The Westin 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 Westin Plan, Heritage Pointe, Newport, NC, 28570 offers a 7.48% rental yield on a $422,400 purchase with $2,634/mo rent. Total monthly income registers $2,634/mo, and a $2,067/mo payment leaves $35/mo available for distribution. Annual cash flow reaches $421/yr on $140,026 to close, and return on cash invested stands at 20.21% in year one. Equity gained on principal adds $2,726/yr while 5% annual appreciation supports $116,701 over five years. Portfolio math shows five-year ROI at 104.44% and total cumulative return in cash at $146,236. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,634/mo property income against a $2,067/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
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