Herald Plan, True Homes Build OYL - Wilmington, Bolivia, NC, 28403 | $202/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
3 Bath
1673 sft

7125 Fisk Dr NE, Leland, NC, 28451

3 Bed
3 Bath
1472 sft

Vision Plan, Groves at Southport, Southport, NC, 28461

2 Bed
2 Bath
1344 sft

609 Spencer Farlow Drive UNIT 22, Carolina Beach, NC, 28428

4 Bed
2 Bath
1775 sft

1081 High Tide Street SE UNIT 31, 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 totals $2,400/mo, and annual cash flow totals $2,426/yr on $119,572 capital. ROI tracks 21.94% on current figures, and rental yield reads 7.98% at a $360,700 purchase. Equity gained on principal adds $2,328/yr, and 5% annual appreciation supports $99,655 over five years. Five-year ROI reaches 113.63% and total cumulative return in cash sums $135,865. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,400/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA