Somerset Plan, True Homes Build OYL - Wilmington, Wilmington, NC, 28403 | $253/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1741 sft

Highland Plan, Brook Ridge Lane, Southport, NC, 28461

2 Bed
1 Bath
1032 sft

814 Woodlawn Avenue, Wilmington, NC, 28401

2 Bed
2 Bath
1040 sft

110 Cape Cottage Lane, Wilmington, NC, 28401

2 Bed
1 Bath
736 sft

832 Fanning Street UNIT 0, Wilmington, NC, 28401

Nearby investment properties with comparable prices

3 Bed
3 Bath
1518 sft

1229 Skystone Loop NE Lot 008, Supply, NC, 28462

3 Bed
2 Bath
1188 sft

1800 Warwick Court, Leland, NC, 28451

3 Bed
2 Bath
1294 sft

4132 Vanessa Drive Unit 6, Southport, NC, 28461

1 Bed
1 Bath
673 sft

14 Grace Street UNIT 717, Wilmington, NC, 28401

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 $2,400/mo, and annual cash flow totals $3,039/yr on $116,787 invested. Return on cash invested prints 22.51% in year one, and rental yield reads 8.17% against a $352,300 entry. Equity gained on principal adds $2,273/yr, while 5% annual appreciation compiles into $97,334 by year five. Five-year ROI reaches 116.7% and total cumulative return in cash sums $136,288. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,400/mo property income covering a $1,724/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA