Hudson Plan, True Homes Build OYL - Wilmington, Bolivia, NC, 28403 | $252/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

3 Bed
2 Bath
1475 sft

113 Hogfish Trl SE LOT 77, Winnabow, NC, 28479

3 Bed
2 Bath
1390 sft

264 Majestic Mare Lane SE, Bolivia, NC, 28422

3 Bed
2 Bath
1475 sft

1270 Pogy Ln SE, Winnabow, NC, 28479

2 Bed
2 Bath
1337 sft

720 Beachwalk Drive, 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

Total monthly income is $2,400/mo, and annual cash flow is $3,025/yr on $116,821 cash. Return on cash invested measures 22.5% in year one, and rental yield stands at 8.17% at a $352,400 entry. Equity gained on principal adds $2,274/yr while 5% annual appreciation compounds into $97,362 by year five. Five-year ROI records 116.64% and total cumulative return in cash reaches $136,259. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,400/mo property income versus a $1,725/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA