CashFlowRE
Sign in Sign up
808 Cliffside Ave
B Composite 70.84
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.9/5.0
  • Schools +3.6/10.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$55,000

808 Cliffside Ave · High Point, NC 27260
2 bd · 2.0 ba · 1,440 sqft · SingleFamily public records · 22 Days on market
Built 1956 6,098 sqft lot

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

Listing remarks

DUPLEX. Investment opportunity located within High Point’s Southwest Renewal area, an initiative focused on neighborhood revitalization and long-term growth. This location presents potential for investors looking to be part of an area experiencing ongoing improvement and reinvestment. Property is secured/boarded with no interior access, and the interior condition is unknown. Buyer should plan for a full renovation or possible redevelopment. Sold as-is, this property offers the chance to reimagine and add value in a developing area. Cash purchase required. Ideal for investors or builders ready to take on their next project. Property will be conveyed by trustee's deed. This and 6 other

Key facts

  • 6,098 sq ft lot
  • Built 1956
  • Listed 22 days

Property features AI

Finance

  • HOA & community: No homeowners association

Exterior

  • Parking: Driveway parking
  • Utilities: Public sewer; No water heater specified
  • Home design: Residential stick/site-built house; Single-story (one level); Built in 1956
  • Construction: Block construction
  • Exterior features: Public water service; Publicly maintained road access; No pool

Interior

  • Kitchen: Kitchen on the main level
  • Bedrooms: Bedrooms on the main level
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Baseboard heating; Electric heating; No central air conditioning
  • Interior features: Primary bedroom located on the main level

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 2-bed/2.0-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $520 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Recommended offer: $54k (1.5% below list) — sets the bar for market timing.
  • Cap rate 17.6% vs local median 4.0% in High Point — 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 (#31 in NC, #3,084 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, amenities D, employment D.
  • 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 (+3.6%/yr); 128 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 3,843 units permitted in Guilford County in 2024 (2,397 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($42k/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 $380 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 3.6% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($54k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $28k; list at $55k implies a 100% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1956 — 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 $54,175 (1.5% below list)

Questions for the listing agent

  1. Built in 1956 — 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  5. 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.
  6. 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.
  7. 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
2.07%
Cap rate
17.64%
Cash-on-cash
40.52%
DSCR
2.80
GRM
4.0

CMA / ARV

ARV (on-the-fly)
$210,240
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
816 Tryon Ave 0.06mi 3/2.5 (+1) 1,482 (+3%) 2mo $200,000 $135 84
812 Tryon Ave 0.06mi 3/2.5 (+1) 1,492 (+4%) 2mo $190,000 $127 83
608 Vail Ave 0.18mi 3/2.5 (+1) 1,483 (+3%) 4mo $200,000 $135 76
525 Amos St 0.29mi 3/2.5 (+1) 1,459 (+1%) 1mo $255,000 $175 76
527 Amos St 0.28mi 3/2.5 (+1) 1,459 (+1%) 2mo $255,000 $175 76
800 George Pl 0.15mi 3/2.5 (+1) 1,483 (+3%) 6mo $200,000 $135 76
700 Vail Ave 0.17mi 3/2.0 (+1) 1,304 (-9%) 9mo $190,000 $146 64
801 Amos St 0.13mi 3/2.5 (+1) 1,250 (-13%) 6mo $200,000 $160 60
810 Mobile St 0.27mi 3/2.5 (+1) 1,326 (-8%) 9mo $175,000 $132 60
707 Langford Ave 0.19mi 3/2.0 (+1) 1,230 (-15%) 13mo $240,000 $195 51
705 Langford Ave 0.19mi 3/2.0 (+1) 1,230 (-15%) 13mo $226,000 $184 51
113 Edgeworth St 0.70mi 3/1.0 (+1) 1,224 (-15%) 12mo $95,000 $78 24

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 · 3.64% rent growth · sell at horizon

5-year hold
IRR
37.7%
Equity multiple
2.62×
Total profit
$24,963
Equity at exit
$8,201
10-year hold
IRR
44.6%
Equity multiple
5.38×
Total profit
$67,522
Equity at exit
$4,755

Cash invested: $15,400 (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 27260

Rents YoY
3.6%
Active inventory
128
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,139 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$68 /mo · $819/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$520

Break-even live

Break-even rent $481
Max offer price $55,000
Occupancy floor 49%

Sensitivity live

Price -10% $551 -5% $536 +0% $520 +5% $504 +10% $489
Rent -10% $430 -5% $475 +0% $520 +5% $565 +10% $610
Rate -1.0pp $548 -0.5pp $534 base $520 +0.5pp $506 +1.0pp $491

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
$13,750
Closing costs
$1,650
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1009 Cassell St High Point, NC 3.0 1.0 975 $1,050 $1.08 24d 1 0.30mi
1110 Adams St High Point, NC 3.0 1.0 1278 $1,340 $1.05 24d 1 0.85mi
2004 Edgewood Dr High Point, NC 3.0 1.0 962 $1,350 $1.40 24d 1 0.98mi
304 Ardale Dr Unit 1B High Point, NC 2.0 2.5 1000 $1,050 $1.05 24d 1 1.47mi

Listing history 3 events

  1. 2026-05-09
    status Pending
  2. 2026-04-16
    listed $55,000 Active
  3. 1976-06-01
    soldstatus $27,500

ⓘ 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
$819 · $68/mo
Projected year-2 tax
$819 · $68/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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 14% 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
$13,665
− Mortgage interest
−$3,081
− Property taxes
−$819
− Insurance
−$275
− Repairs & maintenance
−$1,093
− Management
−$1,093
− Depreciation
−$1,600
Taxable income
$5,704
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,369
After-tax cash flow
$4,871/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 — High Point

Score
77/100
State rank
#31
US rank
#3084

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
High Point, NC
County
Guilford County · 487,190 people
City population
102,450
Metro
Greensboro-High Point, NC
Population (ZIP)
25,299
Household income
$42,308
Rent vs Own
57.5% rent · 42.5% own
Severe rent burden
1005.0

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 0.67)
Race & ethnicity
Black 51% Hispanic / Latino 20% White 15% Asian 10% Two or more races 10%
Hispanic origin (detail)
Mexican 12% Puerto Rican 1%
Common ancestry
Hispanic 1% Serbian 1% Italian 1%
Foreign-born
17% · Canada, Philippines, Dominican Republic
Languages at home
71% English-only · Spanish 17% Other Indo-European 4% Other Asian/Pacific 4%

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
▼ -107.22%
Current HPI
159.2101
Rent YoY
▲ 3.64%
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

+100.0% since first listed
3 events — show timeline
  • 2026-05-09 Pending Triad MLS
  • 2026-04-16 Listed $55,000 Triad MLS
  • 1976-06-01 Sold (Public Records) $27,500 Public Records

Property tax history

+1.9%/yr

Latest (2025): $819 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…