OFF_MARKETRisky Deal27 days on market

154 Baycliff Trl Lot 154

154 Baycliff Trl Lot 154, Kill Devil Hills, NC 27948, Kill Devil Hills, NC 27948
$800,000
Zestimate®:$778,700

Listing Price

Property image 1
154 Baycliff Trl Lot 154, Kill Devil Hills, NC 27948
Loc: Kill Devil Hills, NC
Days Listed
27
Zestimate®
$779k
Market Rate
Lot Size
2,178 sqft
Rent Estimate
$3,269/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
2.4 mi away
9

First Flight Middle School

6-8
2.1 mi away
7

First Flight High School

9-12
2.3 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
3.34%
Total ROI
6.4%
Cash Flow
$-1,819/mo
DSCR
0.55
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
2026-09-13Listing removed$800,000$335
2026-08-12Price change$800,000$335
2026-07-14Listed for sale$815,000$341
2026-07-05Listing removed$825,000$345
2026-06-24Price change$825,000$345
2026-05-01Price change$835,000$350
2026-04-03Listed for sale$849,000$356
2021-12-16Sold$624,900$262
2021-10-25Contingent$624,900$262
2021-10-16Listed for sale$624,900$262
2021-03-15Sold$335,000$140
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,259
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: $800,000Rent Basis: Observed Comp Model ($3,269/mo)State Tax Benchmark: 0.8% (NC)Hazard Reserve: $233/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.63%

NOI: $21,010/yr

Cash-on-Cash Yield
-15.7%

On $184,000 invested

DSCR Ratio
0.42x

Negative debt coverage

5-Yr Leveraged ROI
+15.9%

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)-$533/mo
Homeowner / Hazard Insurance-$233/mo
Vacancy Reserve (5% of rent)-$163/mo
Repairs & Maintenance (10% of rent)-$327/mo
Property Management (8% of rent)-$262/mo
Total Pure Operating Expenses-$1,518/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,269/mo
Less: Operating Expenses-$1,518/mo
Net Operating Income (NOI)+$1,751/mo
Less: Debt Service (30yr @ 6.75%)-$4,151/mo
Net Cash Flow
$-2,400/mo
$-28,803/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.