Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$329,990

For Sale - Active
4401 Liverpool Ln, Raleigh, NC 27604
3 Beds
2 Baths
1,120 Square Feet
0.14 Acres Lot
Built in 1989
For Sale - Active
1 Units
Checked: 11 hours ago
Updated: Jul 12, 2025 at 07:11AM

Investment Summary


Monthly Cash Flow
-$570
Cap Rate
3.6%
Cash-on-Cash Return
-9.0%
Debt Coverage Ratio
0.64
Internal Rate of Return (5 years)
-4.7%

Property Description


0.14 Acres Lot
Built in 1989
For Sale - Active
1 Units

Welcome to your modern retreat in the heart of Raleigh's sought-after Hedingham golf community. This updated 3-bedroom ranch offers stylish finishes, open-concept living, and the charm of a cozy fireplace — all just minutes from downtown. Enjoy quiet evenings on your private deck or stroll to the community pool, gym, indoor court, 18 hole golf course, play grounds and greenways. With a corner lot, natural light throughout, and move-in ready updates with all appliances included this home checks all the boxes for comfort, convenience, and charm. Major systems have been updated including new roof (2024), flooring (2024), HVAC (2019), water heater (2015), there is an attached exterior shed and spacious crawl space for extra storage. Close to shopping, wake med, downtown and I-440

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: DW/Concrete
  • Details: Concrete, Driveway
  • Garage Spaces: 0
  • Spaces Total: 1

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 1
  • Basement Description: Crawl Space
  • Fireplace: Yes

Exterior Features

  • Foundation: Raised
  • Roof Material: Shingle

HOA

  • Has HOA: Yes
  • HOA Fee: $65/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 1734.050868490166467
  • Lot Size: 6098 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1989

Tax Information

  • Annual Tax: $2,220

Utilities

  • Water & Sewer: Public
  • Heating: Central
  • Cooling: Ceiling Fan(s), Central Air, Electric

Location

  • County: Wake

Listing Details


Listed by:
Joseph Okeiga
Fathom Realty NC, LLC
(919) 645-7409

Source:
Triangle MLS (Doorify MLS)
MLS#: 10098557
Triangle MLS (Doorify MLS)

Investment Summary


Monthly Cash Flow
-$570
Cap Rate
3.6%
Cash-on-Cash Return
-9.0%
Debt Coverage Ratio
0.64
Internal Rate of Return (5 years)
-4.7%

Purchase Details

Find an Agent

Purchase price:
$329,990
Amount financed:
-$263,992
Down payment:
$65,998
Closing costs:
$9,900
Rehab costs:
$0
Initial cash invested:
$75,898
Square feet:
1,120
Cost per square foot:
$295
Monthly rent per square foot:
$1.61

Financing Details

Find a Lender

Loan amount:
$263,992
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,562
Property tax:
$185
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,873

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,800 $21,600
Vacancy loss: (6%)
6% -$108 -$1,296
Operating income:
$1,692 $20,304

Operating Expenses


% Rent Monthly Yearly
Property taxes: (10%)
10%-$185-$2,221
Insurance: (7%)
7%-$126-$1,512
Property management: (8%)
8%-$144-$1,728
Repairs & maintenance: (5%)
5%-$90-$1,080
Capital expenditures: (5%)
5%-$90-$1,080
HOA fees: (4%)
4%-$65-$780
Total operating expenses: (39%)
39%-$700-$8,401

Cash Flow


Monthly Yearly
Net operating income:
$992 $11,904
Mortgage payments:
-$1,562 -$18,744
Cash flow:
$570 $6,840