The St. Augustine Plan, River Tide Farms, Bolivia, NC, 28422 | $529/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1946 sft

8048 Sterling Oaks Dr, Ash, NC, 28420

4 Bed
2 Bath
1773 sft

422 Hewett Landing Drive SW, Supply, NC, 28462

2 Bed
2 Bath
1157 sft

4134 Vanessa Drive SE Unit 12, Southport, NC, 28461

1 Bed
2 Bath
1200 sft

3100 Marsh Grove Lane Unit 3209, Southport, NC, 28461

Nearby investment properties with comparable prices

4 Bed
3 Bath
1765 sft

BENNINGTON Plan, Hewett Landing, Supply, NC, 28462

WYETH Plan, The Meadows at Wildwood Village

3 Bed
2 Bath
1023 sft

WYETH Plan, The Meadows at Wildwood Village, Shallotte, NC, 28470

Reese Plan, Middle Creek Village Coastal Cottages & Villas

3 Bed
3 Bath
1224 sft

Reese Plan, Middle Creek Village Coastal Cottages & Villas, Bolivia, NC, 28422

3 Bed
3 Bath
1224 sft

Reese Plan, Middle Creek Village, 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

Investment property for sale in Bolivia at The St. Augustine Plan, River Tide Farms, Bolivia, NC, 28422 listed at $284,900 pairs $2,340/mo rent with a $1,394/mo payment to leave $529/mo cash flow. Total monthly income runs $2,340/mo, and annual cash flow reaches $6,349/yr on $94,444 cash to close. Return on cash invested measures 26.63% in year one, and rental yield registers 9.86% at a $284,900 basis. Equity gained on principal adds $1,838/yr, and annual property appreciation at 5% supports $78,713 by year five. Five-year ROI tracks 139.15% and total cumulative return in cash totals $131,423. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,340/mo property income relative to a $1,394/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

$75 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 28422, Bolivia, NC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,819 (100%)
Owner Occupied HU	4,108 (70.6%)
Renter Occupied HU	639 (11.0%)
Vacant Housing Units	1,072 (18.4%)
Median Home Value	$361,725
Average Home Value	$402,232