CashFlowRE
Sign in Sign up
1920 Manteo St
F Composite 31.37
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).

  • Cash flow +9.2/30.0
  • ARV discount +4.7/15.0
  • Livability +3.8/5.0
  • Rent growth +3.3/5.0
  • Schools +3.1/10.0
  • DSCR +2.6/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • Appreciation +0.0/10.0

$237,900

1920 Manteo St · Fayetteville, NC 28303
3 bd · 2.0 ba · 1,611 sqft · SingleFamily public records · 38 Days on market
Built 1955 Est $224k · 6% over

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

Listing remarks MLS

+/- 1600 Square Foot Home in the Terry Sanford School District. Priced to Sell. Minor Cosmetic touches will go a long way! Property being sold "AS IS, no repairs". Move In ready now but Flip Potential with minimal work. 2 Storage Buildings (1 wired with Window Unit & Sink.....could be great She-Shed or Man Cave!). Established neighborhood, quiet street. This will not last long with the square footage. Beautiful yard. Seller will respond to all offers as they they come within 1 hour of Listing Broker receiving offer. Minimum $1500 DD Monies. Recent Title Work completed. Will be smooth closing.

Key facts

  • Fully renovated home
  • New attic insulation
  • Updated plumbing

Tags

FULLY RENOVATED HOMENEW WINDOWS AND DOORSNEW KITCHEN APPLIANCESUPDATED ELECTRICAL WIRINGUPDATED PLUMBINGNEW ATTIC INSULATION

Property features AI

Exterior

  • Home design: Built in 1955
  • Construction: Original construction from 1955
  • Exterior features: Located in the Terry Sanford subdivision

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/2.0-bath single-family listed at $238k.

Deal economics

  • At list price, monthly cash flow is $-179 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $206k (13.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $174k (26.7% below list).
  • Recommended offer: $174k (26.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 75/100 on livability (#45 in NC, #4,031 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools C-, crime F, employment D-.
  • Cumberland County Schools (urban): math 32% / reading 41% proficiency, ranked #126 of 178 in NC (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.0%/yr); 285 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 1,125 units permitted in Cumberland County in 2024 (104 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($58k/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 $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($231k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 4y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $128k; list at $238k implies a 85% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 78% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $174,349 (26.7% 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 38 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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. 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?
  7. 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.
  8. 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.
  9. 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
0.73%
Cap rate
5.39%
Cash-on-cash
-3.23%
DSCR
0.86
GRM
11.4

CMA / ARV

ARV (on-the-fly)
$223,929
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1905 Spruce St 0.14mi 3/2.0 1,657 (+3%) 0mo $210,000 $127 88
1061 Mohawk Ave 0.06mi 3/3.0 1,547 (-4%) 1mo $223,000 $144 85
1813 Spruce St 0.25mi 4/3.0 (+1) 1,638 (+2%) 4mo $262,000 $160 74
1810 Catawba St 0.20mi 4/2.5 (+1) 1,772 (+10%) 1mo $140,000 $79 66
2703 Pecan Dr 0.66mi 3/2.0 1,612 (+0%) 6mo $235,000 $146 64
901 Edenwood Dr 0.61mi 4/2.5 (+1) 1,612 (+0%) 2mo $249,900 $155 62
936 Mckimmon Rd 0.49mi 3/2.0 1,396 (-13%) 4mo $252,000 $181 51
833 Anarine St 0.73mi 2/2.0 (-1) 1,680 (+4%) 5mo $155,000 $92 50
830 Edenwood Dr 0.66mi 3/2.5 1,740 (+8%) 8mo $205,000 $118 48
1403 Valencia Dr 0.75mi 3/2.0 1,724 (+7%) 7mo $235,000 $136 47
2213 Bragg Blvd 0.71mi 3/2.0 1,435 (-11%) 7mo $199,900 $139 43
2305 Bragg Blvd 0.65mi 2/1.0 (-1) 1,421 (-12%) 7mo $190,000 $134 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 · 3.01% rent growth · sell at horizon

5-year hold
IRR
-21.7%
Equity multiple
0.25×
Total profit
$-49,971
Equity at exit
$35,472
10-year hold
IRR
-15.5%
Equity multiple
0.13×
Total profit
$-58,247
Equity at exit
$20,569

Cash invested: $66,612 (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 28303

