CashFlowRE
Sign in Sign up
2648 Coretha Ct
D Composite 42.47
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).

  • ARV discount +10.7/15.0
  • Cash flow +10.3/30.0
  • Condition / age +4.0/5.0
  • Livability +3.9/5.0
  • 1% rule +3.8/10.0
  • Schools +3.8/10.0
  • DSCR +3.0/10.0
  • Rent growth +3.0/5.0
  • Appreciation +0.0/10.0

$279,990

2648 Coretha Ct · Charlotte, NC 28216
3 bd · 2.5 ba · 1,577 sqft · Townhouse · 19 Days on market
Built 2026 Good condition 1,785 sqft lot Est $301k · 7% under $155/mo HOA · 6% of rent

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

Listing remarks

New building released—rare END UNIT opportunity! To-be-built 3-story Juniper townhome in the tree-lined Sunset Creek community, just minutes from Uptown Charlotte with easy access to highways, shopping, and dining. Entry level features a versatile flex space—ideal for a home office, gym, or guest room—plus a front-entry 1-car garage. The open main level offers a bright kitchen with stainless steel appliances, large island, and seamless flow into the living and dining areas. Upstairs includes a private owner’s suite with walk-in closet and en-suite bath, along with two additional bedrooms, full bath, and convenient laundry. Incredible savings included! HOA covers lawn

Key facts

  • Versatile flex space
  • Bright kitchen
  • End unit opportunity

Tags

END UNIT OPPORTUNITYVERSATILE FLEX SPACEBRIGHT KITCHENSTAINLESS STEEL APPLIANCESLARGE ISLANDPRIVATE OWNER’S SUITE

Property features AI

Finance

  • Other: Proposed development status
  • HOA & community: HOA present (mandatory); Monthly association fee of $155; Association annual expense listed; Community features: sidewalks, street lights; Pets allowed; Architectural review restriction

Exterior

  • Parking: Attached garage with garage door opener (garage faces front); Driveway; 1-car garage
  • Security: Carbon monoxide detector(s); Smoke detector(s)
  • Utilities: City water; Public sewer; Cable available; Underground power and utilities
  • Home design: Townhouse (residential); Three levels; Entry level is main; End unit; New construction (proposed completion: 2026-10-15)
  • Construction: Site-built; Stone veneer and vinyl exterior; Slab foundation; Built by Ryan Homes (model: Juniper)
  • Exterior features: Front porch; Patio; Lawn maintenance; End unit; Concrete/paved private maintained road

Interior

  • Kitchen: Dishwasher; Disposal; Electric oven; Electric range; Microwave; Plumbed for ice maker; Exhaust fan
  • Bedrooms: 3 bedrooms (all on upper level)
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms; 1 half bathroom (main level)
  • Heating & cooling: Electric heating; Central air; Heat pump; Zoned cooling
  • Interior features: Open floorplan; Attic pull-down stairs; Storage; Insulated windows; Kitchen island
  • Laundry & utility: Washer/Dryer (hookups); Electric dryer hookup; Washer hookup; Laundry closet; Laundry located on upper level; Inside laundry

