Property Report :

4870 Berkley Dr

4870 Berkley Dr., Wilmington , NC 28405

Real Estate Analysis

Created on: Apr 16, 2025

Author: Raymond neelon

4870 Berkley Dr., Wilmington , NC 28405

Singlefamily: 6 rooms: 3 bedrooms , 2 bathrooms + 1 kitchen

Year built: 1978, Size: 1075 SF

Investment strategy: Rental Property

Purchase Price$ 126,000

Rent$ 1,225/mo

Monthly Cash Flow$ 235

Cash on Cash Return12.16 %

Financial Analysis

Cash on Cash Return	12.16 %
Internal Rate of Return (IRR)	17.94 %
Capitalization Rate	6.80 %
Gross Rent Multiplier (GRM)	9.35
Debt-coverage Ratio (DCR)	1.43
Operating Expense Ratio (OER)	33.00 %
After Repair Value	$ 137,500
Profit/Equity From Rehab	$ 8,750

Financial Breakdown

Purchase Price	$ 126,000
Purchase Costs	$ 2,750
Repair/Construction Costs	$ 0
Total Capital Needed Total Capital Needed Includes all projects costs (except selling costs). Total Capital Needed Includes all projects costs (except selling costs).	$ 128,750
Financing	$ 105,600
Total Cash Needed Cash out of Pocket Shows rehabber's cash outlay. Cash out of Pocket Shows rehabber's cash outlay.	$ 23,150
Cash at Closing Cash at Closing This number includes down payment and loan points. Cash at Closing This number includes down payment and loan points.	$ 26,400
Cash During Rehab Cash During Rehab Shows the cash amount remaining to fund the purchase and rehab/construction. Cash During Rehab Shows the cash amount remaining to fund the purchase and rehab/construction.	$ -3,250

Operating Analysis

Rent	$ 1,225/mo
Gross Operating Income (GOI)	$ 13,965
Total Expenses	$ 4,609
Net Operating Income (NOI)	$ 9,356
Annual Debt Service	$ 6,542
Cash Flow Before Taxes (CFBT)	$ 2,814
Income Tax Liability	$ 0
Cash Flow After Taxes (CFAT)	$ 2,814

Forclosure

Purchase Price	$ 126,000
Address	4870 Berkley Dr. , Wilmington , 28405, NC
Year Built	1978
Type	Singlefamily
Size	1075 SF
Bedrooms	3
Bathrooms	2
Rooms Total	6
Kitchens	1

4870 Berkley Dr. Wilmington , NC 28405

$ 137,500

Property ARV
Singlefamily

Bldg type
1,075

SqFt
$ 128

per SqFt
3

Beds
2

Baths

It wasn't possible to load comps automatically for this address. You can add them manually below. Click here to see automatically selected comps on Redfin®

Filter properties

	Property address	Distance	Beds	Baths	SqFt	Bldg type	Date sold	Sale price	$/SqFt	Notes	Edit
			Average:					$ 0	$ 0 /SqFt
			Estimated ARV: Projected ARV Estimated value based on the average Price/SqFt of the selected comps. Make sure to input the property size first. Projected ARV Estimated value based on the average Price/SqFt of the selected comps. Make sure to input the property size first.					$ 0

Comps selected: 0

Annual Property Operating Data

Incomes		% of GOI
Gross Scheduled Income Gross Scheduled Income (GSI) Represents the total of monthly rents for the particular property, including the potential rents from vacant units and uncollectable rents. Gross Scheduled Income (GSI) Represents the total of monthly rents for the particular property, including the potential rents from vacant units and uncollectable rents.	$ 14,700
Total Gross Income	$ 14,700
Vacancy loss Vacancy and Credit Loss Part of the potential rental income that is lost because of unoccupied units or uncollectable rent from tenants. Vacancy and Credit Loss Part of the potential rental income that is lost because of unoccupied units or uncollectable rent from tenants.	$ 735
Gross Operating Income Gross Operating Income (GOI) An actual income which is expected to be collected in the property. Gross Operating Income (GOI) An actual income which is expected to be collected in the property.	$ 13,965	100.00 %
Expenses Operating Expenses Expenses necessary for maintaining the property and ensuring its continued ability to produce income (doesn't include mortgage payments or depreciation). Operating Expenses Expenses necessary for maintaining the property and ensuring its continued ability to produce income (doesn't include mortgage payments or depreciation).
Repairs	$ 414	2.96 %
Manager	$ 1,380	9.88 %
Prop_taxes	$ 710	5.08 %
Prop_insurance	$ 725	5.19 %
Capex	$ 1,380	9.88 %
Total Expenses	$ 4,609	33.00 %
Net Operating Income Net Operating Income (NOI) Important measurement calculated as gross operating income minus operating expenses. Net Operating Income (NOI) Important measurement calculated as gross operating income minus operating expenses.	$ 9,356	67.00 %

Cash Flow (Year 1)

Net Operating Income	$ 9,356	67.00 %
Annual Debt Service	$ 6,542	46.84 %
Cash Flow Before Taxes (CFBT) Cash Flow All the inflows and outflows of cash for a certain property (including mortgage payments). We can calculate cash flow before taxes (CFBT) or cash flow after taxes (CFAT) which is CFBT minus any tax liability arising from the operation of the property. Cash Flow All the inflows and outflows of cash for a certain property (including mortgage payments). We can calculate cash flow before taxes (CFBT) or cash flow after taxes (CFAT) which is CFBT minus any tax liability arising from the operation of the property.	$ 2,814	20.15 %
Income Tax Liability	$ 0	0.00 %
Cash Flow After Taxes (CFAT) Cash Flow All the inflows and outflows of cash (including mortgage payments). We can calculate cash flow before taxes (CFBT) or cash flow after taxes (CFAT) which is CFBT minus any tax liability arising from the operation of the property. Cash Flow All the inflows and outflows of cash (including mortgage payments). We can calculate cash flow before taxes (CFBT) or cash flow after taxes (CFAT) which is CFBT minus any tax liability arising from the operation of the property.	$ 2,814	20.15 %

Operating Ratios

Operating Expense Ratio Operating Expense Ratio Ratio of the operating expenses to the gross operating income (GOI). Operating Expense Ratio Ratio of the operating expenses to the gross operating income (GOI).	33.00 %
Break-Even Ratio Break-Even Ratio (BER) Another benchmark used by mortgage lenders, estimating how vulnerable is a certain property to defaulting on its mortgage if part of the rental income is declined. Most of the lenders are looking for BER of 85% or less. Break-Even Ratio (BER) Another benchmark used by mortgage lenders, estimating how vulnerable is a certain property to defaulting on its mortgage if part of the rental income is declined. Most of the lenders are looking for BER of 85% or less.	79.85 %

Financial Measures

Net Present Value Net Present Value (NPV) Probably the best measure of any investment thanks to its complexity; taking into account all future cash flows including the selling price, and it converts all these amounts to their present values using discount rate required by the investor. More information and an example on the blog. Net Present Value (NPV) Probably the best measure of any investment thanks to its complexity; taking into account all future cash flows including the selling price, and it converts all these amounts to their present values using discount rate required by the investor. More information and an example on the blog.	$ 28,526
Internal Rate of Return Internal Rate of Return (IRR) Rate which an investment will return over the estimated period of ownership. It is in fact the discount rate that produces NPV of zero. Internal Rate of Return (IRR) Rate which an investment will return over the estimated period of ownership. It is in fact the discount rate that produces NPV of zero.	17.94 %
Profitability Index Profitability Index Similar to NPV, also calculates with the present values of future cash flows and discount rate. It shows whether the present value of the cash flows is worth the initial investment. Good investment should be above 1.0 Profitability Index Similar to NPV, also calculates with the present values of future cash flows and discount rate. It shows whether the present value of the cash flows is worth the initial investment. Good investment should be above 1.0	2.23
Annual Depreciation	$ 3,665

Holding period of 30 years and discount rate of 10.00% were used for calculation of NPV and IRR. The rest of the financial measures are for the 1st year only and therefore don't provide such an exact information.

Investment Return Ratios

Cash on Cash Return Cash on Cash Return Ratio between annual cash flow before taxes and the total initial investment, expressed as a percentage. It does not take in account the future value of money. Cash on Cash Return Ratio between annual cash flow before taxes and the total initial investment, expressed as a percentage. It does not take in account the future value of money.	12.16 %
Return on Investment Return on Investment Very similar to Cash on Cash Return, but also takes in account appreciation of the property in the first year. Return on Investment Very similar to Cash on Cash Return, but also takes in account appreciation of the property in the first year.	12.32 %
Capitalization Rate Capitalization Rate Calculated as ratio of the net operating income and the value of the property. Capitalization Rate Calculated as ratio of the net operating income and the value of the property.	6.80 %
Gross Rental Yield Gross Rental Yield Used for a particular property or also as a market indicator when using median values of rent and house prices - counted from gross scheduled rent and initial investment. Gross Rental Yield Used for a particular property or also as a market indicator when using median values of rent and house prices - counted from gross scheduled rent and initial investment.	11.67 %
Gross Rent Multiplier Gross Rent Multiplier (GRM) Counted as a ratio of market value of the property and gross scheduled income. Gross Rent Multiplier (GRM) Counted as a ratio of market value of the property and gross scheduled income.	9.35