Home prices YoY
-25.4%
Rents YoY
3.0%
Active inventory
285
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$1,743 high interval (Pro) →
Mortgage (P&I)
$1,248
Tax from tax record
$210 /mo · $2,518/yr
Insurance
$99
HOA
$0
Vacancy / Maint / Mgmt
$366
Net cashflow
$-179

Break-even live

Break-even rent $1,970
Max offer price $206,250
Occupancy floor

Sensitivity live

Price -10% $-44 -5% $-112 +0% $-179 +5% $-246 +10% $-314
Rent -10% $-317 -5% $-248 +0% $-179 +5% $-110 +10% $-41
Rate -1.0pp $-59 -0.5pp $-119 base $-179 +0.5pp $-241 +1.0pp $-304

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
$59,475
Closing costs
$7,137
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1817 McGougan Rd Fayetteville, NC 3.0 2.0 1811 $2,100 $1.16 15d 1 0.15mi
1820 McGougan Rd Fayetteville, NC 3.0 2.5 1967 $1,850 $0.94 25d 1 0.15mi
1000 Ivy Rd Fayetteville, NC 3.0 1.0 1200 $1,400 $1.17 25d 1 0.42mi
1014 Enclave Dr Fayetteville, NC 1.0–3.0 1.0–2.0 1112 $1,685 $1.52 15d 19 0.47mi
1547 Londonderry Pl Fayetteville, NC 3.0 2.5 1636 $1,750 $1.07 25d 1 0.55mi
2328 Barrington Cir Fayetteville, NC 2.0 1.0 1050 $1,000 $0.95 22d 1 0.58mi
2326 Barrington Cir Fayetteville, NC 2.0 1.0 1050 $1,200 $1.14 25d 1 0.59mi
2326 Barrington Cir Fayetteville, NC 2.0 1.0 1050 $1,200 $1.14 15d 1 0.59mi
808 Ethelored St Fayetteville, NC 2.0 2.0 1701 $1,395 $0.82 25d 1 0.62mi
3318 Rogers Dr Fayetteville, NC 3.0 2.0 1392 $1,750 $1.26 15d 1 0.62mi
853 Shannon Dr Fayetteville, NC 3.0 1.5 1820 $1,650 $0.91 25d 1 0.92mi
809 Cape Fear Ave Fayetteville, NC 2.0 1.0 1225 $1,450 $1.18 22d 1 0.93mi
1216 Superior Pointe Pl Fayetteville, NC 3.0 2.5 1288 $1,450 $1.13 25d 1 0.94mi
1615 Morehead Ave Fayetteville, NC 3.0 2.0 1073 $1,400 $1.30 25d 1 0.95mi
1651 Baysden Ct Fayetteville, NC 4.0 2.5 2042 $2,150 $1.05 25d 1 0.97mi
3527 Scottywood Dr Fayetteville, NC 4.0 2.0 1454 $1,775 $1.22 25d 1 1.01mi
600 Glenville Ave Fayetteville, NC 2.0 1.5 1105 $1,295 $1.17 15d 1 1.03mi
536 Pearl St Fayetteville, NC 2.0 1.0 1101 $1,349 $1.23 15d 1 1.12mi
1628 Murchison Rd Fayetteville, NC 3.0 1.0 1700 $1,295 $0.76 25d 1 1.14mi
530 Pearl St Unit 1367379P Fayetteville, NC 3.0 2.0 1194 $3,577 $3.00 15d 1 1.14mi
1526 Trevino Dr Fayetteville, NC 3.0 2.0 1629 $1,800 $1.10 25d 1 1.17mi
1907 Eichelberger Dr Fayetteville, NC 3.0 2.0 1463 $1,650 $1.13 25d 1 1.20mi
1704 Newark Ave Fayetteville, NC 2.0 1.0 1100 $850 $0.77 25d 1 1.22mi
1712 Scampton Dr Fayetteville, NC 3.0 1.5 1814 $2,000 $1.10 25d 1 1.22mi
1712 Scampton Dr Unit NA Fayetteville, NC 3.0 2.0 1814 $1,900 $1.05 15d 1 1.22mi
1733 Swann St Fayetteville, NC 4.0 2.5 1894 $1,850 $0.98 25d 1 1.22mi
2532 Sourwood Dr Fayetteville, NC 4.0 2.0 1562 $1,700 $1.09 25d 1 1.23mi
3374 Galleria Dr Fayetteville, NC 3.0 2.0 1350 $1,200 $0.89 25d 1 1.23mi
424 Pearl St Unit 1367380P Fayetteville, NC 4.0 3.0 2077 $4,419 $2.13 15d 1 1.25mi
104 Brett Ct Fayetteville, NC 2.0 2.5 1210 $1,400 $1.16 22d 1 1.30mi
1808 Tryon Dr Fayetteville, NC 2.0 2.0 1066 $995 $0.93 25d 1 1.32mi
1713 Fort Bragg Rd Unit 1367383P Fayetteville, NC 4.0 2.0 1894 $3,565 $1.88 15d 1 1.33mi
2209 Morganton Rd Fayetteville, NC 2.0 2.0 1163 $1,317 $1.13 15d 7 1.33mi
1849 Tryon Dr Fayetteville, NC 2.0 2.0 1061 $998 $0.94 25d 2 1.38mi
1861 Tryon Dr Unit 3 Fayetteville, NC 2.0 2.0 1050 $995 $0.95 25d 1 1.38mi
3618 Sugar Cane Cir Fayetteville, NC 3.0 2.0 1596 $1,900 $1.19 25d 1 1.39mi
1882 Tryon Dr #4 Fayetteville, NC 2.0 2.0 1063 $1,100 $1.03 15d 1 1.43mi
2012 Fig Ct Fayetteville, NC 3.0 2.5 1676 $1,945 $1.16 25d 1 1.46mi
1228 Woodland Dr Unit 1 Fayetteville, NC 2.0 2.0 1465 $1,595 $1.09 15d 1 1.48mi
1909 Tryon Dr #7 Fayetteville, NC 2.0 2.0 1060 $1,050 $0.99 25d 1 1.49mi

Listing history 31 events

  1. 2026-06-21
    days on market $237,900 Active 38 DOM
  2. 2026-06-18
    days on market $237,900 Active 35 DOM
  3. 2026-06-17
    days on market $237,900 Active 34 DOM
  4. 2026-06-16
    days on market $237,900 Active 33 DOM
  5. 2026-06-15
    days on market $237,900 Active 32 DOM
  6. 2026-06-14
    days on market $237,900 Active 30 DOM
  7. 2026-06-13
    days on market $237,900 Active 29 DOM
  8. 2026-06-10
    days on market $237,900 Active 27 DOM
  9. 2026-06-09
    days on market $237,900 Active 26 DOM
  10. 2026-06-08
    days on market $237,900 Active 25 DOM
  11. 2026-06-07
    days on market $237,900 Active 24 DOM
  12. 2026-06-03
    days on market $237,900 Active 20 DOM
  13. 2026-06-02
    days on market $237,900 Active 19 DOM
  14. 2026-06-01
    days on market $237,900 Active 18 DOM
  15. 2026-05-31
    days on market $237,900 Active 17 DOM
  16. 2026-05-30
    days on market $237,900 Active 16 DOM
  17. 2026-05-14
    listed $237,900 Active
  18. 2022-07-27
    soldstatus $128,500 Closed 613-char remark
    Show marketing remark (618 chars)

    +/- 1600 Square Foot Home in the Terry Sanford School District. Priced to Sell. Minor Cosmetic touches will go a long way! Property being sold "AS IS, no repairs". Move In ready now but Flip Potential with minimal work. 2 Storage Buildings (1 wired with Window Unit & Sink. .. .. could be great She-Shed or Man Cave!). Established neighborhood, quiet street. This will not last long with the square footage. Beautiful yard. Seller will respond to all offers as they they come within 1 hour of Listing Broker receiving offer. Minimum $1500 DD Monies. Recent Title Work completed. Will be smooth closing.

  19. 2022-07-27
    soldstatus $128,500 618-char remark
    Show marketing remark (618 chars)

    +/- 1600 Square Foot Home in the Terry Sanford School District. Priced to Sell. Minor Cosmetic touches will go a long way! Property being sold "AS IS, no repairs". Move In ready now but Flip Potential with minimal work. 2 Storage Buildings (1 wired with Window Unit & Sink. .. .. could be great She-Shed or Man Cave!). Established neighborhood, quiet street. This will not last long with the square footage. Beautiful yard. Seller will respond to all offers as they they come within 1 hour of Listing Broker receiving offer. Minimum $1500 DD Monies. Recent Title Work completed. Will be smooth closing.

  20. 2022-07-27
    soldstatus $128,500
    Show marketing remark (618 chars)

    +/- 1600 Square Foot Home in the Terry Sanford School District. Priced to Sell. Minor Cosmetic touches will go a long way! Property being sold "AS IS, no repairs". Move In ready now but Flip Potential with minimal work. 2 Storage Buildings (1 wired with Window Unit & Sink. .. .. could be great She-Shed or Man Cave!). Established neighborhood, quiet street. This will not last long with the square footage. Beautiful yard. Seller will respond to all offers as they they come within 1 hour of Listing Broker receiving offer. Minimum $1500 DD Monies. Recent Title Work completed. Will be smooth closing.

  21. 2022-06-29
    status Pending 613-char remark
    Show marketing remark (613 chars)

    +/- 1600 Square Foot Home in the Terry Sanford School District. Priced to Sell. Minor Cosmetic touches will go a long way! Property being sold "AS IS, no repairs". Move In ready now but Flip Potential with minimal work. 2 Storage Buildings (1 wired with Window Unit & Sink.....could be great She-Shed or Man Cave!). Established neighborhood, quiet street. This will not last long with the square footage. Beautiful yard. Seller will respond to all offers as they they come within 1 hour of Listing Broker receiving offer. Minimum $1500 DD Monies. Recent Title Work completed. Will be smooth closing.

  22. 2022-06-10
    status Active 613-char remark
    Show marketing remark (613 chars)

    +/- 1600 Square Foot Home in the Terry Sanford School District. Priced to Sell. Minor Cosmetic touches will go a long way! Property being sold "AS IS, no repairs". Move In ready now but Flip Potential with minimal work. 2 Storage Buildings (1 wired with Window Unit & Sink.....could be great She-Shed or Man Cave!). Established neighborhood, quiet street. This will not last long with the square footage. Beautiful yard. Seller will respond to all offers as they they come within 1 hour of Listing Broker receiving offer. Minimum $1500 DD Monies. Recent Title Work completed. Will be smooth closing.

  23. 2022-06-04
    status Pending 613-char remark
    Show marketing remark (613 chars)

    +/- 1600 Square Foot Home in the Terry Sanford School District. Priced to Sell. Minor Cosmetic touches will go a long way! Property being sold "AS IS, no repairs". Move In ready now but Flip Potential with minimal work. 2 Storage Buildings (1 wired with Window Unit & Sink.....could be great She-Shed or Man Cave!). Established neighborhood, quiet street. This will not last long with the square footage. Beautiful yard. Seller will respond to all offers as they they come within 1 hour of Listing Broker receiving offer. Minimum $1500 DD Monies. Recent Title Work completed. Will be smooth closing.

  24. 2022-06-04
    price $134,900 613-char remark
    Show marketing remark (613 chars)

    +/- 1600 Square Foot Home in the Terry Sanford School District. Priced to Sell. Minor Cosmetic touches will go a long way! Property being sold "AS IS, no repairs". Move In ready now but Flip Potential with minimal work. 2 Storage Buildings (1 wired with Window Unit & Sink.....could be great She-Shed or Man Cave!). Established neighborhood, quiet street. This will not last long with the square footage. Beautiful yard. Seller will respond to all offers as they they come within 1 hour of Listing Broker receiving offer. Minimum $1500 DD Monies. Recent Title Work completed. Will be smooth closing.

  25. 2022-06-01
    status Active 613-char remark
    Show marketing remark (613 chars)

    +/- 1600 Square Foot Home in the Terry Sanford School District. Priced to Sell. Minor Cosmetic touches will go a long way! Property being sold "AS IS, no repairs". Move In ready now but Flip Potential with minimal work. 2 Storage Buildings (1 wired with Window Unit & Sink.....could be great She-Shed or Man Cave!). Established neighborhood, quiet street. This will not last long with the square footage. Beautiful yard. Seller will respond to all offers as they they come within 1 hour of Listing Broker receiving offer. Minimum $1500 DD Monies. Recent Title Work completed. Will be smooth closing.

  26. 2022-05-20
    historical 613-char remark
    Show marketing remark (613 chars)

    +/- 1600 Square Foot Home in the Terry Sanford School District. Priced to Sell. Minor Cosmetic touches will go a long way! Property being sold "AS IS, no repairs". Move In ready now but Flip Potential with minimal work. 2 Storage Buildings (1 wired with Window Unit & Sink.....could be great She-Shed or Man Cave!). Established neighborhood, quiet street. This will not last long with the square footage. Beautiful yard. Seller will respond to all offers as they they come within 1 hour of Listing Broker receiving offer. Minimum $1500 DD Monies. Recent Title Work completed. Will be smooth closing.

