Greenwood Plan, Lakes at Riverbend Single Family Homes, D3yyda Navassa, NC, 28451 | $665/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1352 sft

4107 Fraternity Court, Wilmington, NC, 28403

3 Bed
3 Bath
2031 sft

1003 Brightstone Court, Leland, NC, 28451

3 Bed
3 Bath
2075 sft

393 Knollwood Drive, Hampstead, NC, 28443

4 Bed
4 Bath
2849 sft

3325 Amber Drive, Wilmington, NC, 28409

Nearby investment properties with comparable prices

5 Bed
3 Bath
2511 sft

1235 Pogy Ln Se Lot 18, Winnabow, NC, 28479

2 Bed
2 Bath
869 sft

200 Virginia Ave #203D, Carolina Beach, NC, 28428

3 Bed
3 Bath
2294 sft

1246 Middle Crest Drive NE, Bolivia, NC, 28422

Tate Plan, True Homes Build OYL - Wilmington

3 Bed
3 Bath
2257 sft

Tate Plan, True Homes Build OYL - Wilmington, Wilmington, NC, 28403

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

Investment property for sale in D3yyda Navassa at Greenwood Plan, Lakes at Riverbend Single Family Homes, D3yyda Navassa, NC, 28451 with 5% annual appreciation on a $443,990 basis while $3,371/mo rent supports operations. Total monthly income totals $3,371/mo and a $2,173/mo payment preserves $665/mo for cash returns. Annual cash flow comes to $7,983/yr on $147,183 deployed, and return on cash invested reaches 25.33% in year one. Equity gained on principal adds $2,865/yr, and five-year appreciation sums $122,666 alongside rental yield of 9.11%. Five-year ROI measures 131.81% and total cumulative return in cash totals $194,007.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,371/mo property income versus a $2,173/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 28451, Leland, NC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	23,676 (100%)
Owner Occupied HU	15,987 (67.5%)
Renter Occupied HU	5,229 (22.1%)
Vacant Housing Units	2,460 (10.4%)
Median Home Value	$376,128
Average Home Value	$424,214