3020 Remington Dr Wilmington NC 28405 Wilmington, NC, 28405
2 bed • 2 bath • 4 guests
Est. $1,415/mo

Inquire about this property
Contact Wayne
Operations Manager at Navigate Rentals & Management
$286,600
Zestimate
$32,215
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $147/night at 60% occupancy ($32,214.52). Airbtics projects $110/night at 61% occupancy ($24,507).
Top 56% of comparables
Top 13% of comparables
Seasonality
Sign up to view the full seasonality chart
-$7,840
Profit
Revenue
$32,215
Operating Expenses
$20,155
Operating Income
$12,059
Mortgage & Taxes
$19,900
Profit (Cash Flow)
-$7,840
$74,350
Cash Investment
Down Payment
$59,000
Renos & Furnishing
$6,500
Closing Costs
$8,850
Total
$74,350
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.54%
Cap Rate
4.08%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$14,001
Deductible property tax
$2,920
Your total deduction
$72,469
Your adjusted annual income
$150,000 - $72,469 = $77,531
Taxes on $77,531 (30%)
$23,259
Your old tax bill
$45,000
Your new tax bill
$23,259
Estimated tax savings
$21,741
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
2,483 sqft
Year built:
1988
Size:
1,016 sqft
Type:
SFR
Parking:
-
Heating:
Heat Pump
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
4414 Bridgeport Dr | 3 | 2 | 1,354 | - | 12,763 | 1991 | $284,500 | - |
3100 Monticello Ct | 3 | 2 | 1,343 | - | 8,146 | 1991 | $292,500 | - |
3031 Weatherby Ct | 3 | 2 | 1,689 | - | 9,496 | 1994 | $344,000 | - |
2804 Carthage Dr | 3 | 2 | 1,124 | - | 14,375 | 1987 | $345,000 | - |
4328 Lakemoor Dr | 3 | 2 | 1,482 | - | 13,765 | 1995 | $363,000 | - |
2911 Caliber Ct | 3 | 2 | 1,502 | - | 2,788 | 1989 | $337,000 | - |
4306 Bridgeport Dr | 3 | 2 | 1,332 | - | 9,235 | 1991 | $325,000 | - |
4409 Woodcroft Ct | 3 | 2 | 1,212 | - | 8,146 | 1993 | $305,000 | - |
4406 Heatherridge Dr | 3 | 2 | 1,398 | - | 11,848 | 1995 | $342,000 | - |
2910 New Town Dr | 3 | 2 | 1,201 | - | 9,757 | 1988 | $300,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Townhouse (Residential)
- Stories: 1
- Lot size: 2,483 sqft
- Building area: 1,016 sqft
- Garage: No
- Heating: Heat pump
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: PD,PLANNED DEVELPMNT
- Land Use: Residential
- Parcel Number: R02619-008-010-000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $161,200
- County Est. Land Value: $50,000
- Assessed Land Value: $50,000
- County Est. Structure Value: $111,200
Market Estimate: -