USLakeFront Lake survey & intelligence

$300,000

662 Marina Dr, Apex, NC 10625

Sample listing
5
Bedrooms
1
Bathrooms
2,100
Square feet
300 ft
Shoreline
$1,000
Per shoreline ft

Gentle-slope frontage with sandy bottom on Jordan Lake. Roughly 300 feet of owned shoreline on 2.55 acres, with 5 bedrooms across 2,100 square feet. No dock. Water clarity on Jordan Lake averages around 4 feet and the lake is classified managed for water level. Dock and shoreline work fall under USACE Wilmington District. This is a sample listing used to demonstrate the platform.

Features

Boat liftVaulted ceilingsTwo-slip dockDetached garageWood stoveCovered slipNew seawall

Property facts

Property typeCabin Year built1994 Lot size2.55 acres DockNo dock Water depth at dock11 ft ExposureWest-facing ViewMain channel Annual taxes$4,158 HOA$0/mo Short-term rentalVerify locally Listed2026-08-05
$3,108
All-in monthly
$70,450
Cash to close
$12,765
Costs beyond the obvious

Up front

Down payment$60,000
Closing costs (est. 2.4%)$7,200
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$70,450

Every year

Principal & interest$18,968
Property taxes$4,158
Hazard insurance$1,400
Flood insurance$2,400
Utilities$2,835
Maintenance reserve (1.1%)$3,300
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$1,800
Total$37,291
Adjust these assumptions →
$1,000
This home / shoreline ft
$5,894
Lake average
$143
Per square foot
Well below the lake average — this property prices at $1,000 per shoreline foot against a lake average near $5,894, a difference of -83%. Shoreline frontage is the metric that drives waterfront value, and it is almost never published.
Open the analyzer →
Modeled from the lake's estimated nightly rate and occupancy. Confirm local short-term rental rules before you rely on this.
Booked nights / year173 Gross revenue$129,013 Lodging tax−$14,191 Management−$22,964 Cleaning & supplies−$26,585 Net operating income$65,272 Against annual carry$27,981
Model your own →
5.4
Lake score
D
Water grade
5 ft
Drawdown
Level stabilityManaged Typical clarity4 ft Dock authorityUSACE Wilmington District
Full Jordan Lake report →
Comparable

Similar waterfront