CashFlowRE
Sign in Sign up
606 E Springfield Rd
B- Composite 69.93
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 +7.5/15.0
  • Livability +3.9/5.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$45,000

606 E Springfield Rd · High Point, NC 27263
2 bd · 2.5 ba · 1,360 sqft · SingleFamily public records · 50 Days on market
Built 1846 0.66 ac lot

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

Listing remarks

There are homes… and then there are stories. The Marshall-Jay House, dating back to the late 1800s, is more than just a property—it’s a piece of High Point and Quaker history. Set on approx. 0.65 acres, this two-story home was once the residence of Allen Jay, a nationally recognized minister active in post-Civil War reconstruction efforts. Known locally for its connection to the Underground Railroad, with attic access still present, it’s a chance to bring a story back to life. The home reflects traditional Quaker architecture and historic character. Fire-damaged and sold as-is. Brand new furnace. Preservation and rehabilitation easements apply. If you have vision, a

Key facts

  • Attic access
  • Approx 0.65 acres
  • Brand new furnace

Tags

APPROX 0.65 ACRESATTIC ACCESSBRAND NEW FURNACE

Property features AI

Finance

  • Other: Property listed as historic
  • HOA & community: No homeowners association (association listed as High Point but Association YN is No)

Exterior

  • Parking: Field parking
  • Utilities: Public water; Public sewer; Electric water heater; Natural gas service for heating
  • Home design: Residential stick/site-built house; Historic property (built 1846); Two levels; Three fireplaces located in the den, living room, and primary bedroom
  • Construction: Vinyl siding and wood siding; Built in 1846
  • Exterior features: Public-maintained road access; Lot dimensions approximately 210 x 94 x 210 x 135

Interior

  • Kitchen: Electric water heater (kitchen/service appliance listed)
  • Flooring: Vinyl flooring; Wood flooring
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Vinyl and wood flooring; 7 total rooms; Unfinished basement and crawl space

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 2-bed/2.5-bath single-family listed at $45k.

Deal economics

  • At list price, monthly cash flow is $614 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $45k).
  • Recommended offer: $44k (3.0% below list) — sets the bar for market timing.
  • Cap rate 22.7% vs local median 4.0% in High Point — 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 77/100 on livability (#31 in NC, #3,084 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, amenities D, employment D.
  • 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.
  • Market conditions: 132 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 3,843 units permitted in Guilford County in 2024 (2,397 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $311 of loan paydown is wiped out by about $1k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 50 days — a 3% lower offer ($44k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1846 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $43,650 (3.0% below list)

Questions for the listing agent

  1. It's been on market 50 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1846 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
2.60%
Cap rate
22.66%
Cash-on-cash
58.44%
DSCR
3.60
GRM
3.2

CMA / ARV

ARV (on-the-fly)
$221,680
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
617 Martha Pl 0.12mi 3/2.0 (+1) 1,356 (-0%) 14mo $220,000 $162 76
2719 Granville St 0.24mi 3/2.5 (+1) 1,408 (+4%) 6mo $230,000 $163 74
2314 Brentwood St 0.10mi 3/2.5 (+1) 1,280 (-6%) 12mo $219,000 $171 71
2105 Francis St 0.30mi 2/2.0 1,180 (-13%) 15mo $165,000 $140 49
711 Baker Rd 0.58mi 3/2.0 (+1) 1,248 (-8%) 16mo $160,000 $128 39
204 W Springfield Rd 0.58mi 3/2.0 (+1) 1,216 (-11%) 17mo $229,000 $188 34

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
57.0%
Equity multiple
3.52×
Total profit
$31,807
Equity at exit
$6,710
10-year hold
IRR
62.0%
Equity multiple
7.20×
Total profit
$78,093
Equity at exit
$3,891

Cash invested: $12,600 (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 27263

Home prices YoY
-26.9%
Active inventory
132
Price-to-rent
3.2×

Monthly cashflow live

Estimated rent
$1,170 high interval (Pro) →
Mortgage (P&I)
$236
Tax est. 1.5%
$56 /mo · $675/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$246
Net cashflow
$614

Break-even live

Break-even rent $394
Max offer price $45,000
Occupancy floor 43%

Sensitivity live

Price -10% $645 -5% $629 +0% $614 +5% $598 +10% $583
Rent -10% $521 -5% $567 +0% $614 +5% $660 +10% $706
Rate -1.0pp $636 -0.5pp $625 base $614 +0.5pp $602 +1.0pp $590

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
$11,250
Closing costs
$1,350
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2452 Bellemeade St High Point, NC 2.0–3.0 2.0 1050 $1,125 $1.07 15d 9 0.33mi
121 Thomas St Archdale, NC 3.0 2.0 1150 $1,395 $1.21 15d 1 0.38mi
314 Ardale Dr High Point, NC 2.0 2.0–3.0 1000 $1,050 $1.05 24d 3 0.61mi
310 Ardale Dr Unit 1B High Point, NC 2.0 2.0 1000 $1,050 $1.05 24d 1 0.62mi
304 Ardale Dr Unit 1B High Point, NC 2.0 2.5 1000 $1,050 $1.05 24d 1 0.63mi
312 Ardale Dr High Point, NC 2.0 2.5–3.0 1024 $1,050 $1.03 24d 2 0.64mi
819 Belmont Dr High Point, NC 2.0 2.0 900 $1,350 $1.50 15d 1 0.76mi
1506 Hidden Creek Ter High Point, NC 3.0 2.0 1065 $1,395 $1.31 21d 1 1.07mi
900 Brookwood Cir Archdale, NC 3.0 1.0–2.0 688 $1,219 $1.77 15d 14 1.36mi

Listing history 4 events

  1. 2026-05-20
    status Pending
  2. 2026-05-15
    status Active
  3. 2026-05-04
    historical Due Diligence Period
  4. 2026-03-31
    listed $45,000 Active

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,045
− Mortgage interest
−$2,521
− Property taxes
−$675
− Insurance
−$225
− Repairs & maintenance
−$1,124
− Management
−$1,124
− Depreciation
−$1,309
Taxable income
$7,068
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,696
After-tax cash flow
$5,667/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 — High Point

Score
77/100
State rank
#31
US rank
#3084

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
High Point, NC
County
Randolph County · 81,617 people
City population
102,450
Metro
Greensboro-High Point, NC
Population (ZIP)
21,446
Household income
$55,801
Rent vs Own
32.6% rent · 67.4% own
Severe rent burden
381.0

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
Majority White (65%)
Race & ethnicity
White 65% Black 14% Hispanic / Latino 10% Asian 8% Two or more races 5%
Hispanic origin (detail)
Mexican 6% Puerto Rican 1%
Common ancestry
Italian 4% Serbian 3% Slovak 3%
Foreign-born
10% · Canada, Vietnam
Languages at home
83% English-only · Spanish 8% Other Indo-European 5% Vietnamese 3%

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
▼ -84.54%
Current HPI
229.4967
Rent YoY
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

4 events — show timeline
  • 2026-05-20 Pending Triad MLS
  • 2026-05-15 Relisted Triad MLS
  • 2026-05-04 Contingent Triad MLS
  • 2026-03-31 Listed $45,000 Triad MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…