OFF_MARKETRisky Deal1 days on market
520 W Landing Dr Lot 120
520 W Landing Dr Lot 120, Kill Devil Hills, NC 27948, Kill Devil Hills, NC 27948
520 W Landing Dr Lot 120, Kill Devil Hills, NC 27948
Loc: Kill Devil Hills, NC
Days Listed
1
Zestimate®
$541k
Market Rate
Rent Estimate
$2,536/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
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
3.00%
Total ROI
24.0%
Cash Flow
$-1,521/mo
DSCR
0.48
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $565,000Rent Basis: Observed Comp Model ($2,536/mo)State Tax Benchmark: 0.8% (NC)Hazard Reserve: $165/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.00%
NOI: $16,933/yr
Cash-on-Cash Yield
-14.0%
On $129,950 invested
DSCR Ratio
0.48x
Negative debt coverage
5-Yr Leveraged ROI
+24.0%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.8% of basis)-$377/mo
Homeowner / Hazard Insurance-$165/mo
Vacancy Reserve (5% of rent)-$127/mo
Repairs & Maintenance (10% of rent)-$254/mo
Property Management (8% of rent)-$203/mo
Total Pure Operating Expenses-$1,125/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,536/mo
Less: Operating Expenses-$1,125/mo
Net Operating Income (NOI)+$1,411/mo
Less: Debt Service (30yr @ 6.75%)-$2,932/mo
Net Cash Flow
$-1,521/mo
$-18,247/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.