Hill V Modern Farmhouse Plan, Wilmington, NC: Build On Your Lot, Leland, NC, 28451 | $826/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1548 sft

3158 Laughing Gull Terrace, Wilmington, NC, 28412

3 Bed
3 Bath
1760 sft

Alexander Plan, Coastal Haven, Leland, NC, 28451

3 Bed
2 Bath
1638 sft

1020 Lake Norman Lane, Leland, NC, 28451

3 Bed
2 Bath
1628 sft

183 Forest Ln, Southport, NC, 28461

Nearby investment properties with comparable prices

2 Bed
3 Bath
1673 sft

1034 Ben Thomas Dr NE, Leland, NC, 28451

2 Bed
2 Bath
1250 sft

1220 Lulu Bay Drive NE #96, Leland, NC, 28451

3 Bed
2 Bath
1475 sft

KERRY Plan, Saltgrass Landing, Winnabow, NC, 28479

4 Bed
3 Bath
1660 sft

2012 Lewis Creek Cir NE, Winnabow, NC, 28479

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 Leland at Hill V Modern Farmhouse Plan, Wilmington, NC: Build On Your Lot, Leland, NC, 28451 listed at $356,819 pairs $3,000/mo rent with a $1,746/mo payment to leave $826/mo cash flow. Total monthly income runs $3,000/mo, and annual cash flow reaches $9,910/yr on $118,286 cash to close. Return on cash invested measures 28.29% in year one, and rental yield registers 10.09% at a $356,819 basis. Equity gained on principal adds $2,303/yr, and annual property appreciation at 5% supports $98,583 by year five. Five-year ROI tracks 147.65% and total cumulative return in cash totals $174,643. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,000/mo property income relative to a $1,746/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

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