Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
Pandion Dr
Wilmington, NC 28411
Asking Price
$5.25M
Asset Type
Commercial Land
Class
Class B
What's Special
Land | 21 acres <ul><li><dl style="margin: 0; border: 0; outline: 0; padding: 0; vertical-align: baseline"><dt style="line-height: 1.42857; border: 0; margin: 0; outline: 0; padding: 0; vertical-align: baseline"><span style="font-weight: normal">Land (SF)</span></dt><dd style="line-height: 1.42857; margin: 0; border: 0; outline: 0; padding: 0; vertical-align: baseline"><span style="border: 0; margin: 0; outline: 0; padding: 0; vertical-align: baseline">: 913,786 SF</span></dd></dl></li><li><dl style="margin:
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
1.52%
DSCR
0.26
Underwater
Cash-on-Cash
-14.71%
Monthly Payment
$25,974.135
Annual Cash Flow
$-231,689.626
