Shepherd Plan, True Homes Build OYL - Coastal, Wilmington, NC, 28403 | $335/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1404 sft

3402 Sparrow Hawk Court, Wilmington, NC, 28409

2 Bed
2 Bath
1289 sft

207 Saint Luke Court, Wilmington, NC, 28409

3 Bed
2 Bath
1215 sft

804 Tisbury Lane, Wilmington, NC, 28412

3 Bed
4 Bath
2639 sft

251 Camarillo Way, Rocky Pt, NC, 28457

Nearby investment properties with comparable prices

3 Bed
2 Bath
1257 sft

1066 Billfish Trl Se #43, Winnabow, NC, 28479

DELANEY Plan, The Cottages at Blake Farm

2 Bed
2 Bath
1059 sft

DELANEY Plan, The Cottages at Blake Farm, Wilmington, NC, 28411

2 Bed
2 Bath
1450 sft

4118 Breezewood Drive Apt 202, Wilmington, NC, 28412

Blue Ridge Modern Farmhouse Plan, Wilmington, NC: Build On Your Lot

3 Bed
3 Bath
2057 sft

Blue Ridge Modern Farmhouse Plan, Wilmington, NC: Build On Your Lot, 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

Return on cash invested sits at 23.43% in year one, and rental yield is 8.48% on a $344,300 entry. Equity gained on principal adds $2,222/yr, while 5% annual appreciation builds toward $95,124 over five years. Five-year ROI reaches 121.59% and total cumulative return in cash sums $138,780. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,433/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA