Yates II Plan, Indigo at Abbey PreserveWilmingtonNC28411
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Wilmington at Yates II Plan, Indigo at Abbey Preserve, Wilmington, NC, 28411 generates $4,940/mo in rent and, after a $2,937/mo payment, leaves $1,283/mo in cash flow. Total monthly income is $4,940/mo, and annual cash flow is $15,396/yr on $197,397 invested. Return on cash invested sits at 27.86% in year one, and rental yield is 9.88% on a $599,990 entry. Equity gained on principal adds $3,872/yr, while 5% annual appreciation builds toward $165,766 over five years. Five-year ROI reaches 145.34% and total cumulative return in cash sums $286,905. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,940/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28411, Wilmington, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,804 (100%) |
| Owner Occupied HU | 12,470 (66.3%) |
| Renter Occupied HU | 4,319 (23.0%) |
| Vacant Housing Units | 2,015 (10.7%) |
| Median Home Value | $420,612 |
| Average Home Value | $504,642 |
Housing Distribution
Address Breakdown
Residential
18,379
Single Family
15,573
Multi-Family
2,806
Businesses
506
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Renee Britt • Mungo Homes
Mls Name: Mungo Homes, Inc
Mls Provider:
Mls ID: #N/A