OFF_MARKETRisky Deal6 days on market

2014 Phoebus St #1165

2014 Phoebus St #1165, Kill Devil Hills, NC 27948, Kill Devil Hills, NC 27948

$525,000

Zestimate®:$504,700

Listing Price

2014 Phoebus St #1165, Kill Devil Hills, NC 27948

Loc: Kill Devil Hills, NC

Days Listed

Tax Assessed

$537k

Zestimate®

$505k

Market Rate

Lot Size

4,792 sqft

Rent Estimate

$2,779/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

4.9 mi away

First Flight Middle School

6-8

2.3 mi away

First Flight High School

9-12

2.1 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

3.72%

Total ROI

39.8%

Cash Flow

$-1,095/mo

DSCR

0.60

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
2026-08-04	Listed for sale	$525,000	$275
2012-08-10	Sold	$165,000	$87

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

1,906

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: $525,000Rent Basis: Observed Comp Model ($2,779/mo)State Tax Benchmark: 0.8% (NC)Hazard Reserve: $153/mo

Haven ScoreRisky

0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

3.72%

NOI: $19,547/yr

Cash-on-Cash Yield

-10.9%

On $120,750 invested

DSCR Ratio

0.60x

Negative debt coverage

5-Yr Leveraged ROI

+39.8%

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)-$358/mo

Homeowner / Hazard Insurance-$153/mo

Vacancy Reserve (5% of rent)-$139/mo

Repairs & Maintenance (10% of rent)-$278/mo

Property Management (8% of rent)-$222/mo

Total Pure Operating Expenses-$1,150/mo

Net Investor Cash Flow

Gross Scheduled Rent+$2,779/mo

Less: Operating Expenses-$1,150/mo

Net Operating Income (NOI)+$1,629/mo

Less: Debt Service (30yr @ 6.75%)-$2,724/mo

Net Cash Flow

$-1,095/mo

$-13,143/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.