The Jacob Plan, Heritage PointeNewportNC28570
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 Newport at The Jacob Plan, Heritage Pointe, Newport, NC, 28570 listed at $389,800 pairs $2,634/mo rent with a $1,908/mo payment to leave $233/mo cash flow. Total monthly income runs $2,634/mo, and annual cash flow reaches $2,799/yr on $129,219 cash to close. Return on cash invested measures 22.07% in year one, and rental yield registers 8.11% at a $389,800 basis. Equity gained on principal adds $2,515/yr, and annual property appreciation at 5% supports $107,695 by year five. Five-year ROI tracks 114.44% and total cumulative return in cash totals $147,881. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,634/mo property income relative to a $1,908/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
$25 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28570, Newport, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,317 (100%) |
| Owner Occupied HU | 7,124 (57.8%) |
| Renter Occupied HU | 2,307 (18.7%) |
| Vacant Housing Units | 2,886 (23.4%) |
| Median Home Value | $324,479 |
| Average Home Value | $381,142 |
Housing Distribution
Address Breakdown
Residential
10,355
Single Family
9,594
Multi-Family
761
Businesses
433
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • JC Jackson Homes, LLC
Mls Name: JC Jackson Homes, LLC
Mls ID: #N/A