Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    220 Willis Rd Cove City, NC 28523
    Back to Search
    Property profile & analytics

    220 Willis Rd Cove City, NC 28523

    View on Map
    • Land
    • 12.56 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Land

    Property Details for 220 Willis Rd

    Lot size
    12.56 lot acres
    Property type
    Land

    Description

    This exceptional 12.56-acre parcel in Cove City, North Carolina, presents a unique opportunity for multi-family development. Located at 220 Willis Rd, Craven County, zip code 28523 (APN: 303629001/3036008), this unrestricted land boasts over 430 feet of road frontage. The property is partially cleared and ready for construction. A significant advantage is the presence of an existing four-bedroom septic system, fully inspected and permitted, with a water meter already installed at the road. A second four-bedroom septic permit is also on file, situated mid-property, allowing for another residence or a large outbuilding. Electricity is provided by Jones Onslow EMC. The seller is offering owner financing. This combined tract (Tracts 2 and 3) has been resurveyed. While no soil evaluation has been conducted, the existing septic system on Tract 2 could potentially serve a home on Tract 3 via a bore under Willis Road. The property's assessed value is $50,780, with annual taxes totaling $284. The property was listed on July 2nd, 2024. Acceptable payment methods include cash and conventional financing. This is a remarkable opportunity to build your dream home and potentially another residence or other structure on this expansive lot.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Cove City
    County
    Craven
    State
    North Carolina
    Longitude
    -77.3336
    Latitude
    35.1772

    Comparable in this City

    • Value Estimation by Request
      884 SF

      224 Loop Rd

      BOARDING/ROOMING HOUSE • 884 SF
      224 Loop Rd, Cove City, NC 28523-9662
      View Details
    • Value Estimation by Request
      4.89 Acres

      325 Jeremy St

      MOBILE HOME PARK, TRAILER PARK • 4.89 Acres
      325 Jeremy St, Cove City, NC 28523-9230
      View Details
    • Value Estimation by Request
      0.50 Acres

      109 Sunset Blvd

      VACANT COMMERCIAL LAND • 0.50 Acres
      109 Sunset Blvd, Cove City, NC 28523-9589
      View Details
    • Value Estimation by Request
      1,042 SF

      7401 Nc Hwy 55th W

      RETAIL STORES (PERSONAL SERVICES) • 1,042 SF
      7401 Nc Hwy 55th W, Cove City, NC 28523-9471
      View Details
    • Value Estimation by Request
      540 SF

      102 Railroad St

      BARBER, HAIR SALON • 540 SF
      102 Railroad St, Cove City, NC 28523-9594
      View Details
    • Value Estimation by Request
      768 SF

      321 Sunset Blvd

      RESTAURANT • 768 SF
      321 Sunset Blvd, Cove City, NC 28523-9638
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      1.46 Acres

      Residential Land in Cove City

      1.36 acre residential land near New Bern, North Carolina.
      518 Cicero Riggs Rd, Cove City, NC 28523
      View Details
    • $54,500
      2.76 Acres

      2.76 Acres Open Land

      Open land with no deed restrictions, convenient location.
      Old Us 70 Hwy, Cove City, NC 28523
      View Details
    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.
    220 Willis Rd
    Cove City, NC 28523
    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

    Thank You for Inquiry
    220 Willis Rd, Cove City, NC, 28523
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!