Log In/Sign Up
Your email has been sent.
5848 - 5854 Aftonshire Drive 5848 Aftonshire St 4 Unit Apartment Building $490,756 CAD ($122,689 CAD/Unit) Fayetteville, NC 28304



Investment Highlights
- Opportunity Zone
- Proximity to shopping, schools, parks, medical centers, and military bases
- Low monthly operating costs (HOA)
- Attractive financial metrics (Cap Rate, GRM, Cash-on-Cash)
- Section 8 Approved
- Recently Renovated Within The Last 5 Years
Executive Summary
Seller Financing Opportunity | Opportunity Zone Investment
Prime investment opportunity featuring a 4-unit townhouse complex conveniently located just off Raeford Road. The property is ideally positioned near shopping, dining, schools, daycare facilities, and churches, supporting strong and consistent tenant demand.
Offered as-is and priced to sell, each unit has been renovated within the past five years, making this a turnkey asset ready for immediate occupancy. Current market rents range from $950–$1,100 per unit, demonstrating solid income potential. HOA dues are $40 per door per month.
Property is current 50% occupied.
This offering represents one of two quad properties available, providing flexibility for investors looking to expand or scale their portfolio.
Investment Highlights (Estimates):
Estimated Monthly Rent: $4,100 (based on $1,025 per unit)
Estimated Annual Gross Rent: $49,200
Estimated Annual NOI: approximately $33,600 (assuming a 30–32% operating expense ratio inclusive of HOA, vacancy, management, maintenance reserves, taxes, and insurance)
Cap Rate: approximately 9.3%
Gross Rent Multiplier (GRM): approximately 7.3
Rent-to-Price Ratio: approximately 1.14%
Cash-on-Cash Return (25% down): approximately 9.0%, dependent on financing terms
All financial figures are estimates only and based on current market conditions and publicly available data. Actual performance may vary due to vacancy, tenant turnover, operating expenses, financing terms, and management decisions. Buyers are encouraged to perform their own due diligence, including inspections, rent roll verification, and independent financial analysis. Swanky Nests, LLC makes no guarantee of future performance and is not acting as a financial advisor.
Prime investment opportunity featuring a 4-unit townhouse complex conveniently located just off Raeford Road. The property is ideally positioned near shopping, dining, schools, daycare facilities, and churches, supporting strong and consistent tenant demand.
Offered as-is and priced to sell, each unit has been renovated within the past five years, making this a turnkey asset ready for immediate occupancy. Current market rents range from $950–$1,100 per unit, demonstrating solid income potential. HOA dues are $40 per door per month.
Property is current 50% occupied.
This offering represents one of two quad properties available, providing flexibility for investors looking to expand or scale their portfolio.
Investment Highlights (Estimates):
Estimated Monthly Rent: $4,100 (based on $1,025 per unit)
Estimated Annual Gross Rent: $49,200
Estimated Annual NOI: approximately $33,600 (assuming a 30–32% operating expense ratio inclusive of HOA, vacancy, management, maintenance reserves, taxes, and insurance)
Cap Rate: approximately 9.3%
Gross Rent Multiplier (GRM): approximately 7.3
Rent-to-Price Ratio: approximately 1.14%
Cash-on-Cash Return (25% down): approximately 9.0%, dependent on financing terms
All financial figures are estimates only and based on current market conditions and publicly available data. Actual performance may vary due to vacancy, tenant turnover, operating expenses, financing terms, and management decisions. Buyers are encouraged to perform their own due diligence, including inspections, rent roll verification, and independent financial analysis. Swanky Nests, LLC makes no guarantee of future performance and is not acting as a financial advisor.
Financial Summary (Pro Forma - 2025) Click Here to Access |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Pro Forma - 2025) Click Here to Access
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $490,756 CAD | Building Class | C |
| Price Per Unit | $122,689 CAD | Lot Size | 0.09 AC |
| Sale Type | Investment | Building Size | 4,096 SF |
| No. Units | 4 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1985/2000 |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Low-Rise | ||
| Zoning | SF6 - Single Family | ||
| Price | $490,756 CAD |
| Price Per Unit | $122,689 CAD |
| Sale Type | Investment |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.09 AC |
| Building Size | 4,096 SF |
| No. Stories | 2 |
| Year Built/Renovated | 1985/2000 |
| Opportunity Zone |
Yes |
| Zoning | SF6 - Single Family |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1.5 | 4 | $1,261 CAD | 1,024 |
1 1
Property Taxes
| Parcel Number | 0406-77-5788 | Total Assessment | $104,385 CAD |
| Land Assessment | $16,388 CAD | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $87,997 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
0406-77-5788
Land Assessment
$16,388 CAD
Improvements Assessment
$87,997 CAD
Total Assessment
$104,385 CAD
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2025
1 of 14
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Swanky Nests, LLC
5848 - 5854 Aftonshire Drive | 5848 Aftonshire St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
