CashFlowRE
Sign in Sign up
714 Sloop Pointe Ln
B Composite 70.43
Why this score? — see what drove the B grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.9/15.0
  • Schools +4.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$1,213,000

714 Sloop Pointe Ln · Kure Beach, NC 28449
3 bd · 4.0 ba · 3,042 sqft · SingleFamily public records · 20 Days on market
Built 2019 6,578 sqft lot Est $1223k · at est. $40/mo HOA

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spectacular lot in Kure Beach Village neighborhood. Wonderful neighborhood amenities include a private beach access with parking, gazebo and a bathhouse, two pools, a clubhouse, two tennis courts, a horseshoe pit and an exercise room. Neighborhood connects to multiple neighborhoods in Kure and Carolina Beaches, has curb and gutter and is not in flood. Build your dream home today!

Key facts

  • Hardie-plank siding
  • 6,578 sq ft lot
  • 2 garage spots

Tags

CUSTOM-BUILT BEACH RETREATHARDIE-PLANK SIDINGELEVATOR SERVICING THE HOMEHEATED AND COOLED WORKSHOPCONVENIENT DROP STATIONOPEN-CONCEPT LIVING SPACES

Property features AI

Finance

  • Other: Subdivision: Kure Beach Club; Directions available
  • HOA & community: Homeowners association with annual fee; Annual association fee $475 (about $39.58/month); Community pool; Clubhouse; Fitness center; Grounds maintenance; Tennis courts

Exterior

  • Parking: 2 attached garage spaces; 2 carport spaces; Concrete parking; Off-street parking; Total of 2 parking spaces noted (garage) and additional carport
  • Utilities: Water available; Sewer available
  • Home design: Single-family residence; Three or more levels; Entry level: 1; RA-1A zoning
  • Construction: Fiber cement and frame construction; Metal roof; Pillar/post/pier foundation; Built with three total stories
  • Exterior features: Covered patio/porch; Deck; Porch; Screened porch; Paved road access; Has view

Interior

  • Kitchen: Gas cooktop; Electric oven; Refrigerator; Dishwasher; Disposal; Microwave; Water purifier
  • Bedrooms: Total rooms: 8
  • Bathrooms: 3 full bathrooms; 2 half bathrooms; Accessible full bathroom
  • Heating & cooling: Central air; Heat pump; Propane heating; Electric heating; Forced air; Fireplace heating
  • Interior features: Kitchen island; Ceiling fans; Elevator; Pantry; Other built-in features; Window coverings; Gas log fireplace
  • Laundry & utility: Washer/dryer connections (standard laundry utilities implied)

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/4.0-bath single-family listed at $1.21M.

Deal economics

  • At list price, monthly cash flow is $11k ($126k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($24k rent vs $1.21M).
  • Recommended offer: $1.19M (1.5% below list) — sets the bar for market timing.
  • Cap rate 16.7% vs local median 2.1% in Kure Beach — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 65/100 on livability (#303 in NC) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A; Watch: health & safety D, amenities F, commute F.
  • New Hanover County Schools (urban): math 48% / reading 53% proficiency, ranked #61 of 178 in NC (top 34%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Carolina Beach Elementary (math 55% / reading 59%, grade C+, #249 of 1,410 statewide, top 20%, 431 students, 32% FRL); Charles P Murray Middle (math 59% / reading 59%, grade B, #54 of 475 statewide, top 12%, 882 students, 34% FRL); Eugene Ashley High (math 48% / reading 68%, grade C, #243 of 535 statewide, top 46%, 1,975 students, 34% FRL).
  • Market conditions: 94 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 2,581 units permitted in New Hanover County in 2024 (1,185 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $8k of loan paydown is wiped out by about $36k of value loss. Plan a longer hold.
  • New Hanover County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $340k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($1.19M) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 8y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $175k; list at $1.21M implies a 593% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $1,194,805 (1.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.98%
Cap rate
16.72%
Cash-on-cash
37.23%
DSCR
2.66
GRM
4.2

CMA / ARV

ARV (on-the-fly)
$1,222,884
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
114 Heather Ln 0.13mi 3/3.0 3,005 (-1%) 4mo $1,160,000 $386 85
316 Kure Dunes Ln 0.27mi 4/4.0 (+1) 3,194 (+5%) 14mo $1,425,000 $446 62
1613 Bowfin Ln 0.50mi 4/5.0 (+1) 2,973 (-2%) 2mo $1,195,000 $402 62
309 Kure Dunes Ln 0.31mi 4/3.0 (+1) 2,897 (-5%) 16mo $1,275,000 $440 56
718 Sailor Ct 0.05mi 4/2.5 (+1) 2,672 (-12%) 17mo $835,000 $313 52
306 N Fifth Ave 0.47mi 3/3.0 2,926 (-4%) 20mo $907,000 $310 51
1725 Spot Ln 0.37mi 4/3.5 (+1) 2,603 (-14%) 3mo $928,750 $357 49
904 South Carolina Ave 0.69mi 3/4.0 2,735 (-10%) 10mo $1,215,000 $444 43
502 Alabama Ave 0.43mi 4/4.0 (+1) 2,677 (-12%) 22mo $1,075,000 $402 36

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
33.2%
Equity multiple
2.40×
Total profit
$474,950
Equity at exit
$180,862
10-year hold
IRR
40.1%
Equity multiple
4.77×
Total profit
$1,279,326
Equity at exit
$104,878

Cash invested: $339,640 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
85 Strongly Landlord-Friendly
State North Carolina
85 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
10-day notice; preempted; landlord-favorable but court speed varies.

