Wilmington
Investment Analysis

Wilmington, NC
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
44
Investment Score
Hold
Cap Rate (Est.)
2.3%
Gross Yield
3.8%
P/R Ratio
22.4x
YoY Growth
-0.8%
Median Home Price
$426,500
Average Rent (1BR)
$1,349/mo
Median Income
$71,362
Population
122,695

Investment Breakdown

33
Value Score
42
Growth Score
58
Safety Score
53
Afford Score

Wilmington has a price-to-rent ratio of 22.4x, which indicates renting and buying are roughly equal.

The estimated cap rate of 2.3% is below average, typical of appreciation-focused markets.

Year-over-year price growth of -0.8% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,349
Annual Gross $16,188

Est. Monthly Expenses

Property Tax (~1.5%) -$533
Insurance (~0.5%) -$178
Maintenance (~1%) -$355
Est. Net Cash Flow $283/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Wilmington Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$407K2027$462Kโ–ฒ 13.5%2028$486Kโ–ฒ 19.6%20232024Now
$511K$360K
Current
$427K
2026
Projected
$462K
โ†‘ 13.5% by 2027
Projected
$486K
โ†‘ 19.6% by 2028
5yr CAGR:+7.5%
Confidence:Moderate
Rยฒ:0.84
โ–ผ

For those evaluating a Wilmington housing market forecast through 2028, the data suggests a period of stabilization rather than dramatic shifts. The current median home price of $406,725 sits against a backdrop of a recent -1.2% YoY price change, indicating a softening after the significant 45.0% five-year run-up. With a price-to-rent ratio at 23.7xโ€”well above the national average of 18xโ€”renting is currently the more financially prudent choice, as reflected in the "RENT" verdict. The market temperature of 62/100 and a 45-day average on market signal a shift toward equilibrium, where buyers have more leverage than in recent years. While the 5-year CAGR of 7.6% shows strong historical appreciation, the current cooldown suggests that gains will likely moderate moving forward.

Addressing the question of will Wilmington home prices drop, the outlook for 2026-2028 points toward modest fluctuations rather than a sharp correction. The "A" risk grade provides a buffer against severe downturns, supported by Wilmington's steady economic drivers including the University of North Carolina Wilmington, a growing healthcare sector, and its appeal as a coastal destination. However, affordability constraints driven by the high price-to-rent ratio may cap buyer demand, keeping the market in a balanced state. For investors and residents tracking Wilmington real estate Wilmington 2027, watch for inventory levels to stabilize; the current 45 days on market suggests sellers may need to adjust expectations, but a flood of distressed inventory is unlikely given the area's desirability and economic fundamentals.

Ultimately, the forecast for Wilmington remains cautiously optimistic. While rapid appreciation is unlikely to return at the pace seen over the last five years, the area's strong quality of life and economic resilience should prevent significant declines. The interplay between local job growth and affordability will be the key narrative to watch. Buyers should look for value in a market that is finally offering time to make decisions, while sellers must price realistically in a cooling environment. This balanced trajectory makes Wilmington a stable, albeit less speculative, market for the foreseeable future.

Projected Cap Rate (2027)
2.2%
5yr CAGR
+7.5%

Job Market

Unemployment 3.5%
National avg: 3.7%
Job Growth (YoY) +2.5%

Healthcare

73
Score
Good

Risk Factors

Declining Prices

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 96.4%
Months Supply 4.6
Price Drops 24%
Gone in 2 Wks 32%

Market Position

Affordability Below Avg
Safety Average

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Wilmington.

Total ROI
-133%
on $85,300 invested
Annual ROI
NaN%
compounded
Total Return
-$113,341
appreciation + cashflow
Mo. Cash Flow
-$2,009
year 1 estimate
Equity Growth Over 5 Years
Y189kY293kY397kY4101kY5105k
Appreciation
$0
Cash Flow
-$113,341
Final Equity
$105,295

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Wilmington

Property

Purchase Price$426,500
Monthly Rent$1,349
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$1,782
Monthly Cash Flow
-$21,384/ year
-25.1%
Cash-on-Cash
1.1%
Cap Rate

Monthly Breakdown

+ Rental Income$1,349
โˆ’ Mortgage (P&I)$2,157
โˆ’ Property Tax$427
โˆ’ Insurance$125
โˆ’ Maintenance$355
โˆ’ Vacancy Loss$67
= Net Cash Flow-$1,782

Investment Summary

Down Payment
$85,300
Loan Amount
$341,200
Total Monthly Expenses
$3,131
Gross Yield
3.8%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026