CashFlowRE
Sign in Sign up
700 Sharing Ter
D Composite 43.33
Why this score? — see what drove the D 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 +12.5/30.0
  • ARV discount +11.1/15.0
  • Livability +4.0/5.0
  • DSCR +3.7/10.0
  • Schools +3.6/10.0
  • Rent growth +3.5/5.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$200,000

700 Sharing Ter · Greensboro, NC 27405
3 bd · 2.0 ba · 1,120 sqft · SingleFamily public records · 25 Days on market
Built 1997 8,276 sqft lot Est $217k · 8% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

You've found your next home, at a price you can afford!! 1-level living, in an easy-to-maintain package. Wide-open living area, perfect for family gatherings. Enjoy your morning cup of coffee or evening beverage from the wide front porch or backyard. New stove and dishwasher included. Minutes from downtown Greensboro, I-40 and Hwy 70. Sharing Terrace is move-in ready to make your homeownership dreams a reality!

Key facts

  • New stove
  • Wide front porch
  • Backyard

Tags

1 LEVEL LIVINGWIDE OPEN LIVING AREAWIDE FRONT PORCHBACKYARDNEW STOVENEW DISHWASHER

Property features AI

Finance

  • Other: Subdivision: Poplar Ridge
  • HOA & community: No homeowners association (listed association: Greensboro)

Exterior

  • Parking: Driveway (no garage)
  • Security: Smoke detectors; Deadbolt locks
  • Utilities: Public water; Public sewer; Electric water heater; Electric service
  • Home design: Residential stick-built house; One story; Built in 1997
  • Construction: Vinyl siding; Wood siding; Crawl space foundation
  • Exterior features: Fenced yard; City lot; Public maintained road

Interior

  • Kitchen: Dishwasher; Free-standing range; Range hood; Exhaust fan; Pantry
  • Bedrooms: Main level bedrooms (dimensions listed in room details)
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Forced air heat; Heat pump (electric)
  • Interior features: Ceiling fans; Deadbolt locks; Pantry; Primary bedroom on main level; Attic access only
  • Laundry & utility: Washer hookup; Dryer connection; Laundry on main level; Electric water heater

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/2.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $-30 ($-358/yr) — negative.
  • To cash-flow at today's rent, offer at most $195k (2.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $149k (25.3% below list).
  • Recommended offer: $149k (25.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.8% in Greensboro — 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 81/100 on livability (#12 in NC, #1,335 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment D, crime F.
  • Guilford County Schools (urban): math 39% / reading 45% proficiency, ranked #99 of 178 in NC (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Waldo C Falkener Sr Elementary (math 14% / reading 15%, grade F, #1,331 of 1,410 statewide, top 96%, 511 students, 99% FRL); Otis L Hairston Sr Middle (math 13% / reading 22%, grade F, #445 of 475 statewide, top 94%, 631 students, 100% FRL); James B Dudley High (math 34% / reading 40%, grade F, #414 of 535 statewide, top 79%, 1,491 students, 100% FRL) — zoned schools average 100% FRL vs 52% district-wide (47 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 23% at this address vs 42% district-wide (-19 pts) — the specific schools serving this property underperform the Guilford County Schools average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+3.8%/yr); 381 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 3,843 units permitted in Guilford County in 2024 (2,397 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($47k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Guilford County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $150k; 33% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,373 (25.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  5. 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.
  6. 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.
  7. 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
0.75%
Cap rate
6.11%
Cash-on-cash
-0.64%
DSCR
0.97
GRM
11.2

CMA / ARV

ARV (on-the-fly)
$217,280
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
625 Shirley Ln 0.40mi 3/2.0 1,104 (-1%) 12mo $190,500 $173 69
4017 Mountainridge Dr 0.33mi 3/2.0 1,040 (-7%) 8mo $210,000 $202 66
629 Chavis Dr 0.46mi 3/2.0 1,160 (+4%) 14mo $225,000 $194 61
3938 Eastland Ave 0.32mi 3/1.5 1,007 (-10%) 9mo $165,000 $164 58
3912 Fairall Dr 0.53mi 3/2.0 1,287 (+15%) 3mo $255,000 $198 48
715 Chavis Dr 0.51mi 3/2.0 1,232 (+10%) 19mo $250,000 $203 44
123 Ward Rd 0.63mi 2/1.0 (-1) 1,288 (+15%) 3mo $200,000 $155 34
3807 Holts Chapel Rd 0.63mi 2/1.0 (-1) 973 (-13%) 23mo $159,999 $164 21

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 · 3.83% rent growth · sell at horizon

5-year hold
IRR
-16.6%
Equity multiple
0.41×
Total profit
$-33,136
Equity at exit
$29,821
10-year hold
IRR
-7.2%
Equity multiple
0.53×
Total profit
$-26,392
Equity at exit
$17,292

Cash invested: $56,000 (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 27405

Home prices YoY
-20.6%
Rents YoY
3.8%
Active inventory
381
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$1,494 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$78 /mo · $933/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$314
Net cashflow
$-30

Break-even live

Break-even rent $1,532
Max offer price $194,726
Occupancy floor 97%

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
$50,000
Closing costs
$6,000
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4020 Mountainridge Dr Greensboro, NC 4.0 2.5 1500 $1,825 $1.22 23d 1 0.32mi
4014 Mountainridge Dr Greensboro, NC 4.0 2.5 1445 $1,795 $1.24 19d 1 0.34mi
3900 Hahns Ln Greensboro, NC 2.0 1.0 880 $955 $1.09 14d 8 0.59mi
3817 Central Ave Greensboro, NC 4.0 2.0 1200 $1,740 $1.45 14d 1 0.66mi
311 Guerrant St Greensboro, NC 3.0 1.0 1025 $1,295 $1.26 23d 1 0.78mi
306 Murraylane Rd Greensboro, NC 3.0 2.0 1330 $1,815 $1.36 14d 1 0.80mi
909 Beaumont Ave Greensboro, NC 4.0 2.0 1192 $1,625 $1.36 23d 1 0.92mi
4216 Parker St Unit C Greensboro, NC 2.0 1.0 800 $825 $1.03 21d 1 1.02mi
210 Woodnell St Unit G Greensboro, NC 2.0 1.0 750 $975 $1.30 23d 1 1.12mi
129 Aunt Mary Ave Unit A Greensboro, NC 2.0 1.0 800 $950 $1.19 23d 1 1.13mi
209 Woodnell St Unit H Greensboro, NC 2.0 1.0 750 $975 $1.30 19d 1 1.13mi
522 Banner Ave Greensboro, NC 3.0 2.0 822 $1,600 $1.95 23d 1 1.17mi
600 Banner Ave Unit 614-B Greensboro, NC 2.0 1.5 850 $850 $1.00 23d 1 1.18mi
309 Holt Ave Greensboro, NC 2.0 1.0 1000 $1,175 $1.18 23d 1 1.25mi
810 Elwell Ave Greensboro, NC 3.0 2.0 1280 $1,500 $1.17 14d 1 1.29mi
4214 Kildare Dr Greensboro, NC 3.0 1.5 1329 $1,450 $1.09 23d 1 1.29mi
703 Sykes Ave Greensboro, NC 2.0 1.0 923 $1,295 $1.40 23d 1 1.34mi
610 Holt Ave Greensboro, NC 2.0 1.0 1092 $1,300 $1.19 14d 1 1.41mi

Listing history 9 events

  1. 2026-06-03
    status $200,000 Pending 25 DOM
  2. 2026-06-02
    days on market $200,000 Due Diligence Period 25 DOM
  3. 2026-06-01
    days on market $200,000 Due Diligence Period 24 DOM
  4. 2026-05-31
    days on market $200,000 Due Diligence Period 23 DOM
  5. 2026-05-31
    days on market $200,000 Due Diligence Period 22 DOM
  6. 2026-05-12
    historical Due Diligence Period
  7. 2026-05-08
    listed $200,000 Active
  8. 2024-09-30
    soldstatus $150,000
  9. 1997-10-01
    soldstatus $43,000

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

Tax reassessment forecast NC · Resets to sale price

Current annual tax
$933 · $78/mo
Projected year-2 tax
$1,640 · $137/mo
Expected delta
+$707/yr (+$59/mo · 75.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 15% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$17,925
− Mortgage interest
−$11,203
− Property taxes
−$933
− Insurance
−$1,000
− Repairs & maintenance
−$1,434
− Management
−$1,434
− Depreciation
−$5,818
Taxable loss
−$3,897
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$935
After-tax cash flow
$577/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
Guilford County Schools
NCES district ID
3701920
Math proficiency
39% ▲ 1.00%
Reading proficiency
45% ▲ 1.00%
Median HH income
$46,315
Composite
35.78/100
National rank
#4842
State rank
#99 of 178 in NC

Livability — Greensboro

Score
81/100
State rank
#12
US rank
#1335

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greensboro, NC
County
Guilford County · 487,190 people
City population
329,421
Metro
Greensboro-High Point, NC
Population (ZIP)
54,303
Household income
$47,431
Rent vs Own
51.5% rent · 48.5% own
Severe rent burden
2517.0

Population outlook (Guilford County) Hauer SSP2

Today (2025)
584,596 people
By 2030
616,851 · +5.5%
By 2040
678,451 · +16.1%
By 2050
734,788 · +25.7%
By 2075
862,985 · +47.6%
By 2100
948,704 · +62.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
Black 57% White 20% Hispanic / Latino 14% Two or more races 7% Asian 4%
Hispanic origin (detail)
Mexican 9% Puerto Rican 2%
Common ancestry
Romanian 1% Ukrainian 1% Italian 1%
Foreign-born
15% · Canada, Vietnam, China
Languages at home
79% English-only · Spanish 11% Other Asian/Pacific 2% Other Indo-European 1%

Political lean MEDSL · Guilford

2024 margin
Strong D (+21.8) · D 60.2% · R 38.4% · Other 1.4%
2008→2024 swing
+3.5pp toward D · 2008: 18.4pp · 2024: 21.8pp
All cycles
2024: D+21.8 2020: D+23.1 2016: D+20.0 2012: D+16.5 2008: D+18.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -63.02%
Current HPI
243.1261
Rent YoY
▲ 3.83%
Metro
Greensboro-High Point, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+365.1% since first listed
4 events — show timeline
  • 2026-05-12 Contingent Triad MLS
  • 2026-05-08 Listed $200,000 Triad MLS
  • 2024-09-30 Sold (Public Records) $150,000 Public Records
  • 1997-10-01 Sold (Public Records) $43,000 Public Records

Property tax history

+5.5%/yr

Latest (2024): $933 · +5302.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…