OFF_MARKETRisky Deal95 days on market

300 N Virginia Dare Trl Lot 1

300 N Virginia Dare Trl Lot 1, Kill Devil Hills, NC 27948, Kill Devil Hills, NC 27948
$1,015,000
Zestimate®:$984,600

Listing Price

Property image 1
300 N Virginia Dare Trl Lot 1, Kill Devil Hills, NC 27948
Loc: Kill Devil Hills, NC
Days Listed
95
Zestimate®
$985k
Market Rate
Rent Estimate
$3,455/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.

6

Nags Head Elementary School

PK-5
3 mi away
9

First Flight Middle School

6-8
1 mi away
7

First Flight High School

9-12
0.6 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
2.00%
Total ROI
2.2%
Cash Flow
$-3,579/mo
DSCR
0.32
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
2025-11-21Listing removed$1,005,000
2025-09-17Price change$1,005,000
2025-05-28Price change$1,010,000
2025-05-01Price change$1,015,000
2025-04-21Price change$1,025,000
2025-04-07Listed for sale$1,050,000
2024-01-24Sold$894,000
2023-12-15Contingent$910,000
2023-11-13Price change$910,000
2023-09-29Price change$929,000
2023-08-01Listed for sale$949,000
2013-06-27Listing removed$489,000
2013-06-15Price change$489,000
2013-06-13Listed for sale$499,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
5
Sq Ft
2,110
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: $1,015,000Rent Basis: Observed Comp Model ($3,455/mo)State Tax Benchmark: 0.8% (NC)Hazard Reserve: $296/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.00%

NOI: $20,252/yr

Cash-on-Cash Yield
-18.4%

On $233,450 invested

DSCR Ratio
0.32x

Negative debt coverage

5-Yr Leveraged ROI
+2.2%

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)-$677/mo
Homeowner / Hazard Insurance-$296/mo
Vacancy Reserve (5% of rent)-$173/mo
Repairs & Maintenance (10% of rent)-$346/mo
Property Management (8% of rent)-$276/mo
Total Pure Operating Expenses-$1,767/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,455/mo
Less: Operating Expenses-$1,767/mo
Net Operating Income (NOI)+$1,688/mo
Less: Debt Service (30yr @ 6.75%)-$5,267/mo
Net Cash Flow
$-3,579/mo
$-42,947/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.

300 N Virginia Dare Trl Lot 1 | Kill Devil Hills, NC | Haven AI Analysis | Haven by ScoutHavens