Wagner Plan, True Homes Build OYL - Wilmington, Bolivia, NC, 28403 | $156/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1741 sft

Highland Plan, Brook Ridge Lane, Southport, NC, 28461

2 Bed
1 Bath
1032 sft

814 Woodlawn Avenue, Wilmington, NC, 28401

2 Bed
2 Bath
1040 sft

110 Cape Cottage Lane, Wilmington, NC, 28401

2 Bed
1 Bath
736 sft

832 Fanning Street UNIT 0, Wilmington, NC, 28401

Nearby investment properties with comparable prices

4 Bed
2 Bath
1774 sft

163 Eagle Creek Dr NE, Bolivia, NC, 28422

3 Bed
2 Bath
1202 sft

628 Sharease Circle, Wilmington, NC, 28405

3 Bed
3 Bath
1856 sft

2213 Star Shower Way, Leland, NC, 28451

2 Bed
3 Bath
1673 sft

1034 Ben Thomas Dr NE , #4, Leland, NC, 28451

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

Total monthly income runs $2,400/mo, and a $1,802/mo payment keeps the spread at $156/mo. Purchase price stands at $368,200, and rental yield measures 7.82% with $2,400/mo rent. Return on cash invested shows 21.44% in year one, and 5% annual appreciation builds toward $101,727 over five years. Five-year ROI reaches 110.98% and total cumulative return in cash records $135,460. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,400/mo property income covering a $1,802/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA