FOR_SALERisky Deal87 days on market

103 Eagle Dr Lot 21

103 Eagle Dr Lot 21, Kill Devil Hills, NC 27948, Kill Devil Hills, NC 27948

$395,000

Zestimate®:$336,100

Listing Price

103 Eagle Dr Lot 21, Kill Devil Hills, NC 27948

Loc: Kill Devil Hills, NC

Days Listed

Zestimate®

$336k

Market Rate

Lot Size

5,663 sqft

Rent Estimate

$2,342/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.

First Flight Elementary School

PK-5

2.8 mi away

First Flight Middle School

6-8

2.5 mi away

First Flight High School

9-12

2.6 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

4.33%

Total ROI

52.9%

Cash Flow

$-625/mo

DSCR

0.70

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

Date	Event	Price	Price/sqft
2026-09-14	Price change	$345,000	$316
2026-05-15	Listed for sale	$395,000	$362
2026-04-23	Listing removed	$370,000	$339
2025-11-03	Listed for sale	$370,000	$339

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

1,092

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: $395,000Rent Basis: Observed Comp Model ($2,342/mo)State Tax Benchmark: 0.8% (NC)Hazard Reserve: $115/mo

Haven ScoreRisky

1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

4.33%

NOI: $17,100/yr

Cash-on-Cash Yield

-8.2%

On $90,850 invested

DSCR Ratio

0.70x

Negative debt coverage

5-Yr Leveraged ROI

+52.9%

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)-$263/mo

Homeowner / Hazard Insurance-$115/mo

Vacancy Reserve (5% of rent)-$117/mo

Repairs & Maintenance (10% of rent)-$234/mo

Property Management (8% of rent)-$187/mo

Total Pure Operating Expenses-$917/mo

Net Investor Cash Flow

Gross Scheduled Rent+$2,342/mo

Less: Operating Expenses-$917/mo

Net Operating Income (NOI)+$1,425/mo

Less: Debt Service (30yr @ 6.75%)-$2,050/mo

Net Cash Flow

$-625/mo

$-7,495/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.