130 Heather LaneKure BeachNC28449
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 130 Heather Lane, Kure Beach, NC, 28449 in Kure Beach is capital appreciation. Rental yield 4.74%. The 4.74% gross yield at $1,524,900 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $421,302 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.88) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $366,961.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 4.7% | 6.2% |
| Monthly Cash Flow | $(3,273) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $6,020 |
| Total Monthly Debt Service | $8,687 |
| DSCR Ratio | 0.69x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2003
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28449, Kure Beach, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,870 (100%) |
| Owner Occupied HU | 757 (40.5%) |
| Renter Occupied HU | 179 ( 9.6%) |
| Vacant Housing Units | 934 (49.9%) |
| Median Home Value | $645,906 |
| Average Home Value | $687,903 |
Housing Distribution
Address Breakdown
Residential
965
Single Family
965
Multi-Family
0
Businesses
79
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 2003
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28449, Kure Beach, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,870 (100%) |
| Owner Occupied HU | 757 (40.5%) |
| Renter Occupied HU | 179 ( 9.6%) |
| Vacant Housing Units | 934 (49.9%) |
| Median Home Value | $645,906 |
| Average Home Value | $687,903 |
Housing Distribution
Address Breakdown
Residential
965
Single Family
965
Multi-Family
0
Businesses
79
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Derek Stiefel • Keller Williams Innovate-Wilmington
Mls Name: Hive MLS
Mls ID: #100528762