CashFlowRE
Sign in Sign up
2508 Bluff View Ct Unit B
D- Composite 38.37
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).

  • Cash flow +13.1/30.0
  • ARV discount +4.5/15.0
  • DSCR +3.9/10.0
  • Rent growth +3.9/5.0
  • Livability +3.9/5.0
  • Schools +3.6/10.0
  • 1% rule +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,900

2508 Bluff View Ct Unit B · Greenville, NC 27834
3 bd · 2.5 ba · 1,245 sqft · Condo public records · 74 Days on market
Built 1998 Est $159k · 7% over

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

Listing remarks MLS

Beautiful 3 bedroom duplex, located near the hospital & medical district. Large fenced in backyard feels like a private oasis even in the middle of town with nearby restaurants & shopping. Unlock the door & start enjoying today. All appliances included.

Key facts

  • Ensuite
  • Walk-in closet
  • Huge backyard

Tags

COZY FIREPLACENATURAL SUNLIGHTOPEN VIEWWALK-IN CLOSETENSUITEHUGE BACKYARD

Property features AI

Finance

  • Other: Residential property; Lot zoning: Residential
  • HOA & community: Subdivision: Paladin Place

Exterior

  • Parking: Attached garage (1 garage space, 1 total parking space); Concrete parking surface
  • Utilities: Public water; Sewer connected; Water connected
  • Home design: Townhouse; Two stories; Entry level: 1st floor; Vinyl siding and frame construction
  • Construction: Built with vinyl siding and frame; Slab foundation
  • Exterior features: Patio; Storm doors; Back yard fence (wood); Shingle roof; Has a view; Paved road frontage on city street and state road

Interior

  • Kitchen: Range; Dishwasher; Microwave; Electric water heater
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Heat pump and electric heating; Central air conditioning
  • Interior features: Walk-in closets; Ceiling fans; Window coverings

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 condo listed at $170k.

Deal economics

  • At list price, monthly cash flow is $-7 ($-84/yr) — negative.
  • To cash-flow at today's rent, offer at most $169k (0.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $137k (19.2% below list).
  • Recommended offer: $137k (19.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 3.8% in Greenville — 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 77/100 on livability (#30 in NC, #2,977 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, health & safety A+; Watch: crime F, employment F.
  • Pitt County Schools (rural): math 41% / reading 44% proficiency, ranked #100 of 178 in NC (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Falkland Elementary (math 22% / reading 32%, grade F, #1,033 of 1,410 statewide, top 76%, 249 students, 99% FRL); Farmville Middle (math 31% / reading 35%, grade F, #305 of 475 statewide, top 65%, 611 students, 100% FRL); Farmville Central High (math 42% / reading 47%, grade F, #352 of 535 statewide, top 68%, 789 students, 99% FRL) — zoned schools average 99% FRL vs 56% district-wide (43 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+5.4%/yr); 356 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 1,300 units permitted in Pitt County in 2024 (204 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($49k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Pitt County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 74 days — a 6% lower offer ($160k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 14y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $140k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% 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 $137,247 (19.2% 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 74 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  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. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.81%
Cap rate
6.24%
Cash-on-cash
-0.18%
DSCR
0.99
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$159,360
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2501 Bluff View Ct Unit A 0.05mi 3/3.0 1,407 (+13%) 9mo $179,999 $128 66

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 · 5.44% rent growth · sell at horizon

5-year hold
IRR
-14.1%
Equity multiple
0.48×
Total profit
$-24,557
Equity at exit
$25,333
10-year hold
IRR
-2.0%
Equity multiple
0.85×
Total profit
$-7,192
Equity at exit
$14,690

Cash invested: $47,572 (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 27834

Rents YoY
5.4%
Active inventory
356
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,372 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$130 /mo · $1,554/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$288
Net cashflow
$-7

Break-even live

Break-even rent $1,381
Max offer price $168,660
Occupancy floor 96%

Sensitivity live

Price -10% $89 -5% $41 +0% $-7 +5% $-55 +10% $-103
Rent -10% $-115 -5% $-61 +0% $-7 +5% $47 +10% $101
Rate -1.0pp $79 -0.5pp $36 base $-7 +0.5pp $-51 +1.0pp $-96

