RAMSEY Plan, Osprey Isle: Watermill Collection, Ocean Isle Beach, NC, 28469 | $934/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1363 sft

820 Trey Ct. UNIT Polo Farms, Longs, SC, 29568

3 Bed
3 Bath
1562 sft

TBB Lineback Pl. #16, Longs, SC, 29568

3 Bed
3 Bath
2170 sft

TBB Lineback Pl. #14, Longs, SC, 29568

5 Bed
4 Bath
2315 sft

TBB Lineback Pl. #15, Longs, SC, 29568

Nearby investment properties with comparable prices

3 Bed
3 Bath
1437 sft

1997 Wild Indigo Circle NW UNIT 7, Calabash, NC, 28467

3 Bed
3 Bath
1437 sft

1993 Wild Indigo Circle NW UNIT 8, Calabash, NC, 28467

3 Bed
2 Bath
1241 sft

1509 Regal Fern Way, Longs, SC, 29568

1 Bed
1 Bath
707 sft

2701 S Ocean Blvd. #720, North Myrtle Beach, SC, 29582

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 Ocean Isle Beach at RAMSEY Plan, Osprey Isle: Watermill Collection, Ocean Isle Beach, NC, 28469 uses $96,964 cash to close to unlock $11,208/yr annual cash flow and $934/mo monthly cash flow. Total monthly income runs $2,717/mo, and a $1,432/mo payment keeps the spread at $934/mo. Purchase price stands at $292,500, and rental yield measures 11.15% with $2,717/mo rent. Return on cash invested shows 31.47% in year one, and 5% annual appreciation builds toward $80,812 over five years. Five-year ROI reaches 164.69% and total cumulative return in cash records $159,693. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,717/mo property income covering a $1,432/mo payment rather than investor’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA