CashFlowRE
Sign in Sign up
909 E Florida St
C+ Composite 60.72
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 +22.6/30.0
  • ARV discount +12.8/15.0
  • DSCR +7.2/10.0
  • 1% rule +4.9/10.0
  • Livability +4.0/5.0
  • Schools +3.6/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

909 E Florida St · Greensboro, NC 27406
3 bd · 1.0 ba · 864 sqft · SingleFamily public records · 29 Days on market
Built 1955 9,147 sqft lot Est $153k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity to get in at a great price. This 3 bed 1 bath home sits atop a hill with distance from main road and long driveway. Back lot with storage building. Home being sold as it and subject to a 10 day upset bid and final court approval. Additional 67 SFT not included in listing but partially finished and unpermitted (where laundry is). Cash or conventional offers only, due too condition.

Key facts

  • 9,147 sq ft lot
  • Built 1955
  • Listed 29 days

Property features AI

Finance

  • Other: Subdivision: Morehead-Gilmer; Directions note: Home is on E Florida St; long driveway parking but easy to miss
  • Financial info:
  • HOA & community: No homeowners association

Exterior

  • Parking: Driveway parking
  • Security:
  • Utilities: Public water; Public sewer; Water heater: unknown
  • Home design: Residential stick/site-built house; One story; Built in 1955; Existing structure
  • Construction: Aluminum siding and vinyl siding; See remarks for additional construction details; Crawl space foundation
  • Exterior features: No fencing; Storage structure on the property; Public maintained road access; Lot approximately 0.21 acre (buyer to provide survey)

Interior

  • Kitchen:
  • Bedrooms:
  • Flooring: Vinyl flooring; Wood flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air; Forced air heating
  • Interior features: Primary bedroom located on the main level; Vinyl and wood flooring
  • Laundry & utility:

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 $135k.

Deal economics

  • At list price, monthly cash flow is $230 ($3k/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 $134k (0.9% below list).
  • Recommended offer: $133k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 3.8% in Greensboro — 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 81/100 on livability (#12 in NC, #1,335 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: 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.
  • Market conditions: Rents rising (+2.2%/yr); 261 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 $933 of loan paydown is wiped out by about $4k 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 29 days — a 2% lower offer ($133k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $132,975 (1.5% below list)

Questions for the listing agent

  1. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.99%
Cap rate
8.34%
Cash-on-cash
7.30%
DSCR
1.32
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$152,928
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
907 Logan St 0.64mi 3/1.0 880 (+2%) 9mo $130,000 $148 60
703 Law St 0.72mi 3/1.0 824 (-5%) 5mo $137,000 $166 54
2107 Tuscaloosa St 0.71mi 2/1.0 (-1) 864 (0%) 12mo $165,000 $191 52
1408 Willow Rd 0.64mi 3/2.0 932 (+8%) 2mo $200,000 $215 52
607 Lucerne St 0.62mi 3/1.0 936 (+8%) 7mo $184,000 $197 51
620 Julian St 0.55mi 3/1.0 784 (-9%) 9mo $138,500 $177 51
1310 Caldwell St 0.74mi 3/1.0 912 (+6%) 9mo $159,000 $174 49
5 Ross Ct 0.40mi 3/1.0 975 (+13%) 14mo $164,000 $168 48
1013 Duke St 0.60mi 3/1.0 962 (+11%) 10mo $170,000 $177 45
1501 Plymouth St 0.53mi 3/1.0 978 (+13%) 11mo $180,000 $184 44
1112 Caldwell St 0.72mi 2/1.0 (-1) 832 (-4%) 14mo $85,000 $102 44
1611 Willow Rd 0.66mi 3/5.5 950 (+10%) 10mo $138,000 $145 26

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 · 2.18% rent growth · sell at horizon

5-year hold
IRR
-6.0%
Equity multiple
0.78×
Total profit
$-8,362
Equity at exit
$20,129
10-year hold
IRR
2.7%
Equity multiple
1.18×
Total profit
$6,985
Equity at exit
$11,672

Cash invested: $37,800 (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 27406

Rents YoY
2.2%
Active inventory
261
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,338 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$63 /mo · $753/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$281
Net cashflow
$230

Break-even live

Break-even rent $1,047
Max offer price $135,000
Occupancy floor 78%

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
$33,750
Closing costs
$4,050
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
904 Stephens St Greensboro, NC 3.0 1.0 1052 $1,490 $1.42 14d 1 0.13mi
1112 Stephens St Greensboro, NC 2.0 1.0 744 $1,250 $1.68 19d 1 0.17mi
909 Tuscaloosa St Greensboro, NC 2.0 1.0 840 $1,195 $1.42 23d 1 0.27mi
2007 S Benbow Rd Greensboro, NC 3.0 1.0 960 $1,100 $1.15 23d 1 0.29mi
702 Ross Ave Greensboro, NC 2.0 1.0 672 $1,200 $1.79 23d 1 0.46mi
1001 E Bragg St Apt B Greensboro, NC 2.0 1.0 700 $925 $1.32 14d 1 0.63mi
710 Reid St Greensboro, NC 3.0 1.0 925 $1,395 $1.51 14d 1 0.67mi
405 E Whittington St Greensboro, NC 2.0 1.0 700 $995 $1.42 23d 1 0.78mi
2117 Tuscaloosa St Greensboro, NC 3.0 1.0 1000 $1,600 $1.60 23d 1 0.78mi
800 Arlington St Unit A Greensboro, NC 2.0 1.0 650 $1,250 $1.92 14d 1 0.96mi
1610 Eastwood Ave Greensboro, NC 3.0 2.0 950 $1,750 $1.84 23d 1 0.98mi
1404 Ardmore Dr Greensboro, NC 3.0 2.0 1094 $1,625 $1.49 14d 1 1.03mi
503 S O Henry Blvd Greensboro, NC 2.0 1.0 860 $850 $0.99 23d 1 1.07mi
403 S O Henry Blvd Unit Alexander Homes Greensboro, NC 2.0 1.0 860 $875 $1.02 23d 1 1.11mi
2001 Spencer St Greensboro, NC 2.0 1.0 720 $1,295 $1.80 23d 1 1.21mi
321 S Elm St Greensboro, NC 1.0–2.0 1.0–2.0 950 $1,787 $1.88 14d 8 1.34mi
317 Craig St Greensboro, NC 2.0 1.0 1027 $1,275 $1.24 14d 1 1.41mi
600 Banner Ave Unit 614-B Greensboro, NC 2.0 1.5 850 $850 $1.00 23d 1 1.47mi
522 Banner Ave Greensboro, NC 3.0 2.0 822 $1,600 $1.95 23d 1 1.49mi
307 Avalon Rd Greensboro, NC 1.0–2.0 1.0 650 $895 $1.38 23d 3 1.49mi

Listing history 16 events

  1. 2026-06-18
    days on market $135,000 Active 29 DOM
  2. 2026-06-18
    price $135,000 Active 28 DOM
  3. 2026-06-17
    days on market $139,999 Active 28 DOM
  4. 2026-06-16
    days on market $139,999 Active 27 DOM
  5. 2026-06-15
    days on market $139,999 Active 26 DOM
  6. 2026-06-14
    days on market $139,999 Active 24 DOM
  7. 2026-06-10
    days on market $139,999 Active 21 DOM
  8. 2026-06-09
    days on market $139,999 Active 20 DOM
  9. 2026-06-08
    days on market $139,999 Active 19 DOM
  10. 2026-06-07
    days on market $139,999 Active 18 DOM
  11. 2026-06-03
    days on market $139,999 Active 14 DOM
  12. 2026-06-02
    days on market $139,999 Active 13 DOM
  13. 2026-06-01
    days on market $139,999 Active 12 DOM
  14. 2026-05-31
    days on market $139,999 Active 11 DOM
  15. 2026-05-31
    days on market $139,999 Active 10 DOM
  16. 2026-05-20
    listed $139,999 Active

ⓘ 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
$753 · $63/mo
Projected year-2 tax
$1,107 · $92/mo
Expected delta
+$354/yr (+$30/mo · 47.0%)

ⓘ 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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥103°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 16% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$16,056
− Mortgage interest
−$7,562
− Property taxes
−$753
− Insurance
−$675
− Repairs & maintenance
−$1,284
− Management
−$1,284
− Depreciation
−$3,927
Taxable income
$570
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$137
After-tax cash flow
$2,624/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 — Greensboro

Score
81/100
State rank
#12
US rank
#1335

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greensboro, NC
County
Guilford County · 487,190 people
City population
329,421
Metro
Greensboro-High Point, NC
Population (ZIP)
60,651
Household income
$59,563
Rent vs Own
44.4% rent · 55.6% own
Severe rent burden
2462.0

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 0.64)
Race & ethnicity
Black 52% White 26% Hispanic / Latino 13% Two or more races 10% Asian 2%
Hispanic origin (detail)
Mexican 7% Puerto Rican 2%
Common ancestry
Italian 1% Serbian 1% Lithuanian 1%
Foreign-born
10% · Canada, Vietnam, United Kingdom
Languages at home
83% English-only · Spanish 11% Vietnamese 1% 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
▼ -146.70%
Current HPI
243.2612
Rent YoY
▲ 2.18%
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

1 event — show timeline
  • 2026-05-20 Listed $139,999 Triad MLS

Property tax history

+1.0%/yr

Latest (2025): $753 · -1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…