Financing		% of ARV
Down Payment	$ 26,400	19.20 %
Loan	$ 105,600	76.80 %
Loan to Value Ratio Loan to Value Ratio Shows sum of all purchase and rehab loans divided by purchase price. Loan to Value Ratio Shows sum of all purchase and rehab loans divided by purchase price.		83.81 %
Loan to Cost Ratio Loan to Cost Ratio Shows sum of all purchase and rehab loans to construction cost (purchase price + repairs). Loan to Cost Ratio Shows sum of all purchase and rehab loans to construction cost (purchase price + repairs).		83.81 %
Debt Coverage Ratio		1.43

Loan Financing of: Specific amount ($ 132,000)
Type	Amortized
Loan Amount	$ 105,600
Down payment (20%)	$ 26,400
Amortization	30 years
Interest Rate	4.66 %
Monthly Payment	$ 545.15

This chart shows the process of accumulation of investor's equity. There is some equity created right at the beginning with the rehab/construction and later investor's equity is rising by paying off the principal of the loan and also by appreciation over the years. All the green parts is the cummulative equity belonging to the investor and the red part belongs to the lender.

Year
Operational Analysis
Gross Scheduled Income
Vacancy Loss
Gross Operating Income
Expenses
Net Operating Income
Loan Payment
Payment Interest Part
Payment Principal Part
Cash Flow
Repairs/Construction
Cash Flow Before Taxes
Depreciation	0
Taxes
Cash Flow After Taxes

Note: All amounts in the table above are in $

Resale Price Evaluation Methods

The property is sold after 30 years. Below is the resale price calculated using different methods.

Appreciation (0.03%)	$ 138,743
Cap Rate (7.43%) & NOI	$ 226,507
Gross Rent Multiplier	$ 211,663

Sale Proceeds

Projected Selling Price	$ 138,743
Costs of Sale (7.00%)	$ 9,712
Net Sale Proceeds Before Tax	$ 129,031

In the resale analysis we do not include any calculation for taxes that might be owed on sale of the property. The tax laws for the resale are rather complex and subjected to frequent changes.

Net Assets and Yield

Net Assets
Sale Proceeds Before Tax	$ 129,031
Investor Cash Outlay	$ 23,150
Net Assets	$ 105,881
Average Yield
Annual Net Assets	$ 3,529
Average Cash Flow (After Taxes)	$ 0
Average Annual Gain (After Taxes)	$ 0
Average Annual Yield (After Taxes)	0.00 %

This charts shows Net Present Value (NPV) when property is sold in various years, i.e. when sold in 5th year, the NPV is calculated from 5 years of Cash Flow (including the selling price) and this NPV is displayed in year 5. Optimal holding period can be estimated, using this method - when NPV is the highest. Please note that appreciation growth can change these numbers greatly. It sometimes makes sense to sell the property even before the end of the mortgage term.

Property Report: 4870 Berkley Dr RENTAL

Property Report :

4870 Berkley Dr

4870 Berkley Dr., Wilmington , NC 28405

Executive Summary

4870 Berkley Dr., Wilmington , NC 28405

Financial Analysis

Financial Breakdown

Total Capital Needed

Total Capital Needed

Cash out of Pocket

Cash out of Pocket

Cash at Closing

Cash at Closing

Cash During Rehab

Cash During Rehab

Operating Analysis

Property Description

$ 137,500

Property ARV

Singlefamily

Bldg type

1,075

SqFt

$ 128

per SqFt

3

Beds

2

Baths

Projected ARV

Projected ARV

Operating Analysis

Annual Property Operating Data

Gross Scheduled Income (GSI)

Gross Scheduled Income (GSI)

Vacancy and Credit Loss

Vacancy and Credit Loss

Gross Operating Income (GOI)

Gross Operating Income (GOI)

Operating Expenses

Operating Expenses

Net Operating Income (NOI)

Net Operating Income (NOI)

Cash Flow (Year 1)

Cash Flow

Cash Flow

Cash Flow

Cash Flow

Operating Ratios

Operating Expense Ratio

Operating Expense Ratio

Break-Even Ratio (BER)

Break-Even Ratio (BER)

Financial Analysis

Financial Measures

Net Present Value (NPV)

Net Present Value (NPV)

Internal Rate of Return (IRR)

Internal Rate of Return (IRR)

Profitability Index

Profitability Index

Investment Return Ratios

Cash on Cash Return

Cash on Cash Return

Return on Investment

Return on Investment

Capitalization Rate

Capitalization Rate

Gross Rental Yield

Gross Rental Yield

Gross Rent Multiplier (GRM)

Gross Rent Multiplier (GRM)

Financing Overview

Loan to Value Ratio

Loan to Value Ratio

Loan to Cost Ratio

Loan to Cost Ratio

Long-term Cash Flow Forecast

Resale Analysis