CashFlowRE
Sign in Sign up
222 Charles Ave
B- Composite 66.91
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 +24.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.1/10.0
  • 1% rule +5.6/10.0
  • Livability +3.9/5.0
  • Schools +3.6/10.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$114,900

222 Charles Ave · High Point, NC 27260
2 bd · 1.0 ba · 840 sqft · SingleFamily public records · 13 Days on market
Built 1956 7,405 sqft lot Est $164k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fabulous High Point Home! Lots of the work has been done for you! Buyer to verify all systems. CASH ONLY-HIGHEST & BEST with proof of funds. Buyer to pay all closing costs and property sold AS-IS and WHERE-IS. Closing and nonrefundable deposit held with Nelson Law Firm 110 John Wesley Way Greensboro 27401.

Key facts

  • Covered front porch
  • 7,405 sq ft lot
  • Built 1956

Tags

COVERED FRONT PORCHDEDICATED LAUNDRY ROOMFULLY CHAIN-LINK FENCED YARDMINUTES FROM HPU CAMPUS

Property features AI

Finance

  • Other: Property type: Residential; Structure type: House; Existing (previously built) condition; Lot dimensions approximately 50 x 147 x 51 x 147 on ~0.17 acre
  • HOA & community: No homeowners association; Subdivision: Milbourne Heights

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer; Electric water heater; Natural gas heating
  • Home design: One-story house; Stick/site built residential structure; Built in 1956
  • Construction: Vinyl siding; Crawl space foundation
  • Exterior features: Fenced yard; Public maintained road

Interior

  • Kitchen: Built-in refrigerator; Free-standing range; Range hood
  • Bedrooms: Primary on main
  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Primary bedroom located on the main level; 5 total rooms
  • Laundry & utility: Washer hookup; Dryer connection 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 2-bed/1.0-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $247 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Cap rate 8.9% 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: amenities D, 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: Union Hill Elementary (math 35% / reading 29%, grade F, #908 of 1,410 statewide, top 67%, 524 students, 99% FRL); Jamestown Middle (math 26% / reading 42%, grade F, #294 of 475 statewide, top 63%, 940 students, 69% FRL); Lucy Ragsdale High (math 45% / reading 58%, grade D+, #299 of 535 statewide, top 56%, 1,346 students, 61% FRL) — zoned schools average 76% FRL vs 52% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.6%/yr); 128 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 3,843 units permitted in Guilford County in 2024 (2,397 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($42k/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 $794 of loan paydown is wiped out by about $3k 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

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 5y 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 $46k; list at $115k implies a 147% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $114,900

Questions for the listing agent

  1. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  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
1.06%
Cap rate
8.87%
Cash-on-cash
9.21%
DSCR
1.41
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$163,800
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
240 Friendly Ave 0.08mi 3/1.0 (+1) 834 (-1%) 16mo $162,500 $195 77
206 Paramount St 0.29mi 3/1.0 (+1) 872 (+4%) 3mo $155,000 $178 73
619 Spring Garden Cir 0.33mi 2/1.0 878 (+4%) 9mo $90,000 $103 70
230 Friendly Ave 0.06mi 2/1.0 725 (-14%) 13mo $150,000 $207 64
723 Hendrix St 0.69mi 2/1.0 800 (-5%) 6mo $170,000 $213 55
806 Pinecroft St 0.33mi 3/1.0 (+1) 787 (-6%) 19mo $165,000 $210 53
507 Lawndale Ave 0.37mi 3/1.0 (+1) 960 (+14%) 20mo $152,900 $159 37
1107 + 1111 Hickory Chapel Rd 0.62mi 2/1.0 960 (+14%) 20mo $149,900 $156 31

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 · 3.64% rent growth · sell at horizon

5-year hold
IRR
-1.7%
Equity multiple
0.93×
Total profit
$-2,137
Equity at exit
$17,132
10-year hold
IRR
8.5%
Equity multiple
1.67×
Total profit
$21,531
Equity at exit
$9,934

Cash invested: $32,172 (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 27260

Rents YoY
3.6%
Active inventory
128
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,214 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$62 /mo · $743/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$255
Net cashflow
$247

Break-even live

Break-even rent $902
Max offer price $114,900
Occupancy floor 75%

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
$28,725
Closing costs
$3,447
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
104 Lawndale Ave High Point, NC 3.0 1.0 884 $1,395 $1.58 23d 1 0.17mi
1150 Roberts Ln High Point, NC 3.0 1.0 900 $1,099 $1.22 23d 1 0.43mi
212 Morgan Pl High Point, NC 2.0 1.0 560 $750 $1.34 23d 1 1.16mi
1506 Wendell Ave High Point, NC 3.0 1.0 1024 $1,175 $1.15 23d 1 1.17mi
1701 Franklin Ave High Point, NC 2.0 1.0 840 $1,350 $1.61 23d 1 1.21mi
1506 Hidden Creek Ter High Point, NC 3.0 2.0 1065 $1,395 $1.31 21d 1 1.24mi
1307 Camden Ave High Point, NC 3.0 1.0 875 $1,500 $1.71 23d 1 1.25mi
1404 Waterloo Dr High Point, NC 3.0 2.0 1056 $1,620 $1.53 23d 1 1.30mi
1109 Garrison St High Point, NC 2.0 1.0 768 $1,100 $1.43 23d 1 1.37mi
1416 Furlough Ave High Point, NC 2.0 1.0 724 $950 $1.31 14d 1 1.40mi
223 Woodbury St High Point, NC 2.0 1.0 750 $825 $1.10 23d 1 1.42mi
1730 Brooks Ave High Point, NC 2.0 1.0 792 $900 $1.14 19d 1 1.49mi

Listing history 12 events

  1. 2026-04-29
    status Pending
  2. 2026-04-24
    status Active
  3. 2026-03-28
    status Pending
  4. 2026-03-20
    listed $114,900 Active
  5. 2021-03-18
    soldstatus $46,500
  6. 2021-03-16
    soldstatus $55,000 Closed 311-char remark
    Show marketing remark (311 chars)

    Fabulous High Point Home! Lots of the work has been done for you! Buyer to verify all systems. CASH ONLY-HIGHEST & BEST with proof of funds. Buyer to pay all closing costs and property sold AS-IS and WHERE-IS. Closing and nonrefundable deposit held with Nelson Law Firm 110 John Wesley Way Greensboro 27401.

  7. 2021-03-04
    status Pending 311-char remark
    Show marketing remark (311 chars)

    Fabulous High Point Home! Lots of the work has been done for you! Buyer to verify all systems. CASH ONLY-HIGHEST & BEST with proof of funds. Buyer to pay all closing costs and property sold AS-IS and WHERE-IS. Closing and nonrefundable deposit held with Nelson Law Firm 110 John Wesley Way Greensboro 27401.

  8. 2021-02-28
    listed $59,900 Active 311-char remark
    Show marketing remark (311 chars)

    Fabulous High Point Home! Lots of the work has been done for you! Buyer to verify all systems. CASH ONLY-HIGHEST & BEST with proof of funds. Buyer to pay all closing costs and property sold AS-IS and WHERE-IS. Closing and nonrefundable deposit held with Nelson Law Firm 110 John Wesley Way Greensboro 27401.

  9. 2019-12-30
    price $30,000
  10. 2019-12-21
    price $32,000
  11. 2019-12-20
    price $37,000
  12. 1987-09-01
    soldstatus $23,500

ⓘ 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
$743 · $62/mo
Projected year-2 tax
$942 · $79/mo
Expected delta
+$200/yr (+$17/mo · 26.9%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 18% 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
$14,571
− Mortgage interest
−$6,436
− Property taxes
−$743
− Insurance
−$574
− Repairs & maintenance
−$1,166
− Management
−$1,166
− Depreciation
−$3,343
Taxable income
$1,143
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$274
After-tax cash flow
$2,689/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
Guilford County · 487,190 people
City population
102,450
Metro
Greensboro-High Point, NC
Population (ZIP)
25,299
Household income
$42,308
Rent vs Own
57.5% rent · 42.5% own
Severe rent burden
1005.0

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 0.67)
Race & ethnicity
Black 51% Hispanic / Latino 20% White 15% Asian 10% Two or more races 10%
Hispanic origin (detail)
Mexican 12% Puerto Rican 1%
Common ancestry
Hispanic 1% Serbian 1% Italian 1%
Foreign-born
17% · Canada, Philippines, Dominican Republic
Languages at home
71% English-only · Spanish 17% Other Indo-European 4% Other Asian/Pacific 4%

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
▼ -107.22%
Current HPI
159.2101
Rent YoY
▲ 3.64%
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

+388.9% since first listed
12 events — show timeline
  • 2026-04-29 Pending Triad MLS
  • 2026-04-24 Relisted Triad MLS
  • 2026-03-28 Pending Triad MLS
  • 2026-03-20 Listed $114,900 Triad MLS
  • 2021-03-18 Sold (Public Records) $46,500 Public Records
  • 2021-03-16 Sold (MLS) $55,000 Triad MLS
  • 2021-03-04 Pending Triad MLS
  • 2021-02-28 Listed $59,900 Triad MLS
  • 2019-12-30 Price Changed $30,000 Triad MLS
  • 2019-12-21 Price Changed $32,000 Triad MLS
  • 2019-12-20 Price Changed $37,000 Triad MLS
  • 1987-09-01 Sold (Public Records) $23,500 Public Records

Property tax history

+4.9%/yr

Latest (2025): $743 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…