CashFlowRE
Sign in Sign up
2710 Academy St
D+ Composite 49.77
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 +15.0/15.0
  • Cash flow +14.4/30.0
  • DSCR +4.4/10.0
  • Rent growth +3.7/5.0
  • Livability +3.6/5.0
  • 1% rule +3.2/10.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$235,000

2710 Academy St · Sanford, NC 27332
3 bd · 1.0 ba · 1,498 sqft · SingleFamily public records · 159 Days on market
Built 1958 0.25 ac lot Est $288k · 18% under

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

Listing remarks

Motivated Seller. Fully renovated Sanford home with new HVAC & water heater (2025). Move-in ready with charm and peace of mind. This 3-bedroom, 1-bath home is a great option for a first-time homebuyer or as a rental opportunity. Fresh finishes and a functional layout make it truly move-in ready. The fenced yard adds privacy and outdoor flexibility, while the converted garage offers additional storage or hobby space (unheated). Conveniently located near shopping centers, dining, and everyday essentials, this home combines modern updates, practicality, and location in one solid opportunity.

Key facts

  • Near dining
  • Fenced yard
  • Converted garage

Tags

FENCED YARDCONVERTED GARAGENEAR SHOPPING CENTERSNEAR DININGNEAR EVERYDAY ESSENTIALS

Property features AI

Finance

  • Other: Zoned UN-6; Lot approximately 0.25 acre
  • HOA & community: No association; Not a senior community

Exterior

  • Utilities: Public water; Public sewer
  • Home design: One-story house; Brick construction
  • Construction: Brick exterior; Shingle roof; Raised foundation; Built as a house (single structure)
  • Exterior features: Raised foundation; Public-maintained road access

Interior

  • Bedrooms: 3 bedrooms, all on the main level
  • Flooring: Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air; Wall unit(s) for cooling
  • Interior features: Vinyl flooring

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 $235k.

Deal economics

  • At list price, monthly cash flow is $45 ($545/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 $194k (17.6% below list).
  • Recommended offer: $194k (17.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.6% in Sanford — 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 72/100 on livability (#92 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D, crime D-, commute F.
  • Lee County Schools (rural): math 31% / reading 39% proficiency, ranked #131 of 178 in NC (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: J Glenn Edwards Elementary (math 35% / reading 35%, grade F, #825 of 1,410 statewide, top 59%, 532 students, 76% FRL); Sanlee Middle School (math 32% / reading 43%, grade F, #256 of 475 statewide, top 55%, 809 students, 70% FRL); Southern Lee High School (math 43% / reading 46%, grade F, #352 of 535 statewide, top 68%, 1,234 students, 61% FRL).
  • Market conditions: Rents rising fast (+4.9%/yr); 462 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 602 units permitted in Lee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Lee County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 159 days — a 12% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $24k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $110k; list at $235k implies a 114% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 59% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $193,629 (17.6% below list)

Questions for the listing agent

  1. It's been on market 159 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  2. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-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
0.82%
Cap rate
6.52%
Cash-on-cash
0.83%
DSCR
1.04
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$287,616
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2712 Cameron Dr 0.07mi 3/2.0 1,498 (0%) 10mo $299,000 $200 84
2612 Academy St 0.09mi 2/1.0 (-1) 1,613 (+8%) 11mo $180,000 $112 69
2613 Watson Ave 0.38mi 3/1.5 1,321 (-12%) 14mo $225,000 $170 49
3154 Pasile Ct 0.69mi 3/2.0 1,498 (0%) 19mo $300,000 $200 48
3154 Pasile Ct 0.66mi 4/2.0 (+1) 1,497 (-0%) 19mo $300,000 $200 44
129 St. James Way 0.59mi 3/2.0 1,702 (+14%) 2mo $325,000 $191 44
3146 Pasile Ct 0.70mi 4/2.0 (+1) 1,498 (0%) 19mo $300,000 $200 42
3134 Pasile Ct 0.71mi 4/2.0 (+1) 1,498 (0%) 20mo $309,000 $206 41
214 Willow Ridge Dr 0.52mi 3/2.0 1,693 (+13%) 16mo $325,000 $192 36
1017 Bailes Dr 0.61mi 3/2.0 1,282 (-14%) 11mo $225,000 $176 34
3117 Pasile Ct 0.61mi 4/2.5 (+1) 1,613 (+8%) 22mo $307,000 $190 30
3117 Pasile Ct 0.66mi 4/2.5 (+1) 1,613 (+8%) 22mo $307,000 $190 27

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 · 4.87% rent growth · sell at horizon

5-year hold
IRR
-13.1%
Equity multiple
0.52×
Total profit
$-31,534
Equity at exit
$35,039
10-year hold
IRR
-1.7%
Equity multiple
0.88×
Total profit
$-8,143
Equity at exit
$20,319

Cash invested: $65,800 (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 27332

Home prices YoY
-17.8%
Rents YoY
4.9%
Active inventory
462
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,936 medium interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$154 /mo · $1,848/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$407
Net cashflow
$45

Break-even live

Break-even rent $1,879
Max offer price $235,000
Occupancy floor 93%

Sensitivity live

Price -10% $178 -5% $112 +0% $45 +5% $-21 +10% $-88
Rent -10% $-108 -5% $-31 +0% $45 +5% $122 +10% $198
Rate -1.0pp $164 -0.5pp $105 base $45 +0.5pp $-15 +1.0pp $-77

