OFF_MARKETRisky Deal49 days on market

1019 N Virginia Dare Trl #201

1019 N Virginia Dare Trl #201, Kill Devil Hills, NC 27948, Kill devil hills, NC 27948
$729,900

Listing Price

Property image 1
1019 N Virginia Dare Trl #201, Kill Devil Hills, NC 27948
Loc: Kill devil hills, NC
Days Listed
49
Tax Assessed
$435k
Rent Estimate
$2,240/mo
Est. Cash Flow base
Type
condo

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
3.5 mi away
9

First Flight Middle School

6-8
1.3 mi away
7

First Flight High School

9-12
0.9 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
2.44%
Total ROI
1.8%
Cash Flow
$-2,210/mo
DSCR
0.40
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
2026-05-22Sold$729,000$522
2026-05-02Contingent$729,000$522
2026-05-01Listed for sale$729,000$522
2020-10-28Sold$476,334$341
2020-08-29Pending sale$484,900$347
2019-09-12Price change$484,900$347
2018-11-16Listed for sale$499,900$358
2018-09-12Pending sale$499,900$358
2018-05-03Listed for sale$499,900$358

Tax History

YearProperty TaxTax Assessment
2019$3,856.62$434,800
2018$3,771.95$434,800
2017$3,771.95$434,800
2016$3,461.65$434,800
2014$3,461.65$434,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,367
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: $729,900Rent Basis: Observed Comp Model ($2,240/mo)State Tax Benchmark: 0.8% (NC)Hazard Reserve: $213/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.01%

NOI: $14,663/yr

Cash-on-Cash Yield
-18.3%

On $167,877 invested

DSCR Ratio
0.32x

Negative debt coverage

5-Yr Leveraged ROI
+2.5%

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)-$290/mo
Homeowner / Hazard Insurance-$213/mo
Vacancy Reserve (5% of rent)-$112/mo
Repairs & Maintenance (10% of rent)-$224/mo
Property Management (8% of rent)-$179/mo
Total Pure Operating Expenses-$1,018/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,240/mo
Less: Operating Expenses-$1,018/mo
Net Operating Income (NOI)+$1,222/mo
Less: Debt Service (30yr @ 6.75%)-$3,787/mo
Net Cash Flow
$-2,565/mo
$-30,784/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.

1019 N Virginia Dare Trl #201 | Kill devil hills, NC | Haven AI Analysis | Haven by ScoutHavens