Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    122 Headwaters Drive lot 3 Oriental, NC 28571

    View on Map
    For Sale
    $50,000

    LAND - Oriental, NC

    Lot size:
    4.97 Acres
    Added:
    Mar 14, 2026
    Days on Market:
    24
    Last Refresh:
    Apr 6 at 9:06 pm

    Property Features for 122 Headwaters Drive lot 3

    General Information

    Property type
    Land
    Property subtype
    Other
    Zoning
    Resi
    Exterior features
    Dock
    Standard status
    Active
    APN
    K07-14-1a-3
    Lot size
    4.97 Acres

    Taxes and HOA fees

    Tax Year
    2025
    Tax Description
    Lot 3 Headwaters
    Tax Annual Amount
    240

    Utilities

    Utilities
    Water Available
    Water source
    Public
    Water front
    1

    We can help!

    Listing Contact
    Ellen Kugel

    Listing agent Ellen Kugel License #345308

    Listing office The Oceanaire Realty 308 US Hwy 17N, Holly Ridge, NC

    Listing date Mar 14, 2026

    MLS# 100559947

    Copyright © 2026 Hive MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Overview

    Waterfront Land in Oriental, NC

    This 4+ acre wooded lot is located within a desirable waterfront community in Oriental. Situated on a corner parcel, the property provides space to build a home, surrounded by mature trees. A septic permit is on file. The property includes deeded water rights and waterfront access to deep-water Spice Creek, which provides a direct route to the Intracoastal Waterway, suitable for boating, kayaking, and paddle boarding. Located a short drive from historic downtown Oriental and nearby New Bern, the homesite offers access to coastal charm, marinas, dining, and shopping. The property is zoned for residential use.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Waterfront Land

    Suggested Use

    Restaurant Bed & Breakfast Restaurant

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Oriental
    County
    Pamlico
    State
    North Carolina
    Longitude
    -76.643439
    Latitude
    35.1112534

    Nearby Similar for Sale

    • $568,500

      Cleared Land with Deep Water Slips

      1.205 acre lot with 15 deep water slips.
      Harbour Way, Oriental, NC 28571
      View Details
    • $497,000

      Waterfront Lot in River Dunes

      Luxurious 1.31-acre waterfront lot ready for construction.
      71 Jayne Point lot: 3, Oriental, NC 28571
      View Details
    • $160,000

      Waterfront Homesite in Coastal Community

      Waterfront homesite in River Dunes community near Oriental, NC.
      275 Ballast Point lot: 68, Oriental, NC 28571
      View Details
    • $279,000

      Waterfront Homesite in Oriental, NC

      2.11 acre waterfront homesite with neighborhood amenities.
      271 Wind Lake Road S lot: 26, Oriental, NC 28571
      View Details
    • $13,500

      Spacious Building Lot in Oriental, NC

      Beautiful .87 acre building lot in Dawson Creek neighborhood.
      55 Ocracoke Drive lot: 27 & 27A, Oriental, NC 28571
      View Details
    • $42,000

      Waterfront Homesite in Sailhaven Community

      Canal front homesite in Oriental, NC with dock and boat slip.
      806 Sailhaven Drive lot: 1, Oriental, NC 28571
      View Details
    • $180,000

      Waterfront Homesite in Oriental, NC

      Over half acre waterfront homesite with creek frontage.
      8046 Treasure Drive, Oriental, NC 28571
      View Details
    • $20,000

      Building Lot in Waterfront Community

      Residential lot in Dawson Creek, Oriental, NC with septic permit.
      58 Davis Field Court lot: 222, Oriental, NC 28571
      View Details
    • $59,000

      Waterfront Land in Oriental Plantation

      1.1+ acre waterfront lot with community amenities.
      280 Winding Creek Drive lot: 86, Oriental, NC 28571
      View Details
    • $225,000

      Waterfront Homesite in Oriental, NC

      Over one acre waterfront homesite with creek frontage.
      8050 Treasure Drive, Oriental, NC 28571
      View Details
    • $38,500

      Cleared Land in Waterfront Community

      0.49-acre lot in Oriental, NC, with neighborhood boat dock.
      4005 Tarpon Drive, Oriental, NC 28571
      View Details
    • $30,000

      Waterfront Community Homesite Opportunity

      1.60-acre homesite in a peaceful waterfront community.
      117 Southern Plantation Drive S, Oriental, NC 28571
      View Details

    FAQs

    What type of property is this?
    Waterfront Land - 4+ acre wooded lot in waterfront community near Oriental.
    Where is this waterfront land located?
    The property is located at 122 Headwaters Drive lot 3 Oriental, NC.
    What is the asking price?
    The asking price for this property is $50,000.
    What are key features of this property?
    This property features: 4+ acre wooded lot in a desirable waterfront community.; Deeded water rights and waterfront access to deep‑water Spice Creek and the Intracoastal Waterway.; Septic Permit on file.
    (910) 599-2930
    We can help!
    Listing Contact
    Ellen Kugel
    Real Estate License ID: 345308
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!