Se Connecter/S’inscrire
Votre courriel a été envoyé.
5848 - 5854 Aftonshire Drive 5848 Aftonshire St 4 Unité Immeuble d’appartements 490 756 $ CAD (122 689 $ CAD/Unité) Fayetteville, NC 28304



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- 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
Résumé de l'annonce
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.
Bilan financier (Pro forma - 2025) Cliquez ici pour accéder à |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à l’inoccupation |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Dépenses d’exploitation |
$99,999
|
$9.99
|
| Total des dépenses |
$99,999
|
$9.99
|
| Revenu net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Pro forma - 2025) Cliquez ici pour accéder à
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Autres revenus (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
Faits sur la propriété
| Prix | 490 756 $ CAD | Classe d’immeuble | C |
| Prix par unité | 122 689 $ CAD | Taille du lot | 0,09 AC |
| Type de vente | Investissement | Taille du bâtiment | 4 096 pi² |
| Nombre d’unités | 4 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction/rénovation | 1985/2000 |
| Sous-type de propriété | Appartement | Zone de développement économique |
Oui
|
| Style d’appartement | De faible hauteur | ||
| Zonage | SF6 - Maison unifamiliale | ||
| Prix | 490 756 $ CAD |
| Prix par unité | 122 689 $ CAD |
| Type de vente | Investissement |
| Nombre d’unités | 4 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Taille du lot | 0,09 AC |
| Taille du bâtiment | 4 096 pi² |
| Nombre d’étages | 2 |
| Année de construction/rénovation | 1985/2000 |
| Zone de développement économique |
Oui |
| Zonage | SF6 - Maison unifamiliale |
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 2+1.5 | 4 | 1 261 $ CAD | 1 024 |
1 1
Impôts fonciers
| Numéro de lot | 0406-77-5788 | Évaluation totale | 104 385 $ CAD |
| Évaluation du terrain | 16 388 $ CAD | Impôts annuels | (1 $) CAD (0,00 $ CAD/pi²) |
| Évaluation des bâtiments | 87 997 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
0406-77-5788
Évaluation du terrain
16 388 $ CAD
Évaluation des bâtiments
87 997 $ CAD
Évaluation totale
104 385 $ CAD
Impôts annuels
(1 $) CAD (0,00 $ CAD/pi²)
Année d’imposition
2025
1 de 14
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
Swanky Nests, LLC
5848 - 5854 Aftonshire Drive | 5848 Aftonshire St
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.
Votre message a été envoyé !
Activez votre compte LoopNet dès maintenant pour suivre les propriétés, recevoir des alertes en temps réel, gagner du temps sur vos demandes futures et bien plus encore.
