Marigold Plan, Bell Creek Single Family HomesWinnabowNC28479
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Winnabow at Marigold Plan, Bell Creek Single Family Homes, Winnabow, NC, 28479 uses $105,745 cash to close to unlock $11,235/yr annual cash flow and $936/mo monthly cash flow. Total monthly income runs $2,880/mo, and a $1,561/mo payment keeps the spread at $936/mo. Purchase price stands at $318,990, and rental yield measures 10.83% with $2,880/mo rent. Return on cash invested shows 30.53% in year one, and 5% annual appreciation builds toward $88,131 over five years. Five-year ROI reaches 159.72% and total cumulative return in cash records $168,898. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,880/mo property income covering a $1,561/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28479, Winnabow, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,104 (100%) |
| Owner Occupied HU | 2,408 (77.6%) |
| Renter Occupied HU | 479 (15.4%) |
| Vacant Housing Units | 217 ( 7.0%) |
| Median Home Value | $344,408 |
| Average Home Value | $360,289 |
Housing Distribution
Address Breakdown
Residential
3,184
Single Family
3,120
Multi-Family
64
Businesses
79
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Ryan Homes
Mls Name: Ryan Homes
Mls Provider:
Mls ID: #N/A