CashFlowRE
Sign in Sign up
1500 Seabiscuit Dr
D- Composite 39.6
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).

  • Appreciation +10.0/10.0
  • ARV discount +7.6/15.0
  • Cash flow +7.3/30.0
  • Livability +3.4/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.7/10.0
  • DSCR +1.5/10.0

$355,000

1500 Seabiscuit Dr · Hope Mills, NC 28371
3 bd · 4.0 ba · 2,636 sqft · SingleFamily public records · 56 Days on market
Built 2010 0.27 ac lot Est $356k · at est. $12/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* * Come and join us for an Open House scheduled for Saturday, April 29 11:00-1:00 pm. * * Welcome home! This great and spacious 3 bedroom, 2.5 bath home is move in ready! All bedrooms, bonus area, and laundry room located upstairs. The main bedroom and bathroom are really spacious with plenty of room for a king size bed and more! Downstairs is semi open with the large eat in kitchen, great room connects to formal dining room/office, or play area. Located just outside of Hope Mills, close to playgrounds, the lake, walking tracks, restaurants, and shops to enjoy! About a 30 minute drive to Ft. Bragg, with easy close access to I-95. Fresh interior paint throughout, stainless steel appliances, HVAC, and most light fixtures have been replaced in the last two years. Out back is fully fenced in for privacy and extra security, with a covered back patio w/ ceiling fan that extends out to another bricked patio firepit area for hours of outdoor enjoyment! Schedule to see it today!

Key facts

  • Open concept design
  • Covered back patio
  • Fenced backyard

Tags

OPEN CONCEPT DESIGNFENCED BACKYARDCOVERED BACK PATIOBONUS AREA

Property features AI

Finance

  • Other: Subdivision: Steeple Chase
  • HOA & community: Homeowners association with an annual fee of $146 (about $12.17/month)

Exterior

  • Parking: Attached 2-car garage; 2 covered parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Two stories
  • Construction: Vinyl siding
  • Exterior features: Covered porch; Patio; Fenced yard; Corner lot

Interior

  • Kitchen: Dishwasher; Refrigerator; Microwave; Electric range
  • Bedrooms: Laundry located on upper level
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Heat pump heating; Central air conditioning
  • Interior features: Tray and coffered ceilings; Double vanity; Eat-in kitchen; Electric fireplace
  • Laundry & utility: Washer included; Laundry on upper level

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 $355k.

Deal economics

  • At list price, monthly cash flow is $-470 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $272k (23.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $240k (32.5% below list).
  • Recommended offer: $240k (32.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#234 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: crime D-, amenities F, commute F.
  • Cumberland County Schools (urban): math 32% / reading 41% proficiency, ranked #126 of 178 in NC (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Rockfish Elementary (math 32% / reading 45%, grade F, #750 of 1,410 statewide, top 54%, 696 students, 98% FRL); Hope Mills Middle (math 27% / reading 34%, grade F, #331 of 475 statewide, top 70%, 514 students, 99% FRL); South View High (math 60% / reading 43%, grade D+, #299 of 535 statewide, top 56%, 1,502 students, 66% FRL) — zoned schools average 88% FRL vs 55% district-wide (33 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 44 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,125 units permitted in Cumberland County in 2024 (104 in 5+ unit buildings).

Forward outlook

  • In year one you build about $38k of equity ($2k loan paydown + $36k appreciation (10.0% local appreciation)).
  • By year 2, paydown + projected appreciation supports a ~$61k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($344k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 16y 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 74% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $239,500 (32.5% 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. It's been on market 56 days. Have you received any prior offers? Is the seller open to a 33% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is D 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.67%
Cap rate
4.70%
Cash-on-cash
-5.68%
DSCR
0.75
GRM
12.4

CMA / ARV

ARV (on-the-fly)
$355,860
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1624 Citation Ct 0.12mi 4/3.0 (+1) 2,429 (-8%) 10mo $320,000 $132 64
4352 Jockey Whip Ln 0.21mi 4/3.0 (+1) 2,481 (-6%) 13mo $390,000 $157 61
4527 Bunkers Bay Ln 0.40mi 4/2.5 (+1) 2,756 (+5%) 4mo $399,990 $145 60
4348 Jockey Whip Ln 0.20mi 4/2.5 (+1) 2,654 (+1%) 23mo $357,000 $135 59
1604 Citation Ct 0.14mi 3/2.5 2,285 (-13%) 14mo $319,000 $140 53
4457 Home Stakes Dr 0.28mi 4/3.0 (+1) 2,243 (-15%) 12mo $272,900 $122 43
1417 Benchmark Way 0.37mi 4/2.5 (+1) 2,977 (+13%) 15mo $394,500 $133 38
3912 Bensley Ct 0.61mi 4/2.5 (+1) 2,983 (+13%) 12mo $372,100 $125 29

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.3%
Equity multiple
2.64×
Total profit
$163,377
Equity at exit
$319,812
10-year hold
IRR
18.5%
Equity multiple
6.08×
Total profit
$504,628
Equity at exit
$689,687

Cash invested: $99,400 (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 28371

Home prices YoY
5.0%
Active inventory
44
Price-to-rent
12.4×

Monthly cashflow live

Estimated rent
$2,395 medium interval (Pro) →
Mortgage (P&I)
$1,862
Tax from tax record
$341 /mo · $4,088/yr
Insurance
$148
HOA
$12
Vacancy / Maint / Mgmt
$503
Net cashflow
$-470

Break-even live

Break-even rent $2,990
Max offer price $271,942
Occupancy floor

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
$88,750
Closing costs
$10,650
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
1525 Gallant Fox Ct Parkton, NC 4.0 3.0 3207 $2,395 $0.75 13d 1 0.25mi

HOA detail

Monthly dues
$12 · $144/yr
Likely covers
landscapingsecurity

Listing history 33 events

  1. 2026-06-18
    days on market $355,000 Active 56 DOM
  2. 2026-06-17
    days on market $355,000 Active 55 DOM
  3. 2026-06-16
    days on market $355,000 Active 54 DOM
  4. 2026-06-15
    days on market $355,000 Active 53 DOM
  5. 2026-06-14
    days on market $355,000 Active 51 DOM
  6. 2026-06-13
    days on market $355,000 Active 50 DOM
  7. 2026-06-10
    days on market $355,000 Active 48 DOM
  8. 2026-06-09
    days on market $355,000 Active 47 DOM
  9. 2026-06-08
    days on market $355,000 Active 46 DOM
  10. 2026-06-07
    days on market $355,000 Active 45 DOM
  11. 2026-06-03
    days on market $355,000 Active 41 DOM
  12. 2026-06-02
    days on market $355,000 Active 40 DOM
  13. 2026-06-01
    days on market $355,000 Active 39 DOM
  14. 2026-05-31
    days on market $355,000 Active 38 DOM
  15. 2026-05-30
    days on market $355,000 Active 37 DOM
  16. 2026-05-04
    price $355,000
  17. 2026-04-23
    listed $365,000 Active
  18. 2023-06-06
    soldstatus $319,900 Closed 991-char remark
    Show marketing remark (991 chars)

    * * Come and join us for an Open House scheduled for Saturday, April 29 11:00-1:00 pm. * * Welcome home! This great and spacious 3 bedroom, 2.5 bath home is move in ready! All bedrooms, bonus area, and laundry room located upstairs. The main bedroom and bathroom are really spacious with plenty of room for a king size bed and more! Downstairs is semi open with the large eat in kitchen, great room connects to formal dining room/office, or play area. Located just outside of Hope Mills, close to playgrounds, the lake, walking tracks, restaurants, and shops to enjoy! About a 30 minute drive to Ft. Bragg, with easy close access to I-95. Fresh interior paint throughout, stainless steel appliances, HVAC, and most light fixtures have been replaced in the last two years. Out back is fully fenced in for privacy and extra security, with a covered back patio w/ ceiling fan that extends out to another bricked patio firepit area for hours of outdoor enjoyment! Schedule to see it today!

  19. 2023-06-06
    soldstatus $320,000
    Show marketing remark (991 chars)

    * * Come and join us for an Open House scheduled for Saturday, April 29 11:00-1:00 pm. * * Welcome home! This great and spacious 3 bedroom, 2.5 bath home is move in ready! All bedrooms, bonus area, and laundry room located upstairs. The main bedroom and bathroom are really spacious with plenty of room for a king size bed and more! Downstairs is semi open with the large eat in kitchen, great room connects to formal dining room/office, or play area. Located just outside of Hope Mills, close to playgrounds, the lake, walking tracks, restaurants, and shops to enjoy! About a 30 minute drive to Ft. Bragg, with easy close access to I-95. Fresh interior paint throughout, stainless steel appliances, HVAC, and most light fixtures have been replaced in the last two years. Out back is fully fenced in for privacy and extra security, with a covered back patio w/ ceiling fan that extends out to another bricked patio firepit area for hours of outdoor enjoyment! Schedule to see it today!

  20. 2023-05-04
    status Pending 991-char remark
    Show marketing remark (991 chars)

    * * Come and join us for an Open House scheduled for Saturday, April 29 11:00-1:00 pm. * * Welcome home! This great and spacious 3 bedroom, 2.5 bath home is move in ready! All bedrooms, bonus area, and laundry room located upstairs. The main bedroom and bathroom are really spacious with plenty of room for a king size bed and more! Downstairs is semi open with the large eat in kitchen, great room connects to formal dining room/office, or play area. Located just outside of Hope Mills, close to playgrounds, the lake, walking tracks, restaurants, and shops to enjoy! About a 30 minute drive to Ft. Bragg, with easy close access to I-95. Fresh interior paint throughout, stainless steel appliances, HVAC, and most light fixtures have been replaced in the last two years. Out back is fully fenced in for privacy and extra security, with a covered back patio w/ ceiling fan that extends out to another bricked patio firepit area for hours of outdoor enjoyment! Schedule to see it today!

  21. 2023-04-22
    listed $319,900 Active 991-char remark
    Show marketing remark (991 chars)

    * * Come and join us for an Open House scheduled for Saturday, April 29 11:00-1:00 pm. * * Welcome home! This great and spacious 3 bedroom, 2.5 bath home is move in ready! All bedrooms, bonus area, and laundry room located upstairs. The main bedroom and bathroom are really spacious with plenty of room for a king size bed and more! Downstairs is semi open with the large eat in kitchen, great room connects to formal dining room/office, or play area. Located just outside of Hope Mills, close to playgrounds, the lake, walking tracks, restaurants, and shops to enjoy! About a 30 minute drive to Ft. Bragg, with easy close access to I-95. Fresh interior paint throughout, stainless steel appliances, HVAC, and most light fixtures have been replaced in the last two years. Out back is fully fenced in for privacy and extra security, with a covered back patio w/ ceiling fan that extends out to another bricked patio firepit area for hours of outdoor enjoyment! Schedule to see it today!

  22. 2021-08-27
    soldstatus $260,000 354-char remark
    Show marketing remark (354 chars)

    only 32 minutes to Base. This Beautiful home is in the desirable community of Steeple Chase . Move in Ready ! 3 bedrooms with a bonus room that could be used as an extra bedroom, 2 full baths and 1- 1/2 bath. Home has been freshly painted , has new lighting fixtures and fans, new closet added, extended Fencing, gutters, Hvac-1 year old, and much more.

  23. 2021-08-26
    soldstatus $260,000
  24. 2021-07-12
    listed $253,000 354-char remark
    Show marketing remark (354 chars)

    only 32 minutes to Base. This Beautiful home is in the desirable community of Steeple Chase . Move in Ready ! 3 bedrooms with a bonus room that could be used as an extra bedroom, 2 full baths and 1- 1/2 bath. Home has been freshly painted , has new lighting fixtures and fans, new closet added, extended Fencing, gutters, Hvac-1 year old, and much more.