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
$42,475
Closing costs
$5,097
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2513A Bluff View Ct Greenville, NC 2.0 2.5 1188 $1,175 $0.99 23d 1 0.05mi
2511 Bluff View Ct Unit B Greenville, NC 3.0 2.5 1403 $1,495 $1.07 23d 1 0.05mi
2601 Richard Dr Unit B Greenville, NC 2.0 2.0 978 $1,250 $1.28 23d 1 0.10mi
2604 Boone Ct Unit A Greenville, NC 2.0 2.0 1068 $1,299 $1.22 23d 1 0.13mi
2807 Richard Dr Unit B Greenville, NC 2.0 2.0 1068 $1,275 $1.19 23d 1 0.22mi
640 Brighton Park Dr Greenville, NC 1.0–2.0 1.0–2.0 815 $1,548 $1.90 15d 36 0.29mi
701 Treybrooke Cir Greenville, NC 1.0–2.0 1.5–2.0 1070 $1,650 $1.54 15d 18 0.44mi
2905 Cedar Creek Rd Unit H Greenville, NC 3.0 2.5 1500 $1,600 $1.07 15d 1 0.60mi
2907 Cedar Creek Rd Unit E Greenville, NC 2.0 1.5 1120 $1,200 $1.07 23d 1 0.62mi
920 B's Barbeque Rd Unit A Greenville, NC 2.0 2.0 1028 $995 $0.97 23d 1 0.67mi
945 B's Barbeque Rd Unit A Greenville, NC 2.0 1.5 900 $900 $1.00 23d 1 0.71mi
1612 Lincoln Dr Greenville, NC 3.0 1.0 972 $900 $0.93 15d 1 1.15mi
206 Hudson St Greenville, NC 2.0 1.0 1150 $900 $0.78 23d 1 1.21mi
400 Arbor St Greenville, NC 2.0 1.0 860 $1,850 $2.15 23d 1 1.41mi
504 Davenport St Unit A Greenville, NC 2.0 1.0 900 $895 $0.99 15d 1 1.49mi
1001 Park Ave Greenville, NC 3.0 1.0 1296 $1,150 $0.89 23d 1 1.50mi

HOA detail condo

Monthly dues
$0 · $0/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 32 events

  1. 2026-06-21
    days on market $169,900 Active 74 DOM
  2. 2026-06-19
    days on market $169,900 Active 72 DOM
  3. 2026-06-18
    days on market $169,900 Active 71 DOM
  4. 2026-06-17
    days on market $169,900 Active 70 DOM
  5. 2026-06-16
    days on market $169,900 Active 69 DOM
  6. 2026-06-15
    price $169,900 Active 68 DOM
  7. 2026-06-15
    days on market $179,900 Active 68 DOM
  8. 2026-06-13
    days on market $179,900 Active 65 DOM
  9. 2026-06-10
    days on market $179,900 Active 63 DOM
  10. 2026-06-09
    days on market $179,900 Active 62 DOM
  11. 2026-06-08
    days on market $179,900 Active 61 DOM
  12. 2026-06-07
    days on market $179,900 Active 60 DOM
  13. 2026-06-05
    days on market $179,900 Active 57 DOM
  14. 2026-06-03
    days on market $179,900 Active 56 DOM
  15. 2026-06-02
    days on market $179,900 Active 55 DOM
  16. 2026-06-01
    days on market $179,900 Active 54 DOM
  17. 2026-05-31
    days on market $179,900 Active 53 DOM
  18. 2026-05-30
    days on market $179,900 Active 52 DOM
  19. 2026-05-06
    status Active
  20. 2026-03-26
    status Pending
  21. 2026-02-25
    listed $179,900 Active
  22. 2022-07-13
    soldstatus $140,350 Closed 272-char remark
    Show marketing remark (272 chars)

    Beautiful 3 bedroom duplex, located near the hospital & medical district. Large fenced in backyard feels like a private oasis even in the middle of town with nearby restaurants & shopping. Unlock the door & start enjoying today. All appliances included.

  23. 2022-07-13
    soldstatus $141,000
    Show marketing remark (272 chars)

    Beautiful 3 bedroom duplex, located near the hospital & medical district. Large fenced in backyard feels like a private oasis even in the middle of town with nearby restaurants & shopping. Unlock the door & start enjoying today. All appliances included.

  24. 2022-06-13
    status Pending 272-char remark
    Show marketing remark (272 chars)

    Beautiful 3 bedroom duplex, located near the hospital & medical district. Large fenced in backyard feels like a private oasis even in the middle of town with nearby restaurants & shopping. Unlock the door & start enjoying today. All appliances included.

  25. 2022-06-13
    price $140,000 272-char remark
    Show marketing remark (272 chars)

    Beautiful 3 bedroom duplex, located near the hospital & medical district. Large fenced in backyard feels like a private oasis even in the middle of town with nearby restaurants & shopping. Unlock the door & start enjoying today. All appliances included.