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/2.5-bath townhouse listed at $280k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-153 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $258k (7.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $245k (12.4% below list).
  • Recommended offer: $245k (12.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 3.1% in Charlotte — 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 78/100 on livability (#26 in NC, #2,502 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, housing A+; Watch: crime F.
  • Charlotte-Mecklenburg Schools (urban): math 42% / reading 46% proficiency, ranked #85 of 178 in NC (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Oakdale Elementary (math 7% / reading 15%, grade F, #1,378 of 1,410 statewide, top 98%, 462 students, 99% FRL); West Charlotte High School (math 33% / reading 34%, grade F, #436 of 535 statewide, top 82%, 1,538 students, 100% FRL) — zoned schools average 100% FRL vs 49% district-wide (51 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 22% at this address vs 44% district-wide (-22 pts) — the specific schools serving this property underperform the Charlotte-Mecklenburg Schools average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+2.1%/yr); 463 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); 11,969 units permitted in Mecklenburg County in 2024 (5,377 in 5+ unit buildings).
  • This rent runs 45% of the median local income ($66k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Mecklenburg County population projected at +53% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($276k) is reasonable based on typical stale-listing flexibility.
Recommended offer $245,180 (12.4% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  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
0.88%
Cap rate
5.64%
Cash-on-cash
-2.34%
DSCR
0.90
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$301,207
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2608 Coretha Ct 0.04mi 3/2.5 1,576 (-0%) 5mo $291,590 $185 94
2604 Coretha Ct 0.04mi 3/2.5 1,567 (-1%) 5mo $308,970 $197 92
2159 Primm Farms Dr Unit C 0.06mi 3/2.5 1,689 (+7%) 12mo $310,345 $184 75
1805 Woodlands Pointe Dr 0.11mi 3/2.5 1,681 (+7%) 14mo $323,365 $192 72
2124 Primm Farms Dr Unit E 0.10mi 3/2.5 1,695 (+8%) 13mo $331,405 $196 72
2170 Primm Farms Dr Unit D 0.09mi 3/3.0 1,689 (+7%) 14mo $322,000 $191 70
2162 Primm Farms Dr 0.09mi 3/2.5 1,689 (+7%) 16mo $314,990 $186 70
2132 Primm Farms Dr 0.10mi 3/2.5 1,717 (+9%) 13mo $304,990 $178 70
1809 Woodlands Pointe Dr 0.11mi 3/3.0 1,717 (+9%) 14mo $312,450 $182 66
1828 Woodlands Pointe Dr 0.13mi 3/2.5 1,717 (+9%) 17mo $304,990 $178 65
2113 Gemway Dr 0.64mi 3/2.5 1,567 (-1%) 13mo $310,000 $198 58
2117 Gemway Dr 0.64mi 3/2.5 1,567 (-1%) 13mo $310,000 $198 58

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 · 2.08% rent growth · sell at horizon

5-year hold
IRR
-21.2%
Equity multiple
0.27×
Total profit
$-57,234
Equity at exit
$41,747
10-year hold
IRR
-17.1%
Equity multiple
0.10×
Total profit
$-70,910
Equity at exit
$24,208

Cash invested: $78,397 (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 28216

Home prices YoY
-31.8%
Rents YoY
2.1%
Active inventory
463
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$2,452 high interval (Pro) →
Mortgage (P&I)
$1,468
Tax est. 1.5%
$350 /mo · $4,200/yr
Insurance
$117
HOA
$155
Vacancy / Maint / Mgmt
$515
Net cashflow
$-153

Break-even live

Break-even rent $2,646
Max offer price $257,847
Occupancy floor

Sensitivity live

Price -10% $40 -5% $-56 +0% $-153 +5% $-250 +10% $-347
Rent -10% $-347 -5% $-250 +0% $-153 +5% $-56 +10% $41
Rate -1.0pp $-12 -0.5pp $-82 base $-153 +0.5pp $-226 +1.0pp $-299

