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

    487 Hearthside Drive SE Bolivia, NC 28422

    View on Map
    Claim this Listing
    For Sale
    $120,000

    LAND - Bolivia, NC

    Lot size:
    0.58 Acres
    Added:
    Mar 25, 2025
    Days on Market:
    400
    Last Refresh:
    Apr 28 at 6:06 am

    Property Features for 487 Hearthside Drive SE

    General Information

    Property type
    Land
    Property subtype
    Other
    Zoning
    Co-R-7500
    Standard status
    Active
    APN
    184ca041
    Lot size
    0.58 Acres

    Taxes and HOA fees

    Tax Year
    2024
    Tax Description
    L-212 Ph-3 Riversea Pl 31/267
    Tax Annual Amount
    250

    We can help!

    Listing Contact
    Brian M Donohue

    Listing agent Brian M Donohue License #214168

    Listing office Coldwell Banker Sea Coast Advantage 4330 Southport Supply Rd #205, Southport, NC

    Listing date Mar 25, 2025

    MLS# 100496599 Listing URL

    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

    Residential Land in Gated Community

    This property, situated in the gated section of River Sea Plantation, is located at the end of a cul-de-sac and backs up to nature and the Lockwood Folly River, providing privacy. The lot measures over 0.5 acres, featuring 184 feet along the back line. An agreement grants the owner construction and access easement on the POA property behind the lot. River Sea Plantation is a gated community of approximately 540 acres along the Lockwood Folly River, with entrances on Route 211, about one mile east of Route 17. Community amenities include a clubhouse with a meeting room, social area, kitchen, fitness facility, and changing rooms, as well as outdoor and indoor swimming pools, tennis courts, a community center with fitness facilities, interior ponds, boardwalk trails, a boat ramp and dock on the Lockwood Folly River, and an RV/Boat/Trailer storage area.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Suggested Use

    Building Supply Kitchen & Bath Showroom Garden Center

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

    Location Insight

    • Map
    • Local Demand
    City
    Bolivia
    County
    Brunswick
    State
    North Carolina
    Longitude
    -78.2626174
    Latitude
    33.9982628

    Nearby Similar for Sale

    • $799,000

      Cleared Land Ready to Build

      Prime 4-acre corner lot, shovel-ready for commercial development.
      Ocean Highway E, Bolivia, NC 28422
      View Details
    • $400,000

      Cleared Land Near Oak Island

      5.1 acres of cleared land ready for development.
      769 Midway Road SE, Bolivia, NC 28422
      View Details
    • $450,000

      Ready-to-Build Site in Brunswick County

      3-acre property with garage, utilities, near Oak Island.
      634 Byrnes Way SE, Bolivia, NC 28422
      View Details
    • $2,200,000

      Prime Land Assemblage Opportunity

      42-acre assemblage in high-growth area, ideal for development.
      1060 Person Farm Road SE, Bolivia, NC 28422
      View Details
    • $200,000

      Wooded Lot Overlooking Golf Course

      Large wooded lot in gated golf community.
      500 Riverwood Drive SE lot: 48-B, Bolivia, NC 28422
      View Details
    • $167,995

      Waterfront Homesite in Gated Community

      Build your dream home with direct boating access to Intracoastal.
      213 Lockhaven Drive SE, Bolivia, NC 28422
      View Details
    • $84,900

      Land with River Access

      Residential lot in gated community with riparian rights.
      807 Weston Lane SE, Bolivia, NC 28422
      View Details
    • $549,000

      Waterfront Land in RiverSea Plantation

      Exceptional waterfront homesite with deep-water access in Bolivia, North Carolina.
      704 Cedarhurst Drive SE, Bolivia, NC 28422
      View Details
    • $40,000

      Bolivia, NC Vacant Land

      0.71-acre vacant lot in Bolivia, NC, ready for development.
      1212 Easy Street SE lot: 25-26, Bolivia, NC 28422
      View Details
    • $375,000

      Waterway View Land Opportunity

      Two adjoining lots with Intracoastal Waterway views in Bolivia, NC.
      540 & 544 Lockwood Folly Road SE lot: 16 & 17, Bolivia, NC 28422
      View Details
    • $35,000

      Bolivia, NC Land Opportunity

      Land in Bolivia, NC, with no HOA and flexible zoning.
      914 Cypress Lakes Circle SE lot: 76, Bolivia, NC 28422
      View Details
    • $135,000

      Oversized Homesite in RiverSea Plantation

      Ready-to-build homesite with water views and exceptional privacy.
      507 Hearthside Drive SE lot: 207, Bolivia, NC 28422
      View Details

    FAQs

    What type of property is this?
    Residential land & home lot - Over half-acre lot in a gated community with amenities.
    Where is this residential land & home lot located?
    The property is located at 487 Hearthside Drive SE Bolivia, NC.
    What is the asking price?
    The asking price for this property is $120,000.
    What are key features of this property?
    This property features: Located in the gated River Sea Plantation community; Backs up to nature and the Lockwood Folly River, providing privacy; Situated at the end of a cul‑de‑sac
    (910) 398-5862
    We can help!
    Listing Contact
    Brian M Donohue
    Real Estate License ID: 214168
    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!