Hickory Plan, Glendale Arbor, Ocean Isle Beach, NC, 28469 | $78/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
407 sft

5400 Little River Neck Rd. #269, North Myrtle Beach, SC, 29582

Investment Property+ 1 more

2 Bed
2 Bath
894 sft

673 Tupelo Ln. #G, Longs, SC, 29568

2 Bed
2 Bath
1151 sft

4350 Intercoastal Dr. UNIT 2408, Little River, SC, 29566

- Bed
1 Bath
336 sft

2204 Perrin Dr. Unit 29, North Myrtle Beach, SC, 29582

Nearby investment properties with comparable prices

2 Bed
2 Bath
922 sft

6000 N Ocean Blvd. #211, North Myrtle Beach, SC, 29582

1 Bed
1 Bath
1890 sft

1008 1st Ave. S, North Myrtle Beach, SC, 29582

2 Bed
2 Bath
729 sft

4473 Little River Inn Dr. #1104, Little River, SC, 29566

3 Bed
2 Bath
960 sft

2874 Bird Drive SW #208, 209,210, Shallotte, NC, 28470

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

Rental property for sale in Ocean Isle Beach at Hickory Plan, Glendale Arbor, Ocean Isle Beach, NC, 28469 priced at $200,000 converts $1,347/mo rent into $78/mo cash flow after a $979/mo obligation. Total monthly income equals $1,347/mo, and annual cash flow totals $936/yr on $66,300 invested. Return on cash invested prints 21.32% in year one, and rental yield reads 8.08% against a $200,000 entry. Equity gained on principal adds $1,291/yr, while 5% annual appreciation compiles into $55,256 by year five. Five-year ROI reaches 110.6% and total cumulative return in cash sums $73,328. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,347/mo property income covering a $979/mo payment, not borrower’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

$50 monthly HOA