OFF_MARKETRisky Deal38 days on market

114 Eagle Dr Lot 9

114 Eagle Dr Lot 9, Kill Devil Hills, NC 27948, Kill Devil Hills, NC 27948
$409,900
Zestimate®:$397,900

Listing Price

Property image 1
114 Eagle Dr Lot 9, Kill Devil Hills, NC 27948
Loc: Kill Devil Hills, NC
Days Listed
38
Zestimate®
$398k
Market Rate
Rent Estimate
$2,104/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

4

First Flight Elementary School

PK-5
2.8 mi away
9

First Flight Middle School

6-8
2.6 mi away
7

First Flight High School

9-12
2.7 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
4.34%
Total ROI
11.4%
Cash Flow
$-590/mo
DSCR
0.72
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2024-10-09Sold$370,000$350
2024-08-26Contingent$364,900$345
2024-08-21Listed for sale$364,900$345
2021-06-22Sold$175,000$165
2021-05-19Contingent$210,000$198
2021-05-17Price change$210,000$198
2021-05-11Listed for sale$225,000$213
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,056
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $409,900Rent Basis: Observed Comp Model ($2,104/mo)State Tax Benchmark: 0.8% (NC)Hazard Reserve: $120/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.59%

NOI: $14,722/yr

Cash-on-Cash Yield
-11.5%

On $94,277 invested

DSCR Ratio
0.58x

Negative debt coverage

5-Yr Leveraged ROI
+36.9%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.8% of basis)-$273/mo
Homeowner / Hazard Insurance-$120/mo
Vacancy Reserve (5% of rent)-$105/mo
Repairs & Maintenance (10% of rent)-$210/mo
Property Management (8% of rent)-$168/mo
Total Pure Operating Expenses-$877/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,104/mo
Less: Operating Expenses-$877/mo
Net Operating Income (NOI)+$1,227/mo
Less: Debt Service (30yr @ 6.75%)-$2,127/mo
Net Cash Flow
$-900/mo
$-10,801/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Kill Devil Hills.