FOR_SALENeutral Deal61 days on market

1239A S Virginia Dare Trl Lot 4

1239A S Virginia Dare Trl Lot 4, Kill Devil Hills, NC 27948, Kill Devil Hills, NC 27948

$550,000

Zestimate®:$549,200

Listing Price

1239A S Virginia Dare Trl Lot 4, Kill Devil Hills, NC 27948

Loc: Kill Devil Hills, NC

Days Listed

Zestimate®

$549k

Market Rate

Rent Estimate

$3,307/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.

Nags Head Elementary School

PK-5

2 mi away

First Flight Middle School

6-8

1 mi away

First Flight High School

9-12

1 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

5.69%

Total ROI

18.1%

Cash Flow

$-171/mo

DSCR

0.94

Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

1,560

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: $550,000Rent Basis: Observed Comp Model ($3,307/mo)State Tax Benchmark: 0.8% (NC)Hazard Reserve: $160/mo

Haven ScoreRisky

1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

4.41%

NOI: $24,237/yr

Cash-on-Cash Yield

-7.9%

On $126,500 invested

DSCR Ratio

0.71x

Negative debt coverage

5-Yr Leveraged ROI

+54.6%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (0.8% of basis)-$367/mo

Homeowner / Hazard Insurance-$160/mo

Vacancy Reserve (5% of rent)-$165/mo

Repairs & Maintenance (10% of rent)-$331/mo

Property Management (8% of rent)-$265/mo

Total Pure Operating Expenses-$1,287/mo

Net Investor Cash Flow

Gross Scheduled Rent+$3,307/mo

Less: Operating Expenses-$1,287/mo

Net Operating Income (NOI)+$2,020/mo

Less: Debt Service (30yr @ 6.75%)-$2,854/mo

Net Cash Flow

$-834/mo

$-10,009/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.

1239A S Virginia Dare Trl Lot 4 | Kill Devil Hills, NC | Haven AI Analysis | Haven by ScoutHavens