Huntley Plan, True Homes Build OYL - Wilmington, Bolivia, NC, 28403 | $72/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
1510 sft

580 Coronado #19, Leland, NC, 28451

3 Bed
2 Bath
1510 sft

580 Coronado Ave, Leland, NC, 28451

3 Bed
3 Bath
2104 sft

49 Patrick Henry Circle NW, Supply, NC, 28462

2 Bed
2 Bath
1148 sft

392 Crabapple Road, Southport, NC, 28461

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 registers $2,400/mo, and a $1,870/mo payment leaves $72/mo available for distribution. Annual cash flow reaches $859/yr on $126,633 to close, and return on cash invested stands at 20.59% in year one. Equity gained on principal adds $2,465/yr while 5% annual appreciation supports $105,540 over five years. Portfolio math shows five-year ROI at 106.36% and total cumulative return in cash at $134,693. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,400/mo property income against a $1,870/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA