CashFlowRE
Sign in Sign up
209 7th St
C+ Composite 62.8
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 +26.0/30.0
  • ARV discount +10.0/15.0
  • DSCR +8.7/10.0
  • 1% rule +6.0/10.0
  • Livability +3.5/5.0
  • Rent growth +3.2/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

209 7th St · Burlington, NC 27215
4 bd · 1.0 ba · 1,053 sqft · SingleFamily public records · 86 Days on market
Built 1990 6,534 sqft lot Est $159k · 6% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor Special! This 4-bedroom, 1-bath home offers a fantastic opportunity for those looking to renovate and add value. With a spacious layout and solid footprint, this property is perfect for a fix-and-flip or buy-and-hold investment. Features include a functional floor plan, and ample potential to customize to your vision. Conveniently located near local amenities, shopping, and major roadways. Property is being sold as-is. Bring your ideas and turn this diamond in the rough into something special!

Key facts

  • 6,534 sq ft lot
  • Built 1990
  • Listed 86 days

Property features AI

Finance

  • Other: Directions available to downtown Burlington (209 7th St, ZIP 27215)
  • Financial info: Property tax information not included per instructions
  • HOA & community: No homeowners association; Subdivision: Alamance Acres

Exterior

  • Parking: Gravel parking area
  • Security: Security details not provided
  • Utilities: Public sewer; Electric water heater; Natural gas for heating
  • Home design: Residential stick/site-built house; One-story; Built in 1990; Existing structure
  • Construction: Vinyl siding; Crawl space foundation
  • Exterior features: Public water supply; No pool; Lot approximately 0.15 acre; Publicly maintained road access

Interior

  • Kitchen: Kitchen on the main level (approx. 12' x 6'); Electric water heater
  • Bedrooms: Multiple bedrooms on the main level (two rooms approx. 12' x 10' and 12' x 11')
  • Flooring: Flooring details not provided
  • Bathrooms: One full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating with natural gas
  • Interior features: Primary bedroom located on the main level
  • Laundry & utility: Washer/dryer details not provided

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 4-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $371 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% vs local median 3.6% in Burlington — 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 70/100 on livability (#123 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: commute D+, schools F, crime F.
  • Alamance-Burlington Schools (rural): math 30% / reading 40% proficiency, ranked #133 of 178 in NC (top 75%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.6%/yr); 312 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 2,466 units permitted in Alamance County in 2024 (403 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 $4k of value loss. Plan a longer hold.
  • Alamance County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 86 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $34k; list at $150k implies a 335% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; moderate wind risk, 20% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $141,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 86 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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. 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.
  7. 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.
  8. 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
1.10%
Cap rate
9.26%
Cash-on-cash
10.61%
DSCR
1.47
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$159,003
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
416 6th St 0.13mi 3/1.0 (-1) 974 (-8%) 9mo $147,000 $151 69
416 Everett St 0.70mi 3/2.0 (-1) 1,078 (+2%) 10mo $220,000 $204 46
506 E 6th St 0.20mi 3/1.0 (-1) 900 (-14%) 23mo $90,000 $100 42
1001 E Morehead St 0.71mi 3/1.0 (-1) 1,143 (+8%) 15mo $110,000 $96 35

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 · 2.61% rent growth · sell at horizon

5-year hold
IRR
-0.8%
Equity multiple
0.97×
Total profit
$-1,337
Equity at exit
$22,365
10-year hold
IRR
8.4%
Equity multiple
1.63×
Total profit
$26,505
Equity at exit
$12,969

Cash invested: $42,000 (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 27215

Rents YoY
2.6%
Active inventory
312
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,643 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$77 /mo · $926/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$345
Net cashflow
$371

Break-even live

Break-even rent $1,172
Max offer price $150,000
Occupancy floor 72%

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
$37,500
Closing costs
$4,500
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
830 Oxford Ln Burlington, NC 3.0 1.5 1137 $1,495 $1.31 13d 1 0.09mi
721 E Morehead St Burlington, NC 4.0 2.0 1470 $1,550 $1.05 13d 1 0.61mi
2076 Legacy Park Trl Burlington, NC 1.0–3.0 1.0–2.0 1025 $1,850 $1.80 21d 22 0.68mi
1907 Trail Five Burlington, NC 3.0 2.0 1100 $1,695 $1.54 21d 1 0.91mi
1515 Woodland Ave Burlington, NC 3.0 2.0 1101 $1,500 $1.36 13d 1 1.03mi
1352 Snow Ct Burlington, NC 3.0 2.0 1250 $1,625 $1.30 13d 1 1.05mi
1016 Grace Ave Burlington, NC 3.0 1.0 994 $1,245 $1.25 21d 1 1.24mi
1106 Attica St Burlington, NC 3.0 2.0 1500 $1,750 $1.17 13d 1 1.29mi
525 Lakeside Ave Burlington, NC 3.0 1.0 975 $1,300 $1.33 21d 1 1.36mi
2008 S Mebane St Burlington, NC 2.0–3.0 1.5–2.0 1121 $1,499 $1.34 21d 1 1.39mi

Listing history 19 events

  1. 2026-06-16
    status $150,000 Pending 86 DOM
  2. 2026-06-15
    days on market $150,000 Due Diligence Period 86 DOM
  3. 2026-06-14
    days on market $150,000 Due Diligence Period 84 DOM
  4. 2026-06-13
    days on market $150,000 Due Diligence Period 83 DOM
  5. 2026-06-10
    days on market $150,000 Due Diligence Period 81 DOM
  6. 2026-06-09
    days on market $150,000 Due Diligence Period 80 DOM
  7. 2026-06-08
    days on market $150,000 Due Diligence Period 79 DOM
  8. 2026-06-07
    days on market $150,000 Due Diligence Period 78 DOM
  9. 2026-06-05
    statusdays on market $150,000 Due Diligence Period 75 DOM
  10. 2026-06-02
    days on market $150,000 Active 73 DOM
  11. 2026-06-01
    days on market $150,000 Active 72 DOM
  12. 2026-05-31
    days on market $150,000 Active 71 DOM
  13. 2026-05-30
    days on market $150,000 Active 70 DOM
  14. 2026-05-18
    price $150,000
  15. 2026-05-01
    price $160,000
  16. 2026-03-30
    price $179,900
  17. 2026-03-21
    listed $190,000 Active
  18. 2026-03-18
    historical $190,000
  19. 1992-06-26
    soldstatus $34,500

ⓘ 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
$926 · $77/mo
Projected year-2 tax
$1,230 · $102/mo
Expected delta
+$304/yr (+$25/mo · 32.9%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 20% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 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
$19,711
− Mortgage interest
−$8,402
− Property taxes
−$926
− Insurance
−$750
− Repairs & maintenance
−$1,577
− Management
−$1,577
− Depreciation
−$4,364
Taxable income
$2,116
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$508
After-tax cash flow
$3,949/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
Alamance-Burlington Schools
NCES district ID
3700030
Math proficiency
30% ▼ -6.00%
Reading proficiency
40% ▲ 2.00%
Median HH income
$43,359
Composite
29.68/100
National rank
#6460
State rank
#133 of 178 in NC

Livability — Burlington

Score
70/100
State rank
#123
US rank
#7396

Category grades

Amenities F Commute D+ 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
Burlington, NC
County
Alamance County · 173,369 people
City population
88,508
Metro
Burlington, NC
Population (ZIP)
47,102
Household income
$68,825
Rent vs Own
40.3% rent · 59.7% own
Severe rent burden
1497.0

Population outlook (Alamance County) Hauer SSP2

Today (2025)
173,381 people
By 2030
180,609 · +4.2%
By 2040
194,327 · +12.1%
By 2050
206,158 · +18.9%
By 2075
235,665 · +35.9%
By 2100
258,626 · +49.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (64%)
Race & ethnicity
White 64% Black 20% Hispanic / Latino 10% Two or more races 5% Asian 3%
Hispanic origin (detail)
Mexican 5% Puerto Rican 1%
Common ancestry
Slovak 3% Serbian 3% Italian 2%
Foreign-born
8% · Canada, Vietnam
Languages at home
88% English-only · Spanish 8% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Alamance

2024 margin
Lean R (+8.2) · D 45.4% · R 53.5% · Other 1.1%
2008→2024 swing
+1.1pp toward D · 2008: -9.2pp · 2024: -8.2pp
All cycles
2024: R+8.2 2020: R+8.4 2016: R+12.9 2012: R+14.1 2008: R+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -263.87%
Current HPI
224.3392
Rent YoY
▲ 2.61%
Metro
Burlington, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+334.8% since first listed
6 events — show timeline
  • 2026-05-18 Price Changed $150,000 Triad MLS
  • 2026-05-01 Price Changed $160,000 Triad MLS
  • 2026-03-30 Price Changed $179,900 Triad MLS
  • 2026-03-21 Listed $190,000 Triad MLS
  • 2026-03-18 Coming Soon $190,000 Triad MLS
  • 1992-06-26 Sold (Public Records) $34,500 Public Records

Property tax history

+7.1%/yr

Latest (2025): $926 · -48.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…