CashFlowRE
Sign in Sign up
1112 Tipton St
C- Composite 50.66
Why this score? — see what drove the C- 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 +16.0/30.0
  • ARV discount +13.7/15.0
  • DSCR +4.9/10.0
  • Livability +3.9/5.0
  • Schools +3.6/10.0
  • 1% rule +3.4/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$172,000

1112 Tipton St · High Point, NC 27262
3 bd · 1.0 ba · 1,230 sqft · SingleFamily public records · 56 Days on market
Built 1949 7,405 sqft lot Est $199k · 14% under

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

Listing remarks

Charming 3-bedroom, 1-bath home located just minutes from downtown High Point! Enjoy the convenience of being less than a mile from Truist Baseball Stadium, High Point Hospital, High Point Central and High Point Christian Academy. This move-in ready property features fresh paint throughout, a fenced backyard perfect for outdoor enjoyment, and an unfinished basement offering plenty of dry storage. An ideal opportunity for a first-time home buyer or investor looking for a solid property in a convenient location.

Key facts

  • 7,405 sq ft lot
  • Built 1949
  • Listed 56 days

Property features AI

Finance

  • Other: Lot number 4 on approximately 0.17 acre
  • HOA & community: No homeowners association; Subdivision: Westview

Exterior

  • Parking: Driveway
  • Utilities: Public sewer; Gas water heater
  • Home design: Residential stick/site-built house; One story
  • Construction: Built in 1949; Vinyl siding and wood siding; Living room fireplace
  • Exterior features: Public water; Public maintained road; No pool

Interior

  • Kitchen: Gas water heater
  • Bedrooms: Bedrooms located on the main level
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating (electric and natural gas)
  • Interior features: Primary bedroom located on the main level; Unfinished basement

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/1.0-bath single-family listed at $172k.

Deal economics

  • At list price, monthly cash flow is $19 ($231/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $144k (16.2% below list).
  • Recommended offer: $144k (16.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% 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: Northwood Elementary (math 28% / reading 27%, grade F, #1,028 of 1,410 statewide, top 73%, 469 students, 99% FRL); Ferndale Middle (math 16% / reading 32%, grade F, #401 of 475 statewide, top 84%, 537 students, 99% FRL); High Point Central High (math 48% / reading 42%, grade D-, #350 of 535 statewide, top 66%, 1,081 students, 100% FRL) — zoned schools average 100% FRL vs 52% district-wide (47 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 119 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 $1k of loan paydown is wiped out by about $5k 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 56 days — a 3% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $70k; list at $172k implies a 146% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1949 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood 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 $144,061 (16.2% below list)

Questions for the listing agent

  1. It's been on market 56 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 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?
  7. 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.
  8. 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.
  9. 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
0.84%
Cap rate
6.89%
Cash-on-cash
2.14%
DSCR
1.09
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$199,260
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1110 Adams St 0.07mi 3/1.0 1,278 (+4%) 6mo $125,000 $98 85
113 Edgeworth St 0.29mi 3/1.0 1,224 (-0%) 12mo $95,000 $78 76
1205 Adams St 0.15mi 3/2.0 1,180 (-4%) 11mo $219,900 $186 73
602 Westwood Ave 0.47mi 3/2.0 1,240 (+1%) 2mo $205,500 $166 72
209 Kennedy Ave 0.17mi 2/2.0 (-1) 1,118 (-9%) 5mo $110,000 $98 63
1116 Raleigh Ct 0.43mi 3/2.0 1,180 (-4%) 8mo $180,000 $153 63
421 Gatewood Ave 0.39mi 2/1.0 (-1) 1,129 (-8%) 4mo $215,000 $190 59
312 W Ray Ave 0.68mi 3/1.0 1,284 (+4%) 11mo $190,000 $148 52
1007 Albert Ave 0.29mi 4/3.0 (+1) 1,312 (+7%) 15mo $212,500 $162 50
603 Quaker Ln 0.50mi 3/2.0 1,316 (+7%) 14mo $225,000 $171 49
601 W Westwood Ave 0.44mi 2/1.0 (-1) 1,396 (+14%) 6mo $275,000 $197 47
523 Cross St 0.72mi 3/2.0 1,078 (-12%) 6mo $115,000 $107 37

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 · 0.9% rent growth · sell at horizon

5-year hold
IRR
-17.8%
Equity multiple
0.38×
Total profit
$-29,650
Equity at exit
$25,646
10-year hold
IRR
-14.3%
Equity multiple
0.25×
Total profit
$-36,057
Equity at exit
$14,871

