Wakefield Plan, True Homes Build OYL - Wilmington, Wilmington, NC, 28403 | $71/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1219 sft

4918 Dreamweaver Court Unit 4, Southport, NC, 28461

3 Bed
2 Bath
1925 sft

119 Futch Creek Road, Wilmington, NC, 28411

4 Bed
2 Bath
1450 sft

1130 Amber Pines Drive, Leland, NC, 28451

3 Bed
2 Bath
1298 sft

2824 Sapling Circle, Wilmington, NC, 28411

Nearby investment properties with comparable prices

Preston Plan, True Homes Build OYL - Wilmington

3 Bed
3 Bath
1899 sft

Preston Plan, True Homes Build OYL - Wilmington, Wilmington, NC, 28403

4 Bed
3 Bath
1927 sft

4334 Bright Blossom Way SE LOT 257, Bolivia, NC, 28422

3 Bed
2 Bath
1883 sft

DARBY Plan, Rolling Hills, Bolivia, NC, 28422

3 Bed
2 Bath
1639 sft

541 Westwood Road, Southport, NC, 28461

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 totals $2,588/mo and a $2,021/mo payment preserves $71/mo for cash returns. Annual cash flow comes to $857/yr on $136,910 deployed, and return on cash invested reaches 20.53% in year one. Equity gained on principal adds $2,665/yr, and five-year appreciation sums $114,104 alongside rental yield of 7.52%. Five-year ROI measures 106.09% and total cumulative return in cash totals $145,241.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,588/mo property income versus a $2,021/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA