Shepherd Plan, True Homes Build OYL - Wilmington, Bolivia, NC, 28403 | $244/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1319 sft

2660 Silver Weed Court, Winnabow, NC, 28479

3 Bed
1 Bath
1052 sft

2205 Plaza Drive, Wilmington, NC, 28405

3 Bed
3 Bath
1652 sft

8361 Paramount Point, Winnabow, NC, 28479

1 Bed
1 Bath
607 sft

1615 Lake Park Boulevard S Unit 1007, Carolina Beach, NC, 28428

Nearby investment properties with comparable prices

3 Bed
3 Bath
1518 sft

1241 Skystone Loop NE LOT 11, Supply, NC, 28462

3 Bed
2 Bath
1506 sft

Alexander Plan, New South Bridge, Bolivia, NC, 28422

3 Bed
3 Bath
1895 sft

MARION Plan, Indigo Preserve Townhomes, Leland, NC, 28451

4 Bed
2 Bath
1774 sft

CALI Plan, Avalon of the Carolinas, Bolivia, NC, 28422

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 equals $2,398/mo, and annual cash flow comes to $2,926/yr on $117,185 invested. Return on cash invested is 22.41% in year one, and rental yield stands at 8.14% on a $353,500 basis. Equity gained on principal adds $2,281/yr, and 5% annual appreciation accumulates to $97,666 by year five. Five-year ROI measures 116.11% and total cumulative return in cash reaches $136,065. For financing, Ziffy Mortgage’s DSCR program evaluates $2,398/mo property income against a $1,730/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA