield is 7.44% on a $514,000 entry. Equity gained on principal adds $3,317/yr, while 5% annual appreciation builds toward $142,009 over five years. Five-year ROI reaches 105.58% and total cumulative return in cash sums $178,535. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,187/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28516, Beaufort, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,617 (100%) |
| Owner Occupied HU | 4,126 (54.2%) |
| Renter Occupied HU | 1,501 (19.7%) |
| Vacant Housing Units | 1,990 (26.1%) |
| Median Home Value | $393,935 |
| Average Home Value | $475,994 |
Housing Distribution
Address Breakdown
Residential
6,483
Single Family
6,209
Multi-Family
274
Businesses
582
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Streamline Developers
Mls Name: Streamline Developers
Mls Provider:
Mls ID: #N/A