Winslow Plan, True Homes Build OYL - Wilmington, Wilmington, NC, 28403 | $28/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1602 sft

831 Pantego Boulevard SE, Bolivia, NC, 28422

3 Bed
2 Bath
1530 sft

414 Masters Drive, Southport, NC, 28461

2 Bed
2 Bath
1070 sft

1009 E Moore Street, Southport, NC, 28461

Grand Bahama Plan, Middle Creek Village Ranches

3 Bed
2 Bath
1338 sft

Grand Bahama Plan, Middle Creek Village Ranches, Bolivia, NC, 28422

Nearby investment properties with comparable prices

3 Bed
2 Bath
1504 sft

6556 Pinnacle Point, Winnabow, NC, 28479

4 Bed
3 Bath
1880 sft

251 Majestic Mare Lane SE, Bolivia, NC, 28422

3 Bed
3 Bath
1414 sft

BENNET Plan, The Pines at Blake Farm, Wilmington, NC, 28411

Anderson Plan, Middle Creek Village Single Family Homes

3 Bed
3 Bath
2294 sft

Anderson Plan, Middle Creek Village Single Family Homes, Bolivia, NC, 28422

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 registers $2,644/mo, and a $2,101/mo payment leaves $28/mo available for distribution. Annual cash flow reaches $334/yr on $142,313 to close, and return on cash invested stands at 20.14% in year one. Equity gained on principal adds $2,770/yr while 5% annual appreciation supports $118,608 over five years. Portfolio math shows five-year ROI at 103.97% and total cumulative return in cash at $147,959. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,644/mo property income against a $2,101/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

No HOA