Warren Plan, True Homes Build OYL - Wilmington, Bolivia, NC, 28403 | $99/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1951 sft

1015 Stonesthrow Court, Leland, NC, 28451

3 Bed
2 Bath
1260 sft

4430 Windtree Road, Wilmington, NC, 28412

3 Bed
2 Bath
1343 sft

1109 Heartstone Court, Leland, NC, 28451

3 Bed
2 Bath
1300 sft

92 Barclay Road, Southport, NC, 28461

Nearby investment properties with comparable prices

Elon Plan, True Homes Build OYL - Wilmington

3 Bed
3 Bath
2173 sft

Elon Plan, True Homes Build OYL - Wilmington, Bolivia, NC, 28403

4 Bed
2 Bath
1721 sft

111 Woodford Road NE, Leland, NC, 28451

3 Bed
2 Bath
1264 sft

7456 Courtney Pines Rd, Wilmington, NC, 28411

Liam Plan, True Homes Build OYL - Coastal

3 Bed
3 Bath
2148 sft

Liam Plan, True Homes Build OYL - Coastal, Wilmington, NC, 28403

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 $2,637/mo and a $2,038/mo payment preserves $99/mo for cash returns. Annual cash flow comes to $1,193/yr on $138,003 deployed, and return on cash invested reaches 20.77% in year one. Equity gained on principal adds $2,686/yr, and five-year appreciation sums $115,016 alongside rental yield of 7.6%. Five-year ROI measures 107.37% and total cumulative return in cash totals $148,173.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,637/mo property income versus a $2,038/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