Cash invested: $48,160 (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 27262

Rents YoY
0.9%
Active inventory
119
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,441 high interval (Pro) →
Mortgage (P&I)
$902
Tax from tax record
$79 /mo · $945/yr
Insurance
$72
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$303
Net cashflow
$19

Break-even live

Break-even rent $1,416
Max offer price $172,000
Occupancy floor 94%

Sensitivity live

Price -10% $117 -5% $68 +0% $19 +5% $-29 +10% $-78
Rent -10% $-95 -5% $-38 +0% $19 +5% $76 +10% $133
Rate -1.0pp $106 -0.5pp $63 base $19 +0.5pp $-25 +1.0pp $-71

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
$43,000
Closing costs
$5,160
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1110 Adams St High Point, NC 3.0 1.0 1278 $1,340 $1.05 24d 1 0.07mi
709 Langford Ave High Point, NC 2.0 1.0 840 $1,200 $1.43 15d 1 0.80mi
2004 Edgewood Dr High Point, NC 3.0 1.0 962 $1,350 $1.40 24d 1 1.06mi
1009 Cassell St High Point, NC 3.0 1.0 975 $1,050 $1.08 24d 1 1.17mi
313 4th St Unit B High Point, NC 2.0 1.0 900 $995 $1.11 24d 1 1.21mi
205 Guilford Ave High Point, NC 3.0 1.5 1255 $1,350 $1.08 20d 1 1.21mi
419 Hobson St High Point, NC 3.0 1.0 840 $1,150 $1.37 24d 1 1.31mi
829 Putnam St High Point, NC 4.0 1.0 1013 $1,695 $1.67 24d 1 1.48mi

Listing history 19 events

  1. 2026-06-18
    price $172,000 Active 56 DOM
  2. 2026-06-18
    days on market $179,900 Active 56 DOM
  3. 2026-06-17
    days on market $179,900 Active 55 DOM
  4. 2026-06-16
    days on market $179,900 Active 54 DOM
  5. 2026-06-15
    days on market $179,900 Active 53 DOM
  6. 2026-06-14
    days on market $179,900 Active 51 DOM
  7. 2026-06-10
    days on market $179,900 Active 48 DOM
  8. 2026-06-09
    days on market $179,900 Active 47 DOM
  9. 2026-06-08
    days on market $179,900 Active 46 DOM
  10. 2026-06-07
    days on market $179,900 Active 45 DOM
  11. 2026-06-03
    days on market $179,900 Active 41 DOM
  12. 2026-06-02
    days on market $179,900 Active 40 DOM
  13. 2026-06-01
    days on market $179,900 Active 39 DOM
  14. 2026-05-31
    days on market $179,900 Active 38 DOM
  15. 2026-05-31
    days on market $179,900 Active 37 DOM
  16. 2026-04-30
    price $179,900
  17. 2026-04-24
    listed $195,500 Active
  18. 2026-04-21
    historical $195,500
  19. 2005-10-07
    soldstatus $70,000

ⓘ 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
$945 · $79/mo
Projected year-2 tax
$1,410 · $118/mo
Expected delta
+$465/yr (+$39/mo · 49.3%)

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 14% 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
$17,287
− Mortgage interest
−$9,635
− Property taxes
−$945
− Insurance
−$1,658
− Repairs & maintenance
−$1,383
− Management
−$1,383
− Depreciation
−$5,004
Taxable loss
−$2,719
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$653
After-tax cash flow
$883/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)
28,353
Household income
$65,006
Rent vs Own
44.4% rent · 55.6% own
Severe rent burden
1046.0

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 0.65)
Race & ethnicity
White 50% Black 30% Hispanic / Latino 12% Two or more races 7% Asian 4%
Hispanic origin (detail)
Mexican 8% Puerto Rican 1%
Common ancestry
Slovak 4% Italian 2% Lithuanian 1%
Foreign-born
14% · Canada
Languages at home
80% English-only · Spanish 10% Other Indo-European 5% Other Asian/Pacific 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
▼ -279.14%
Current HPI
205.6152
Rent YoY
▲ 0.90%
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

+157.0% since first listed
4 events — show timeline
  • 2026-04-30 Price Changed $179,900 Triad MLS
  • 2026-04-24 Listed $195,500 Triad MLS
  • 2026-04-21 Coming Soon $195,500 Triad MLS
  • 2005-10-07 Sold (Public Records) $70,000 Public Records

Property tax history

+0.6%/yr

Latest (2025): $945 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…