Skip to main content
Loading page

28402

ZIPSAFMR
New Hanover County, NC
Loading Investment Score

ZIP Investment Score

-- 

095130300
BRFMR
Eff. Rent
0 BR$1,190$1,310
1 BR$1,570$1,670
2 BR$1,710$1,690
3 BR$2,250$2,100
4 BR$2,250$2,460
5 BR$2,588Not available
6 BR$2,976Not available
7 BR$3,422Not available
8 BR$3,935Not available

Purchase Price Calculator

Maximum purchase price
$189,217

Cost breakdown

+Likely effective rent$1,690
HUD FMR$1,710
Market rentUsed$1,690
Est. payment standard (99%)$1,700
-Principal and interest-$957
Loan amount$151,373
Down payment$37,843
Rate6.50%
Term30 years
-Operating costs-$533
Property taxes-$189
Insurance-$175
Utilities$0
HOA$0
Management-$169
=Target cash flow+$200
Calculation mode

Hold period projections

Annual appreciation rate
3-year hold
+$27,172(71.8% ROI)
Projected value
$203,766
Return breakdown
Property appreciation+$14,549
Loan principal paid down+$5,423
Rental cash flow+$7,200
5-year hold
+$46,536(123.0% ROI)
Projected value
$214,081
Return breakdown
Property appreciation+$24,865
Loan principal paid down+$9,671
Rental cash flow+$12,000
10-year hold
+$100,042(264.4% ROI)
Projected value
$242,214
Return breakdown
Property appreciation+$52,997
Loan principal paid down+$23,045
Rental cash flow+$24,000

Public Housing Authority

Loading Public Housing Authority

Rolodex

Loading Rolodex

Market Alignment

Studio
0.62
1 BR
0.91
2 BR
1.01
3 BR
1.07
4 BR
0.87
0.701.001.30aligned range
Historical
FY 2023-2027
FMR
FY2027
Market rent
last ~365 days
Property value
--
Tax rate
--
Mortgage rate
--

ZIP 28402 fair market rent, FY 2027

For FY 2027, HUD's Small Area Fair Market Rent for a two-bedroom unit in ZIP 28402 (Wilmington, NC) is $1,710 a month. That is up 3.0% from $1,660 in FY 2026. Wilmington is in the Wilmington, NC HUD Metro FMR Area. HUD also publishes the ZIP-level Small Area FMRs shown here, but unless the local housing authority has adopted them, vouchers are based on the metro-wide two-bedroom FMR of $1,705. Among 15 ZIP codes in New Hanover County, 28402 is tied for the 8th-highest two-bedroom rent (county range $1,500–$2,560). The median county two-bedroom FMR in North Carolina is $1,145, so ZIP 28402 is 49% above it.

FY 2027 rent by bedroom

FY 2027 fair market rent by bedroom for 28402
BedroomsFY 2027Change90–110% range
Studio$1,190+4.4%$1,071–$1,309
1BR$1,570+4.0%$1,413–$1,727
2BR$1,710+3.0%$1,539–$1,881
3BR$2,250+3.2%$2,025–$2,475
4BR$2,250−3.0%$2,025–$2,475

Fair market rent history, FY 2023–2027

Fair market rent by fiscal year for 28402
Fiscal yearStudio1BR2BR3BR4BR
FY 2027$1,190$1,570$1,710$2,250$2,250
FY 2026$1,140$1,510$1,660$2,180$2,320
FY 2025$1,080$1,430$1,580$2,090$2,490
FY 2024$1,030$1,350$1,520$2,010$2,570
FY 2023$850$1,110$1,260$1,670$2,150

Two-bedroom rent in nearby New Hanover County ZIP codes

FY 2027 two-bedroom Small Area FMR by ZIP code
ZIP code2 bedroomvs. 28402
28401$1,500−12.3%
28402Current$1,710—
28403$1,690−1.2%
28404$1,7100.0%
28405$1,740+1.8%
28406$1,7100.0%
28408$1,7100.0%
28409$1,940+13.5%
28410$1,7100.0%
28411$2,100+22.8%
28412$1,780+4.1%
28428$1,840+7.6%

Questions about ZIP 28402 rents

How much will Section 8 pay for a two-bedroom in ZIP 28402?

Housing authorities set voucher payment standards, normally between 90% and 110% of the FMR. With the metro-wide two-bedroom FMR of $1,705, which applies unless the housing authority uses Small Area FMRs, that basic range is $1,535 to $1,876 a month; under the ZIP-level Small Area FMR of $1,710 it would be $1,539 to $1,881. The voucher pays the lower of the payment standard or the gross rent, minus the tenant's share, which is usually about 30% of adjusted monthly income. Confirm the local housing authority's current schedule before underwriting.

Which HUD fair market rent area is ZIP 28402 in?

ZIP 28402 is in the Wilmington, NC HUD Metro FMR Area. Small Area FMRs are optional here; the metro-wide two-bedroom FMR is $1,705.

How much did fair market rent change in ZIP 28402 for FY 2027?

The two-bedroom FMR rose 3.0%, from $1,660 in FY 2026 to $1,710 in FY 2027. Since FY 2023 it has risen 35.7%.

When do FY 2027 fair market rents take effect?

HUD's FY 2027 fair market rents took effect on October 1, 2026. When FMRs change, housing authorities generally have up to three months to bring payment standards back within 90% to 110% of the new FMR.

Source: HUD FY 2027 Small Area Fair Market Rents and area FMRs. Payment-standard ranges are 90% to 110% of FMR, HUD's basic range, not a housing authority's published schedule. How payment standards are set