CashFlowRE
Sign in Sign up
2618 Addlet Dr
F Composite 34.11
Why this score? — see what drove the F 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 +9.9/15.0
  • Schools +5.9/10.0
  • Cash flow +5.2/30.0
  • Condition / age +5.0/5.0
  • Livability +4.2/5.0
  • Rent growth +2.6/5.0
  • 1% rule +1.4/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$283,990

2618 Addlet Dr · Raleigh, NC 27610
3 bd · 2.5 ba · 1,451 sqft · Townhouse · 116 Days on market
Built 2026 Excellent condition 1,306 sqft lot $196/sqft · 5% below area Est $300k · 5% under $120/mo HOA · 7% of rent

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

Listing remarks

Have you ever wanted to personalize your own home? Now you can! The Biltmore Community gives you the opportunity to tailor your space while enjoying stylish, low-maintenance living in this thoughtfully designed 3-bedroom, 2.5-bath town home offering 1,451 sq. ft. of functional, modern comfort. The open main-level layout creates a seamless flow between the living area and a beautifully appointed kitchen--perfect for relaxed evenings at home or hosting guests with ease. Upstairs, each bedroom features comfortable proportions and abundant natural light, creating warm, inviting retreats.

Key facts

  • Nearby green-ways
  • Parks
  • Walking trails

Tags

OPEN MAIN-LEVEL LAYOUTBEAUTIFULLY APPOINTED KITCHENENERGY-EFFICIENT CONSTRUCTIONNEARBY GREEN-WAYSWALKING TRAILSPARKS

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.5-bath townhouse listed at $284k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-644 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $191k (32.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $182k (35.9% below list).
  • Recommended offer: $182k (35.9% below list) — sets the bar for 1% rule.
  • Cap rate 3.6% vs local median 2.8% in Raleigh — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 83/100 on livability (#10 in NC, #1,028 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: crime F.
  • Wake County Schools (suburban): math 52% / reading 60% proficiency, ranked #35 of 178 in NC (top 20%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: West Lake Elementary (math 58% / reading 65%, grade B, #193 of 1,410 statewide, top 14%, 611 students, 31% FRL); West Lake Middle (math 47% / reading 56%, grade C, #103 of 475 statewide, top 22%, 877 students, 40% FRL); Wake Forest High School (math 61% / reading 71%, grade B, #154 of 535 statewide, top 29%, 2,101 students, 27% FRL) — zoned schools at 33% FRL track the district average.
  • Market conditions: Rents flat; 922 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 83d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% of comp listings sitting > 30 days — soft ceiling on asking rent; 15,249 units permitted in Wake County in 2024 (5,568 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($68k/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 $9k of value loss. Plan a longer hold.
  • Wake County population projected at +51% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 116 days — a 9% lower offer ($258k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 57% chance of damaging wind over 30y; extreme-heat days projected 6→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $182,119 (35.9% 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 116 days. Have you received any prior offers? Is the seller open to a 36% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.64%
Cap rate
3.57%
Cash-on-cash
-9.72%
DSCR
0.57
GRM
13.0

CMA / ARV

ARV (median comp)
$300,000
List price
$283,990
Delta
-5.34%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
567 Hacksaw Trl 0.38mi 3/2.5 1,526 (+5%) 4mo $300,000 $197 70
750 Maypearl Ln 0.34mi 4/3.0 (+1) 1,531 (+6%) 5mo $285,000 $186 64
441 Hacksaw Trl 0.39mi 3/2.5 1,384 (-5%) 13mo $285,000 $206 63
535 Hacksaw Trl 0.38mi 3/2.5 1,408 (-3%) 22mo $287,500 $204 59
3028 Spline Cir 0.50mi 3/2.5 1,353 (-7%) 11mo $272,500 $201 57
534 Hacksaw Trl 0.40mi 2/2.5 (-1) 1,326 (-9%) 14mo $295,000 $222 50
313 Hacksaw Trl 0.44mi 2/2.5 (-1) 1,264 (-13%) 11mo $270,000 $214 44

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 · 0.2% rent growth · sell at horizon

5-year hold
IRR
-37.0%
Equity multiple
-0.16×
Total profit
$-91,916
Equity at exit
$42,344
10-year hold
IRR
-76.1%
Equity multiple
-0.91×
Total profit
$-151,796
Equity at exit
$24,554

Cash invested: $79,517 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
33 active · 24 under contract
Months of supply
10.4 mo (10%/mo absorbed)
Median asking
$290,000 ($189/sqft)
Median days on market
56 d
This list price
30% of active listings are priced below it
ARV vs active asking
+9.4% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 27610

Rents YoY
0.2%
Active inventory
922
Price-to-rent
13.0×

Monthly cashflow live

Estimated rent
$1,821 high interval (Pro) →
Mortgage (P&I)
$1,489
Tax est. 1.5%
$355 /mo · $4,260/yr
Insurance
$118
HOA
$120
Vacancy / Maint / Mgmt
$382
Net cashflow
$-644

Break-even live

Break-even rent $2,636
Max offer price $190,824
Occupancy floor

Sensitivity live

Price -10% $-448 -5% $-546 +0% $-644 +5% $-742 +10% $-840
Rent -10% $-788 -5% $-716 +0% $-644 +5% $-572 +10% $-500
Rate -1.0pp $-501 -0.5pp $-572 base $-644 +0.5pp $-717 +1.0pp $-792

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
$70,998
Closing costs
$8,520
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
443 Como Dr Raleigh, NC 3.0 2.5 1437 $1,950 $1.36 5d 1 0.04mi
605 Hilltop Dr Raleigh, NC 2.0 1.0 960 $1,295 $1.35 86d 1 0.18mi
619 Hilltop Dr Raleigh, NC 2.0 1.0 960 $1,295 $1.35 119d 1 0.18mi
623 Hilltop Dr Raleigh, NC 2.0 1.0 960 $1,295 $1.35 119d 1 0.18mi
523 Hilltop Dr Raleigh, NC 4.0 3.0 1532 $1,800 $1.17 110d 1 0.18mi
635 Hilltop Dr Raleigh, NC 2.0 1.0 960 $1,295 $1.35 63d 1 0.20mi
608 Hilltop Dr Raleigh, NC 2.0 1.0 960 $1,300 $1.35 5d 1 0.20mi
606 Hilltop Dr Raleigh, NC 2.0 1.0 960 $1,300 $1.35 10d 1 0.20mi
511 Bradkin Ct Raleigh, NC 3.0 3.5 1352 $1,745 $1.29 4d 1 0.28mi
531 Bradkin Ct Raleigh, NC 3.0 2.5 1352 $1,500 $1.11 119d 1 0.31mi
2920 Boone Trl Raleigh, NC 2.0 1.5 960 $1,400 $1.46 10d 1 0.34mi
731 Maypearl Ln Raleigh, NC 4.0 3.0 1502 $1,800 $1.20 100d 1 0.35mi
3005 Bluegrove Rd Unit 1 Raleigh, NC 4.0 3.0 1532 $1,695 $1.11 10d 1 0.36mi
3102 Bomore Rd Raleigh, NC 3.0 3.5 1736 $2,100 $1.21 112d 1 0.40mi
3104 Bomore Rd Raleigh, NC 2.0 2.5 1736 $1,900 $1.09 112d 1 0.41mi
821 Skinner Dr Raleigh, NC 3.0 2.0 1126 $1,790 $1.59 98d 1 0.42mi
3118 Garner Rd Unit 1 Raleigh, NC 3.0 2.5 1330 $1,845 $1.39 119d 1 0.43mi
815 Freston Rd Raleigh, NC 3.0 3.5 1720 $2,095 $1.22 10d 1 0.43mi
426 Hacksaw Trl Raleigh, NC 3.0 2.5 1330 $1,900 $1.43 119d 1 0.45mi
3096 Spline Cir Raleigh, NC 3.0 2.5 1324 $1,745 $1.32 10d 1 0.47mi
3002 Spline Cir Raleigh, NC 3.0 2.5 1504 $1,850 $1.23 10d 1 0.49mi
904 Formby Way Raleigh, NC 3.0 3.5 1750 $1,850 $1.06 5d 1 0.51mi
913 Skinner Dr Raleigh, NC 2.0 2.0 1051 $1,000 $0.95 93d 1 0.53mi
3052 Spline Cir Raleigh, NC 3.0 2.5 1350 $1,875 $1.39 119d 1 0.53mi
3326 Bomore Rd Raleigh, NC 2.0 3.0 1725 $1,795 $1.04 106d 1 0.53mi
3326 Bomore Rd Raleigh, NC 2.0 3.0 1725 $1,795 $1.04 119d 1 0.53mi
819 Hadley Rd Raleigh, NC 3.0 1.0 975 $1,350 $1.38 82d 1 0.56mi
211 Hammond Center Dr Raleigh, NC 2.0 1.0–2.0 968 $2,315 $2.39 0d 39 0.56mi
852 Hadley Rd Raleigh, NC 3.0 1.5 975 $1,750 $1.79 10d 1 0.60mi
1117 Aaron Dr Raleigh, NC 3.0 2.0 1158 $1,680 $1.45 2d 1 0.66mi
1100 Savannah Dr Raleigh, NC 4.0 2.5 1200 $1,800 $1.50 88d 1 0.70mi
2731 Knowles St Raleigh, NC 3.0 1.0 1012 $1,495 $1.48 110d 1 0.70mi
2509 Evers Dr Raleigh, NC 3.0 2.0 1200 $1,750 $1.46 6d 1 0.80mi
211 Hammond Rd Raleigh, NC 2.0 2.0 1142 $1,760 $1.54 0d 1 0.80mi
1213 Seabrook Rd Raleigh, NC 3.0 1.5 1180 $1,480 $1.25 10d 1 0.82mi
217 Pecan Rd Unit Labs Raleigh, NC 3.0 2.0 1150 $1,445 $1.26 67d 1 0.88mi
1109 Ujamaa Dr Raleigh, NC 3.0 2.0 1263 $1,680 $1.33 0d 1 0.90mi
860 Darby St Raleigh, NC 3.0 2.0 1045 $1,650 $1.58 86d 1 0.94mi
1120 Ujamaa Dr Raleigh, NC 3.0 2.0 1286 $1,850 $1.44 10d 1 0.94mi
242 Pecan Rd Raleigh, NC 3.0 2.0 1700 $1,945 $1.14 117d 1 0.95mi

Property features AI

Finance

HOA & community
HOA: PPM Inc.HOA dues $120 monthlyHOA covers grounds maintenance

Exterior

Parking
No open parking
Utilities
Public waterPublic sewer
Home design
TownhouseTwo levelsSite-built construction
Construction
Fiber cement exteriorArchitectural shingle roofSlab foundationBuilt as a townhouse (site built)
Exterior features
PatioStreet lights in the communityPublic maintained road

Interior

Kitchen
DishwasherGarbage disposalElectric rangeStainless steel appliancesENERGY STAR qualified appliances
Bedrooms
3 bedrooms
Flooring
CarpetLuxury vinyl
Bathrooms
2 full bathrooms1 half bathroom
Heating & cooling
Zoned heatingDual and zoned cooling
Interior features
Granite countersPantryBathtub/shower combinationShower onlySmart thermostatSmooth ceilingsStorageWalk-in closet(s)WaterSense fixturesENERGY STAR qualified windowsLow-emissivity windows
Laundry & utility
Washer hookup (main level)Electric dryer hookupElectric water heater

Listing history 50 events

  1. 2026-08-28
    days on market $283,990 Active 116 DOM
  2. 2026-08-27
    days on market $283,990 Active 115 DOM
  3. 2026-08-26
    days on market $283,990 Active 114 DOM
  4. 2026-08-25
    days on market $283,990 Active 113 DOM
  5. 2026-08-24
    days on market $283,990 Active 112 DOM
  6. 2026-08-23
    days on market $283,990 Active 111 DOM
  7. 2026-08-22
    days on market $283,990 Active 110 DOM
  8. 2026-08-21
    pricedays on market $283,990 Active 109 DOM
  9. 2026-08-20
    days on market $293,990 Active 108 DOM
  10. 2026-08-19
    days on market $293,990 Active 107 DOM
  11. 2026-08-18
    days on market $293,990 Active 106 DOM
  12. 2026-08-17
    days on market $293,990 Active 105 DOM
  13. 2026-08-16
    days on market $293,990 Active 104 DOM
  14. 2026-08-15
    days on market $293,990 Active 103 DOM
  15. 2026-08-14
    days on market $293,990 Active 102 DOM
  16. 2026-08-13
    days on market $293,990 Active 101 DOM
  17. 2026-08-12
    days on market $293,990 Active 100 DOM
  18. 2026-08-11
    days on market $293,990 Active 99 DOM
  19. 2026-08-10
    days on market $293,990 Active 98 DOM
  20. 2026-08-09
    days on market $293,990 Active 97 DOM
  21. 2026-08-08
    days on market $293,990 Active 96 DOM
  22. 2026-08-07
    days on market $293,990 Active 95 DOM
  23. 2026-08-06
    days on market $293,990 Active 94 DOM
  24. 2026-08-05
    days on market $293,990 Active 93 DOM
  25. 2026-08-03
    days on market $293,990 Active 91 DOM
  26. 2026-07-31
    days on market $293,990 Active 88 DOM
  27. 2026-07-30
    days on market $293,990 Active 86 DOM
  28. 2026-07-28
    days on market $293,990 Active 85 DOM
  29. 2026-07-26
    days on market $293,990 Active 83 DOM
  30. 2026-07-24
    days on market $293,990 Active 81 DOM
  31. 2026-07-23
    days on market $293,990 Active 80 DOM
  32. 2026-07-22
    days on market $293,990 Active 79 DOM
  33. 2026-07-21
    days on market $293,990 Active 78 DOM
  34. 2026-07-20
    days on market $293,990 Active 77 DOM
  35. 2026-07-18
    days on market $293,990 Active 75 DOM
  36. 2026-07-18
    days on market $293,990 Active 74 DOM
  37. 2026-07-16
    days on market $293,990 Active 73 DOM
  38. 2026-07-15
    days on market $293,990 Active 72 DOM
  39. 2026-07-14
    days on market $293,990 Active 71 DOM
  40. 2026-07-13
    days on market $293,990 Active 70 DOM
  41. 2026-07-13
    days on market $293,990 Active 69 DOM
  42. 2026-07-11
    days on market $293,990 Active 68 DOM
  43. 2026-07-10
    days on market $293,990 Active 67 DOM
  44. 2026-07-09
    days on market $293,990 Active 66 DOM
  45. 2026-07-07
    days on market $293,990 Active 64 DOM
  46. 2026-07-06
    days on market $293,990 Active 63 DOM
  47. 2026-07-03
    days on market $293,990 Active 60 DOM
  48. 2026-07-02
    days on market $293,990 Active 59 DOM
  49. 2026-07-01
    days on market $293,990 Active 58 DOM
  50. 2026-06-30
    days on market $293,990 Active 57 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 6 d/yr ≥105°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 57% 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
$21,854
− Mortgage interest
−$15,908
− Property taxes
−$4,260
− Insurance
−$1,420
− Repairs & maintenance
−$1,748
− Management
−$1,748
− HOA
−$1,440
− Depreciation
−$8,262
Taxable loss
−$12,932
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,104
After-tax cash flow
$-4,623/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 · 4 photos

Excellent 100/100 None rehab

This move-in-ready townhome in the Biltmore community offers modern comfort and style with no immediate repairs or maintenance needed.

Value-add opportunities

  • Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both New flooring in bathrooms — Improves functionality and aesthetics
  • Both New kitchen appliances — Enhances functionality and aesthetics
D Composite school gradezoned avg 59/100

Zoned Schools

Elementary West Lake Elementary B NC #193/1,410 Nat'l #6,818/41,679 Middle West Lake Middle C NC #103/475 Nat'l #3,192/14,009 High Middle Creek High B- NC #173/535 Nat'l #3,064/17,239

Schools (NCES district)

District
Wake County Schools
NCES district ID
3704720
Math proficiency
52% ▲ 2.00%
Reading proficiency
60% ▲ 4.00%
Median HH income
$67,509
Composite
49.41/100
National rank
#2010
State rank
#35 of 178 in NC
A Composite livability gradescore 83/100

Livability — Raleigh

Score
83/100
State rank
#10
US rank
#1028

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Raleigh, NC
County
Wake County · 1,293,152 people
City population
569,344
Metro
Raleigh-Cary, NC
Population (ZIP)
81,419
Household income
$67,932
Rent vs Own
40.0% rent · 60.0% own
Severe rent burden
16% of renters

Population outlook (Wake County) Hauer SSP2

Today (2025)
1,293,152 people
By 2030
1,428,223 · +10.4%
By 2040
1,698,188 · +31.3%
By 2050
1,955,807 · +51.2%
By 2075
2,520,273 · +94.9%
By 2100
2,893,335 · +123.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
Black 59% Hispanic / Latino 20% White 15% Two or more races 8% Asian 1%
Hispanic origin (detail)
Mexican 10% Puerto Rican 1% Dominican 1%
Common ancestry
Lithuanian 1% Slovak 1% Serbian 1%
Foreign-born
14% · Canada
Languages at home
77% English-only · Spanish 18% Arabic 1% French/Haitian/Cajun 1%

Political lean MEDSL · Wake

2024 margin
Strong D (+25.5) · D 61.9% · R 36.4% · Other 1.7%
2008→2024 swing
+11.1pp toward D · 2008: 14.4pp · 2024: 25.5pp
All cycles
2024: D+25.5 2020: D+26.4 2016: D+20.5 2012: D+10.2 2008: D+14.4

Not yet ingested

Civics

Price history

+0.3% since first listed
2 events — show timeline
  • 2026-06-04 Price Changed $293,990 TMLS
  • 2026-05-01 Listed $292,990 TMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…