  25. 2021-06-02
    listed $253,000
  26. 2019-06-21
    soldstatus $186,000
  27. 2019-06-21
    soldstatus $186,000
  28. 2019-06-21
    soldstatus $186,000
  29. 2018-05-03
    listed $189,900
  30. 2018-05-02
    listed $189,900
  31. 2011-03-04
    soldstatus $195,000
  32. 2010-04-20
    listed $195,000
  33. 2010-01-21
    soldstatus $32,000

ⓘ 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
$4,088 · $341/mo
Projected year-2 tax
$4,088 · $341/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥106°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 74% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$28,740
− Mortgage interest
−$19,886
− Property taxes
−$4,088
− Insurance
−$1,775
− Repairs & maintenance
−$2,299
− Management
−$2,299
− HOA
−$144
− Depreciation
−$10,327
Taxable loss
−$12,078
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,899
After-tax cash flow
$-2,743/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
Cumberland County Schools
NCES district ID
3700011
Math proficiency
32% ▼ -2.00%
Reading proficiency
41% ▼ -1.00%
Median HH income
$44,168
Composite
31.0/100
National rank
#6096
State rank
#126 of 178 in NC

Livability — Hope Mills

Score
67/100
State rank
#234
US rank
#10761

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hope Mills, NC
City population
39,196
Population (ZIP)
6,458

Population outlook (Cumberland County) Hauer SSP2

Today (2025)
330,855 people
By 2030
333,523 · +0.8%
By 2040
335,583 · +1.4%
By 2050
335,325 · +1.4%
By 2075
342,853 · +3.6%
By 2100
340,698 · +3.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
White 42% Black 34% Hispanic / Latino 14% Two or more races 8% Native American 4%
Hispanic origin (detail)
Mexican 5% Puerto Rican 4%
Common ancestry
Serbian 3% Italian 2% Slovak 2%
Foreign-born
6% · Canada, Vietnam
Languages at home
91% English-only · Spanish 7% German/W. Germanic 1%

Political lean MEDSL · Cumberland

2024 margin
D (+13.4) · D 56.1% · R 42.7% · Other 1.2%
2008→2024 swing
-4.3pp toward R · 2008: 17.7pp · 2024: 13.4pp
All cycles
2024: D+13.4 2020: D+16.6 2016: D+16.0 2012: D+19.7 2008: D+17.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 15.91%
Current HPI
330.85
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

+1009.4% since first listed
18 events — show timeline
  • 2026-05-04 Price Changed $355,000 LPRMLS
  • 2026-04-23 Listed $365,000 LPRMLS
  • 2023-06-06 Sold (Public Records) $320,000 Public Records
  • 2023-06-06 Sold (MLS) $319,900 LPRMLS
  • 2023-05-04 Pending LPRMLS
  • 2023-04-22 Listed $319,900 LPRMLS
  • 2021-08-27 Sold (MLS) $260,000 LPRMLS
  • 2021-08-26 Sold (MLS) $260,000 Hive MLS
  • 2021-07-12 Listed $253,000 LPRMLS
  • 2021-06-02 Listed $253,000 Hive MLS
  • 2019-06-21 Sold (Public Records) $186,000 Public Records
  • 2019-06-21 Sold (MLS) $186,000 TMLS
  • 2019-06-21 Sold (MLS) $186,000 LPRMLS
  • 2018-05-03 Listed $189,900 TMLS
  • 2018-05-02 Listed $189,900 LPRMLS
  • 2011-03-04 Sold (MLS) $195,000 TMLS
  • 2010-04-20 Listed $195,000 TMLS
  • 2010-01-21 Sold (Public Records) $32,000 Public Records

Property tax history

+3.2%/yr

Latest (2025): $4,088 · +27.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…