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
$69,998
Closing costs
$8,400
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2129 Primm Farms Dr Charlotte, NC 3.0 2.5 1681 $2,290 $1.36 0d 1 0.05mi
1405 Summer Coach Dr Charlotte, NC 3.0 2.5 1568 $1,915 $1.22 0d 1 0.38mi
2423 Sunset Oaks Dr Charlotte, NC 4.0 2.5 2100 $2,200 $1.05 25d 1 0.68mi
3920 Oakdale Rd Unit 1466115P Charlotte, NC 4.0 2.5 1883 $3,996 $2.12 0d 1 0.74mi
6319 Elliott Dr Charlotte, NC 4.0 3.0 2250 $2,099 $0.93 25d 1 0.74mi
2027 Swan Dr Charlotte, NC 3.0 2.5 1500 $2,557 $1.70 0d 13 0.76mi
1518 Braveheart Ln Charlotte, NC 3.0 2.5 1209 $1,790 $1.48 9d 1 0.84mi
4122 Bunker Dr Unit 1466112P Charlotte, NC 4.0 2.5 1883 $3,775 $2.00 3d 1 0.86mi
4118 Bunker Dr Unit 1367336P Charlotte, NC 4.0 2.5 1883 $3,453 $1.83 4d 1 0.86mi
4106 Bunker Dr Unit 1323445P Charlotte, NC 4.0 2.5 1883 $3,740 $1.99 6d 1 0.87mi
3121 Banyan Bottom Ln Unit 1367333P Charlotte, NC 4.0 2.5 1883 $4,190 $2.23 3d 1 0.88mi
4016 Bunker Dr Unit 1466113P Charlotte, NC 4.0 2.5 1883 $3,645 $1.94 0d 1 0.88mi
4016 Bunker Dr Unit 1367338P Charlotte, NC 4.0 2.5 1883 $3,795 $2.02 9d 1 0.88mi
3105 Banyan Bottom Ln Unit 1323446P Charlotte, NC 4.0 2.5 1883 $3,870 $2.06 3d 1 0.88mi
1131 Fairway Green Ln Unit 1367334P Charlotte, NC 4.0 2.5 1883 $3,714 $1.97 6d 1 0.89mi
1405 Braveheart Ln Charlotte, NC 3.0 2.5 1418 $1,815 $1.28 17d 1 0.93mi
1347 Braveheart Ln Charlotte, NC 3.0 2.0 1105 $1,699 $1.54 15d 1 0.94mi
1343 Braveheart Ln Charlotte, NC 3.0 2.5 1320 $1,770 $1.34 25d 1 0.95mi
2608 Clarencefield Dr Charlotte, NC 3.0 2.0 1265 $2,250 $1.78 0d 1 1.09mi
2608 Clarencefield Dr Charlotte, NC 3.0 2.0 1265 $2,250 $1.78 25d 1 1.09mi
1132 Hipp Rd Charlotte, NC 3.0 2.0 1700 $1,950 $1.15 9d 1 1.24mi
6201 McIntyre Ridge Dr Charlotte, NC 3.0 2.5 1376 $1,895 $1.38 17d 1 1.26mi
2918 Tindle Hill Ln Charlotte, NC 3.0 2.0 1814 $1,850 $1.02 25d 1 1.28mi
6207 Linda Vista Ln Charlotte, NC 3.0 2.0 1688 $1,929 $1.14 6d 1 1.31mi
5712 Oak Dr Charlotte, NC 3.0 2.5 1846 $2,800 $1.52 17d 1 1.33mi
6209 Patric Alan Ct Charlotte, NC 3.0 3.0 1990 $1,963 $0.99 0d 1 1.35mi
2626 Gingham St Charlotte, NC 4.0 2.5 2060 $2,200 $1.07 12d 1 1.41mi
6211 Whispering Brook Ct Charlotte, NC 3.0 2.0 1235 $1,819 $1.47 25d 1 1.41mi
7010 Wandering Creek Dr Charlotte, NC 3.0 2.0 1222 $1,300 $1.06 15d 1 1.45mi
3829 Frank Vance Rd Charlotte, NC 4.0 2.5 1956 $2,340 $1.20 4d 1 1.46mi
6831 Sunman Rd Charlotte, NC 3.0 2.5 1664 $1,795 $1.08 6d 1 1.49mi
6831 Sunman Rd Charlotte, NC 3.0 2.5 1664 $1,795 $1.08 25d 1 1.49mi
3304 Sunset Rd Charlotte, NC 3.0 2.0 1300 $1,720 $1.32 4d 1 1.50mi