  26. 2022-06-10
    listed $124,900 Active 272-char remark
    Show marketing remark (272 chars)

    Beautiful 3 bedroom duplex, located near the hospital & medical district. Large fenced in backyard feels like a private oasis even in the middle of town with nearby restaurants & shopping. Unlock the door & start enjoying today. All appliances included.

  27. 2019-02-15
    soldstatus $77,000 297-char remark
    Show marketing remark (297 chars)

    Convenient to Vidant medical, ECU Dental School, and ECU. This 3 bedroom 2.5 bath duplex unit has a fenced backyard and an attached garage. Roof replaced 1 year ago. Own less than rent. In the process of remodeling. Ideal for investment or owner occupant. Interior photos once remodeling complete.

  28. 2019-02-15
    soldstatus $77,000
    Show marketing remark (297 chars)

    Convenient to Vidant medical, ECU Dental School, and ECU. This 3 bedroom 2.5 bath duplex unit has a fenced backyard and an attached garage. Roof replaced 1 year ago. Own less than rent. In the process of remodeling. Ideal for investment or owner occupant. Interior photos once remodeling complete.

  29. 2018-12-02
    listed $77,000 297-char remark
    Show marketing remark (297 chars)

    Convenient to Vidant medical, ECU Dental School, and ECU. This 3 bedroom 2.5 bath duplex unit has a fenced backyard and an attached garage. Roof replaced 1 year ago. Own less than rent. In the process of remodeling. Ideal for investment or owner occupant. Interior photos once remodeling complete.

  30. 2012-07-19
    soldstatus $57,504
  31. 2012-04-09
    listed $59,900
  32. 2006-11-01
    soldstatus $96,000

ⓘ 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
$1,554 · $130/mo
Projected year-2 tax
$1,554 · $130/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥105°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$16,470
− Mortgage interest
−$9,517
− Property taxes
−$1,554
− Insurance
−$850
− Repairs & maintenance
−$1,318
− Management
−$1,318
− Depreciation
−$4,943
Taxable loss
−$3,029
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$727
After-tax cash flow
$643/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
Pitt County Schools
NCES district ID
3700012
Math proficiency
41% ▬ 0.00%
Reading proficiency
44% ▲ 2.00%
Median HH income
$40,631
Composite
35.67/100
National rank
#4877
State rank
#100 of 178 in NC

Livability — Greenville

Score
77/100
State rank
#30
US rank
#2977

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenville, NC
County
Pitt County · 142,592 people
City population
115,121
Metro
Greenville, NC
Population (ZIP)
56,347
Household income
$48,935
Rent vs Own
62.6% rent · 37.4% own
Severe rent burden
3319.0

Population outlook (Pitt County) Hauer SSP2

Today (2025)
194,585 people
By 2030
203,756 · +4.7%
By 2040
220,807 · +13.5%
By 2050
236,614 · +21.6%
By 2075
275,940 · +41.8%
By 2100
300,058 · +54.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
Black 54% White 33% Hispanic / Latino 8% Two or more races 3% Asian 2%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Lithuanian 1% Slovak 1% Romanian 1%
Foreign-born
7% · Canada, China
Languages at home
91% English-only · Spanish 6% Other Asian/Pacific 1%

Political lean MEDSL · Pitt

2024 margin
Lean D (+6.0) · D 52.5% · R 46.5% · Other 1.1%
2008→2024 swing
-2.8pp toward R · 2008: 8.8pp · 2024: 6.0pp
All cycles
2024: D+6.0 2020: D+9.4 2016: D+7.4 2012: D+6.7 2008: D+8.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -187.99%
Current HPI
190.6869
Rent YoY
▲ 5.44%
Metro
Greenville, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+87.4% since first listed
14 events — show timeline
  • 2026-05-06 Relisted Hive MLS
  • 2026-03-26 Pending Hive MLS
  • 2026-02-25 Listed $179,900 Hive MLS
  • 2022-07-13 Sold (Public Records) $141,000 Public Records
  • 2022-07-13 Sold (MLS) $140,350 Hive MLS
  • 2022-06-13 Pending Hive MLS
  • 2022-06-13 Price Changed $140,000 Hive MLS
  • 2022-06-10 Listed $124,900 Hive MLS
  • 2019-02-15 Sold (Public Records) $77,000 Public Records
  • 2019-02-15 Sold (MLS) $77,000 Hive MLS
  • 2018-12-02 Listed $77,000 Hive MLS
  • 2012-07-19 Sold (MLS) $57,504 Hive MLS
  • 2012-04-09 Listed $59,900 Hive MLS
  • 2006-11-01 Sold (Public Records) $96,000 Public Records

Property tax history

+5.5%/yr

Latest (2025): $1,554 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…