OFF_MARKETRisky Deal97 days on market

113 E Aviation Ave Lot 19

113 E Aviation Ave Lot 19, Kill Devil Hills, NC 27948, Kill Devil Hills, NC 27948
$825,000
Zestimate®:$797,200

Listing Price

Property image 1
113 E Aviation Ave Lot 19, Kill Devil Hills, NC 27948
Loc: Kill Devil Hills, NC
Days Listed
97
Zestimate®
$797k
Market Rate
Rent Estimate
$3,340/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
0.9 mi away
7

First Flight High School

9-12
0.5 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
2.59%
Total ROI
15.1%
Cash Flow
$-2,500/mo
DSCR
0.42
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
2026-04-01Listing removed$915,000$394
2025-10-24Listed for sale$915,000$394
2023-07-11Sold$800,000$344
2020-08-12Sold$453,500$195
2020-05-13Listed for sale$459,000$197
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,401
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: $825,000Rent Basis: Observed Comp Model ($3,340/mo)State Tax Benchmark: 0.8% (NC)Hazard Reserve: $241/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.59%

NOI: $21,370/yr

Cash-on-Cash Yield
-15.8%

On $189,750 invested

DSCR Ratio
0.42x

Negative debt coverage

5-Yr Leveraged ROI
+15.1%

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)-$550/mo
Homeowner / Hazard Insurance-$241/mo
Vacancy Reserve (5% of rent)-$167/mo
Repairs & Maintenance (10% of rent)-$334/mo
Property Management (8% of rent)-$267/mo
Total Pure Operating Expenses-$1,559/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,340/mo
Less: Operating Expenses-$1,559/mo
Net Operating Income (NOI)+$1,781/mo
Less: Debt Service (30yr @ 6.75%)-$4,281/mo
Net Cash Flow
$-2,500/mo
$-29,999/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.