HOA detail

Monthly dues
$155 · $1,860/yr
Likely covers
gym

Listing history 12 events

  1. 2026-06-21
    days on market $279,990 Active 19 DOM
  2. 2026-06-18
    days on market $279,990 Active 16 DOM
  3. 2026-06-17
    days on market $279,990 Active 15 DOM
  4. 2026-06-16
    days on market $279,990 Active 14 DOM
  5. 2026-06-15
    days on market $279,990 Active 13 DOM
  6. 2026-06-13
    pricedays on market $279,990 Active 11 DOM
  7. 2026-06-09
    days on market $278,990 Active 7 DOM
  8. 2026-06-08
    days on market $278,990 Active 6 DOM
  9. 2026-06-07
    days on market $278,990 Active 5 DOM
  10. 2026-06-04
    days on market $278,990 Active 2 DOM
  11. 2026-06-02
    remarks 675-char remark
  12. 2026-06-02
    listed $278,990 Active 1 DOM

ⓘ 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
$29,422
− Mortgage interest
−$15,684
− Property taxes
−$4,200
− Insurance
−$1,400
− Repairs & maintenance
−$2,354
− Management
−$2,354
− HOA
−$1,860
− Depreciation
−$8,145
Taxable loss
−$6,575
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,578
After-tax cash flow
$-258/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.

Condition & rehab AI · 6 photos

Good 80/100 None rehab

This end-unit townhome in Sunset Creek is in excellent condition with modern finishes and a move-in-ready appearance. It offers a great opportunity for both buyers and renters with its prime location and well-maintained features.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract potential buyers/tenants.
  • Resale Upgrading the kitchen appliances — Modern appliances can increase the home's appeal to potential buyers.
  • Both Adding smart home features — Smart home features can increase convenience and appeal to both buyers and tenants.
  • Resale Upgrading the flooring in the bathrooms — Updated flooring can enhance the overall aesthetic and value of the home.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract potential buyers/tenants.
  • Resale Upgrading the kitchen appliances — Modern appliances can increase the home's appeal to potential buyers.
  • Both Adding smart home features — Smart home features can increase convenience and appeal to both buyers and tenants.
  • Resale Upgrading the flooring in the bathrooms — Updated flooring can enhance the overall aesthetic and value of the home.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Charlotte-Mecklenburg Schools
NCES district ID
3702970
Math proficiency
42% ▼ -6.00%
Reading proficiency
46% ▲ 1.00%
Median HH income
$57,175
Composite
38.49/100
National rank
#4183
State rank
#85 of 178 in NC

Livability — Charlotte

Score
78/100
State rank
#26
US rank
#2502

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Charlotte, NC
County
Mecklenburg County · 1,167,319 people
City population
920,422
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
57,507
Household income
$65,795
Rent vs Own
49.1% rent · 50.9% own
Severe rent burden
3184.0

Population outlook (Mecklenburg County) Hauer SSP2

Today (2025)
1,305,740 people
By 2030
1,442,752 · +10.5%
By 2040
1,722,441 · +31.9%
By 2050
1,999,450 · +53.1%
By 2075
2,642,495 · +102.4%
By 2100
3,106,755 · +137.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
Black 60% White 20% Hispanic / Latino 12% Asian 5% Two or more races 4%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 1% Slovak 1% Lithuanian 1%
Foreign-born
13% · Canada, Vietnam, Philippines
Languages at home
82% English-only · Spanish 11% Other Asian/Pacific 2% Other Indo-European 1%

Political lean MEDSL · Mecklenburg

2024 margin
Solid D (+32.9) · D 65.6% · R 32.7% · Other 1.6%
2008→2024 swing
+8.5pp toward D · 2008: 24.4pp · 2024: 32.9pp
All cycles
2024: D+32.9 2020: D+35.1 2016: D+29.9 2012: D+22.5 2008: D+24.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -130.17%
Current HPI
278.6861
Rent YoY
▲ 2.08%
Metro
Charlotte-Concord-Gastonia, NC-SC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-06-02 Listed $278,990 CANOPYMLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…