The KIDs 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
Rental property for sale in Newport at The KIDs Plan, Heritage Pointe, Newport, NC, 28570 priced at $368,100 converts $3,335/mo rent into $1,066/mo cash flow after a $1,802/mo obligation. Total monthly income equals $3,335/mo, and annual cash flow totals $12,795/yr on $122,025 invested. Return on cash invested prints 30.39% in year one, and rental yield reads 10.87% against a $368,100 entry. Equity gained on principal adds $2,375/yr, while 5% annual appreciation compiles into $101,699 by year five. Five-year ROI reaches 159.07% and total cumulative return in cash sums $194,108. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,335/mo property income covering a $1,802/mo payment, not borrower’s personal income.
Single Family
Built in 2026
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