Grayson Plan, Fawn ValleyWilmingtonNC28409
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
Investment property for sale in Wilmington at Grayson Plan, Fawn Valley, Wilmington, NC, 28409 offers a 8.96% rental yield on a $527,990 purchase with $3,944/mo rent. Total monthly income registers $3,944/mo, and a $2,584/mo payment leaves $726/mo available for distribution. Annual cash flow reaches $8,717/yr on $173,709 to close, and return on cash invested stands at 25.08% in year one. Equity gained on principal adds $3,407/yr while 5% annual appreciation supports $145,874 over five years. Portfolio math shows five-year ROI at 130.42% and total cumulative return in cash at $226,547. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,944/mo property income against a $2,584/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28409, Wilmington, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,569 (100%) |
| Owner Occupied HU | 12,320 (79.1%) |
| Renter Occupied HU | 2,340 (15.0%) |
| Vacant Housing Units | 909 ( 5.8%) |
| Median Home Value | $457,440 |
| Average Home Value | $555,051 |
Housing Distribution
Address Breakdown
Residential
15,250
Single Family
14,274
Multi-Family
976
Businesses
125
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • HHHunt Homes
Mls Name: HHHunt Homes
Mls Provider:
Mls ID: #N/A