The Willow B Plan, Retreat at North Main, Lillington, NC, 27546 | $42/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1504 sft

406 S 16th St, Erwin, NC, 28339

4 Bed
2 Bath
2050 sft

305 S 17th St, Erwin, NC, 28339

3 Bed
2 Bath
1487 sft

1914 Jack Rd, Clayton, NC, 27520

3 Bed
2 Bath
1150 sft

413 Lincoln McKay Dr, Lillington, NC, 27546

Nearby investment properties with comparable prices

3 Bed
3 Bath
1758 sft

220 Courtside Dr, Dunn, NC, 28334

3 Bed
3 Bath
1909 sft

Kane Plan, Masons Mill, Erwin, NC, 28339

3 Bed
3 Bath
1933 sft

203 Courtside Dr, Dunn, NC, 28334

3 Bed
2 Bath
1501 sft

1234 Chardonnay Dr, Lillington, NC, 27546

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 Lillington at The Willow B Plan, Retreat at North Main, Lillington, NC, 27546 with 5% annual appreciation on a $334,900 basis while $2,159/mo rent supports operations. Total monthly income totals $2,159/mo and a $1,639/mo payment preserves $42/mo for cash returns. Annual cash flow comes to $505/yr on $111,019 deployed, and return on cash invested reaches 20.36% in year one. Equity gained on principal adds $2,161/yr, and five-year appreciation sums $92,527 alongside rental yield of 7.74%. Five-year ROI measures 105.51% and total cumulative return in cash totals $117,133.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,159/mo property income versus a $1,639/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$76 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 27546, Lillington, NC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,340 (100%)
Owner Occupied HU	5,690 (60.9%)
Renter Occupied HU	2,571 (27.5%)
Vacant Housing Units	1,079 (11.6%)
Median Home Value	$323,477
Average Home Value	$334,710