$607,500
●
House -
Off Market
4504 Beckel Road
Willow Springs, NC 27592
4 Beds
3 Baths,
1
Half Bath
2,725 Ft²
$3,542
Est. Monthly
$163
HOA / Fees
3.46%
Cap Rate
About This Property
No exaggeration - this home has been transformed from cookie cutter
to amazing! Tasteful upgrades and improvements melded with magazine
worthy decorative enhancements take this house over the top. But
don't miss the highly functional floorplan which offers a first
floor primary suite, an open flow between the kitchen, breakfast
and family room and a separate flex room. Upstairs are 3 additional
bedrooms, 2 full baths and an oversized bonus/loft, with each space
more enticing than the last. The cheerful kitchen features crisp,
white cabinetry, granite counters, a large island and tile
backsplash. Multiple built-ins provide style and functionality
while shiplap and mouldings add focal points throughout. Lovely,
new lighting is like jewelry enhancing each room. With a shady
front porch, secluded screened porch, deck and patio the outdoors
can be enjoyed no matter the season or weather. An expansive, level
backyard means not an inch of this lot goes to waste! Willow Spring
address but minutes to Fuquay, the incoming Gold Leaf Crossing
Shopping Center and 540.
Unit Size
2,725 Ft²
Days on Market
-
Land Size
0.55 acres
Price per sqft
$226
Property Type
House
Property Taxes
$359
HOA Dues
$163
Year Built
-
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 2 years ago (TMLS #10094574)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Jun 16, 2025 | Sold | ||
| Sold | |||
| May 14, 2025 | In contract | - | |
| In contract | |||
| May 7, 2025 | Listed by Berkshire Hathaway HomeService | $615,000 | |
| Listed by Berkshire Hathaway HomeService | |||
| Mar 23, 2021 | Sold | ||
| Sold | |||
| Jul 30, 2020 | Listed by Berkshire Hathaway HomeService | $426,535 | |
| Listed by Berkshire Hathaway HomeService | |||
Property Highlights
Garage
Air Conditioning
Fireplace
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
About Wake
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Melissa Schambs, Berkshire Hathaway HomeService
Last Updated: 2 years ago
Data Source: TMLS, MLS# 10094574
Last Updated: 2 years ago
Data Source: TMLS, MLS# 10094574
Some IDX listings have been excluded from this IDX display. Brokers make an effort to deliver accurate information, but buyers should independently verify any information on which they will rely in a transaction. The listing broker shall not be responsible for any typographical errors, misinformation, or misprints, and they shall be held totally harmless from any damages arising from reliance upon this data. This data is provided exclusively for consumers’ personal, non-commercial use. Listings marked with an icon are provided courtesy of the Triangle MLS, Inc. of North Carolina, Internet Data Exchange Database. Closed (sold) listings may have been listed and/or sold by a real estate firm other than the firm(s) featured on this website. Closed data is not available until the sale of the property is recorded in the MLS. Home sale data is not an appraisal, CMA, competitive or comparative market analysis, or home valuation of any property. Copyright 2026 Triangle MLS, Inc. of North Carolina. All rights reserved.
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017