Kimber-Lily Plan, Brick Chimney Landing, Rocky Point, NC, 28457 | $361/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2678 sft

331 Spicer Lake Drive, Holly Ridge, NC, 28445

2 Bed
2 Bath
1082 sft

1600 Sturdivant Drive #54, Wilmington, NC, 28403

3 Bed
2 Bath
1400 sft

138 Bermuda Drive, Wilmington, NC, 28401

4 Bed
3 Bath
1688 sft

731 Timber Lane, Wilmington, NC, 28405

Nearby investment properties with comparable prices

3 Bed
2 Bath
1374 sft

4424 Bridgeport Drive, Wilmington, NC, 28405

4 Bed
3 Bath
2218 sft

McDowell Plan, Parsons Mill, Castle Hayne, NC, 28429

1 Bed
1 Bath
684 sft

14 Grace Street #920, Wilmington, NC, 28401

3 Bed
3 Bath
1520 sft

5027 Northgate Drive, Leland, NC, 28451

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 Rocky Point at Kimber-Lily Plan, Brick Chimney Landing, Rocky Point, NC, 28457 offers $2,754/mo rent that, after a $1,874/mo payment, leaves $361/mo cash flow. Total monthly income is $2,754/mo, and annual cash flow is $4,328/yr on $126,898 cash. Return on cash invested measures 23.32% in year one, and rental yield stands at 8.63% at a $382,800 entry. Equity gained on principal adds $2,470/yr while 5% annual appreciation compounds into $105,761 by year five. Five-year ROI records 121.21% and total cumulative return in cash reaches $153,808. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,754/mo property income versus a $1,874/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

$60 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 28457, Rocky Point, NC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,436 (100%)
Owner Occupied HU	4,009 (73.7%)
Renter Occupied HU	910 (16.7%)
Vacant Housing Units	517 ( 9.5%)
Median Home Value	$292,108
Average Home Value	$319,749