ZIP-level market 28449

Active inventory
94
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$24,000 medium interval (Pro) →
Mortgage (P&I)
$6,361
Tax est. 1.5%
$1,516 /mo · $18,195/yr
Insurance
$505
HOA
$40
Vacancy / Maint / Mgmt
$5,040
Net cashflow
$10,537

Break-even live

Break-even rent $10,662
Max offer price $1,213,000
Occupancy floor 51%

Sensitivity live

Price -10% $11,376 -5% $10,956 +0% $10,537 +5% $10,118 +10% $9,699
Rent -10% $8,641 -5% $9,589 +0% $10,537 +5% $11,485 +10% $12,433
Rate -1.0pp $11,148 -0.5pp $10,846 base $10,537 +0.5pp $10,223 +1.0pp $9,903

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$303,250
Closing costs
$36,390
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1622 Swordfish Ln #1 Carolina Beach, NC 4.0 3.5 2476 $24,000 $9.69 22d 1 0.44mi

HOA detail

Monthly dues
$40 · $480/yr
Likely covers
pool

Listing history 16 events

  1. 2026-06-13
    status $1,213,000 Pending 20 DOM
  2. 2026-06-10
    statusdays on market $1,213,000 Active Under Contract 20 DOM
  3. 2026-06-09
    days on market $1,213,000 Active 19 DOM
  4. 2026-06-08
    days on market $1,213,000 Active 18 DOM
  5. 2026-06-07
    days on market $1,213,000 Active 17 DOM
  6. 2026-06-05
    days on market $1,213,000 Active 14 DOM
  7. 2026-06-03
    days on market $1,213,000 Active 13 DOM
  8. 2026-06-03
    days on market $1,213,000 Active 12 DOM
  9. 2026-06-01
    days on market $1,213,000 Active 11 DOM
  10. 2026-05-31
    days on market $1,213,000 Active 10 DOM
  11. 2026-05-30
    days on market $1,213,000 Active 9 DOM
  12. 2026-05-21
    listed $1,213,000 Active
  13. 2018-08-23
    soldstatus $175,000 382-char remark
    Show marketing remark (382 chars)

    Spectacular lot in Kure Beach Village neighborhood. Wonderful neighborhood amenities include a private beach access with parking, gazebo and a bathhouse, two pools, a clubhouse, two tennis courts, a horseshoe pit and an exercise room. Neighborhood connects to multiple neighborhoods in Kure and Carolina Beaches, has curb and gutter and is not in flood. Build your dream home today!

  14. 2018-08-23
    soldstatus $175,000
    Show marketing remark (382 chars)

    Spectacular lot in Kure Beach Village neighborhood. Wonderful neighborhood amenities include a private beach access with parking, gazebo and a bathhouse, two pools, a clubhouse, two tennis courts, a horseshoe pit and an exercise room. Neighborhood connects to multiple neighborhoods in Kure and Carolina Beaches, has curb and gutter and is not in flood. Build your dream home today!

  15. 2018-07-20
    listed $175,000 382-char remark
    Show marketing remark (382 chars)

    Spectacular lot in Kure Beach Village neighborhood. Wonderful neighborhood amenities include a private beach access with parking, gazebo and a bathhouse, two pools, a clubhouse, two tennis courts, a horseshoe pit and an exercise room. Neighborhood connects to multiple neighborhoods in Kure and Carolina Beaches, has curb and gutter and is not in flood. Build your dream home today!

  16. 1999-03-01
    soldstatus $39,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 13% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$288,000
− Mortgage interest
−$67,947
− Property taxes
−$18,195
− Insurance
−$6,065
− Repairs & maintenance
−$23,040
− Management
−$23,040
− HOA
−$480
− Depreciation
−$35,287
Taxable income
$113,946
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$27,347
After-tax cash flow
$99,100/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
New Hanover County Schools
NCES district ID
3703330
Math proficiency
48% ▼ -3.00%
Reading proficiency
53% ▬ 0.00%
Median HH income
$49,406
Composite
43.13/100
National rank
#3081
State rank
#61 of 178 in NC

Livability — Kure Beach

Score
65/100
State rank
#303
US rank
#12563

Category grades

Amenities F Commute F Cost of living F Crime A+ Employment A+ Housing A Health & safety D User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kure Beach, NC
Population (ZIP)
2,017

Population outlook (New Hanover County) Hauer SSP2

Today (2025)
259,517 people
By 2030
279,586 · +7.7%
By 2040
318,223 · +22.6%
By 2050
354,831 · +36.7%
By 2075
437,158 · +68.5%
By 2100
486,769 · +87.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 3%
Common ancestry
Romanian 6% Serbian 5% Lithuanian 4%
Foreign-born
3% · Canada
Languages at home
98% English-only · French/Haitian/Cajun 2% Other Indo-European 1%

Political lean MEDSL · New Hanover

2024 margin
Toss-up / Even · D 49.8% · R 49.1% · Other 1.1%
2008→2024 swing
+2.0pp toward D · 2008: -1.4pp · 2024: 0.6pp
All cycles
2024: D+0.6 2020: D+2.1 2016: R+4.1 2012: R+4.7 2008: R+1.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -197.31%
Current HPI
246.571
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+3010.3% since first listed
5 events — show timeline
  • 2026-05-21 Listed $1,213,000 Hive MLS
  • 2018-08-23 Sold (Public Records) $175,000 Public Records
  • 2018-08-23 Sold (MLS) $175,000 Hive MLS
  • 2018-07-20 Listed $175,000 Hive MLS
  • 1999-03-01 Sold (Public Records) $39,000 Public Records

Property tax history

-2.9%/yr

Latest (2025): $1,206 · -75.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…