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
$58,750
Closing costs
$7,050
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
358 Groveway Loop Sanford, NC 1.0–3.0 1.0–2.0 994 $2,099 $2.11 15d 25 1.45mi

Listing history 30 events

  1. 2026-06-21
    days on market $235,000 Active 159 DOM
  2. 2026-06-19
    days on market $235,000 Active 157 DOM
  3. 2026-06-18
    days on market $235,000 Active 156 DOM
  4. 2026-06-17
    days on market $235,000 Active 155 DOM
  5. 2026-06-16
    days on market $235,000 Active 154 DOM
  6. 2026-06-15
    days on market $235,000 Active 153 DOM
  7. 2026-06-14
    days on market $235,000 Active 151 DOM
  8. 2026-06-13
    days on market $235,000 Active 150 DOM
  9. 2026-06-10
    days on market $235,000 Active 148 DOM
  10. 2026-06-09
    days on market $235,000 Active 147 DOM
  11. 2026-06-08
    days on market $235,000 Active 146 DOM
  12. 2026-06-07
    days on market $235,000 Active 145 DOM
  13. 2026-06-05
    days on market $235,000 Active 142 DOM
  14. 2026-06-03
    days on market $235,000 Active 141 DOM
  15. 2026-06-02
    days on market $235,000 Active 140 DOM
  16. 2026-06-01
    days on market $235,000 Active 139 DOM
  17. 2026-05-31
    days on market $235,000 Active 138 DOM
  18. 2026-05-30
    days on market $235,000 Active 137 DOM
  19. 2026-05-04
    status Active
  20. 2026-04-15
    historical
  21. 2026-04-07
    status Pending
  22. 2026-03-19
    price $235,000
  23. 2026-03-03
    price $237,000
  24. 2026-02-25
    price $240,000
  25. 2026-01-28
    price $249,900
  26. 2026-01-12
    price $253,500
  27. 2025-12-18
    listed $258,500 Active
  28. 2024-09-04
    soldstatus $110,000
  29. 2023-10-20
    soldstatus $50,000
  30. 1998-02-13
    soldstatus $40,000

ⓘ 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
$1,848 · $154/mo
Projected year-2 tax
$1,927 · $161/mo
Expected delta
+$79/yr (+$7/mo · 4.3%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 59% 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
$23,235
− Mortgage interest
−$13,164
− Property taxes
−$1,848
− Insurance
−$1,175
− Repairs & maintenance
−$1,859
− Management
−$1,859
− Depreciation
−$6,836
Taxable loss
−$3,505
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$841
After-tax cash flow
$1,386/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
Lee County Schools
NCES district ID
3702560
Math proficiency
31% ▼ -6.00%
Reading proficiency
39% ▬ 0.00%
Median HH income
$45,300
Composite
29.87/100
National rank
#6403
State rank
#131 of 178 in NC

Livability — Sanford

Score
72/100
State rank
#92
US rank
#6134

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sanford, NC
County
Lee County · 76,725 people
City population
76,725
Metro
Sanford, NC
Population (ZIP)
36,947
Household income
$78,447
Rent vs Own
25.0% rent · 75.0% own
Severe rent burden
632.0

Population outlook (Lee County) Hauer SSP2

Today (2025)
63,008 people
By 2030
64,443 · +2.3%
By 2040
66,898 · +6.2%
By 2050
68,310 · +8.4%
By 2075
70,920 · +12.6%
By 2100
70,402 · +11.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 59% Hispanic / Latino 19% Black 16% Two or more races 11% Asian 1%
Hispanic origin (detail)
Mexican 9% Puerto Rican 4% Cuban 2%
Common ancestry
Serbian 2% Italian 2% Slovak 2%
Foreign-born
8% · Canada, South Korea
Languages at home
82% English-only · Spanish 15%

Political lean MEDSL · Lee

2024 margin
R (+17.5) · D 40.8% · R 58.3%
2008→2024 swing
-9.1pp toward R · 2008: -8.4pp · 2024: -17.5pp
All cycles
2024: R+17.5 2020: R+14.9 2016: R+13.2 2012: R+10.2 2008: R+8.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -54.61%
Current HPI
252.2719
Rent YoY
▲ 4.87%
Metro
Sanford, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+487.5% since first listed
12 events — show timeline
  • 2026-05-04 Relisted TMLS
  • 2026-04-15 Listing Removed TMLS
  • 2026-04-07 Pending TMLS
  • 2026-03-19 Price Changed $235,000 TMLS
  • 2026-03-03 Price Changed $237,000 TMLS
  • 2026-02-25 Price Changed $240,000 TMLS
  • 2026-01-28 Price Changed $249,900 TMLS
  • 2026-01-12 Price Changed $253,500 TMLS
  • 2025-12-18 Listed $258,500 TMLS
  • 2024-09-04 Sold (Public Records) $110,000 Public Records
  • 2023-10-20 Sold (Public Records) $50,000 Public Records
  • 1998-02-13 Sold (Public Records) $40,000 Public Records

Property tax history

+2.6%/yr

Latest (2025): $1,848 · +16.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…