  27. 2022-05-07
    listed $139,900 613-char remark
    Show marketing remark (618 chars)

    +/- 1600 Square Foot Home in the Terry Sanford School District. Priced to Sell. Minor Cosmetic touches will go a long way! Property being sold "AS IS, no repairs". Move In ready now but Flip Potential with minimal work. 2 Storage Buildings (1 wired with Window Unit & Sink. .. .. could be great She-Shed or Man Cave!). Established neighborhood, quiet street. This will not last long with the square footage. Beautiful yard. Seller will respond to all offers as they they come within 1 hour of Listing Broker receiving offer. Minimum $1500 DD Monies. Recent Title Work completed. Will be smooth closing.

  28. 2022-05-07
    listed $134,900 618-char remark
    Show marketing remark (618 chars)

    +/- 1600 Square Foot Home in the Terry Sanford School District. Priced to Sell. Minor Cosmetic touches will go a long way! Property being sold "AS IS, no repairs". Move In ready now but Flip Potential with minimal work. 2 Storage Buildings (1 wired with Window Unit & Sink. .. .. could be great She-Shed or Man Cave!). Established neighborhood, quiet street. This will not last long with the square footage. Beautiful yard. Seller will respond to all offers as they they come within 1 hour of Listing Broker receiving offer. Minimum $1500 DD Monies. Recent Title Work completed. Will be smooth closing.

  29. 2022-05-04
    soldstatus $100,000
  30. 2022-05-02
    soldstatus $100,000
  31. 2022-04-07
    listed $105,000

ⓘ 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
$2,518 · $210/mo
Projected year-2 tax
$2,518 · $210/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 7/10 Severe 7 d/yr ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 7/10 Severe 78% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$20,922
− Mortgage interest
−$13,326
− Property taxes
−$2,518
− Insurance
−$1,190
− Repairs & maintenance
−$1,674
− Management
−$1,674
− Depreciation
−$6,921
Taxable loss
−$6,380
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,531
After-tax cash flow
$-619/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
Cumberland County Schools
NCES district ID
3700011
Math proficiency
32% ▼ -2.00%
Reading proficiency
41% ▼ -1.00%
Median HH income
$44,168
Composite
31.0/100
National rank
#6096
State rank
#126 of 178 in NC

Livability — Fayetteville

Score
75/100
State rank
#45
US rank
#4031

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fayetteville, NC
County
Cumberland County · 265,314 people
City population
226,118
Metro
Fayetteville, NC
Population (ZIP)
30,965
Household income
$58,223
Rent vs Own
52.9% rent · 47.1% own
Severe rent burden
1370.0

Population outlook (Cumberland County) Hauer SSP2

Today (2025)
330,855 people
By 2030
333,523 · +0.8%
By 2040
335,583 · +1.4%
By 2050
335,325 · +1.4%
By 2075
342,853 · +3.6%
By 2100
340,698 · +3.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 39% Black 37% Two or more races 11% Hispanic / Latino 10% Asian 4% Pacific Islander 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Slovak 3% Serbian 1% Lithuanian 1%
Foreign-born
9% · Canada, South Korea, Vietnam
Languages at home
86% English-only · Spanish 7% Other Asian/Pacific 2% Korean 1%

Political lean MEDSL · Cumberland

2024 margin
D (+13.4) · D 56.1% · R 42.7% · Other 1.2%
2008→2024 swing
-4.3pp toward R · 2008: 17.7pp · 2024: 13.4pp
All cycles
2024: D+13.4 2020: D+16.6 2016: D+16.0 2012: D+19.7 2008: D+17.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -77.14%
Current HPI
226.5097
Rent YoY
▲ 3.01%
Metro
Fayetteville, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+126.6% since first listed
15 events — show timeline
  • 2026-05-14 Listed $237,900 FSBO.com
  • 2022-07-27 Sold (Public Records) $128,500 Public Records
  • 2022-07-27 Sold (MLS) $128,500 LPRMLS
  • 2022-07-27 Sold (MLS) $128,500 TMLS
  • 2022-06-29 Pending TMLS
  • 2022-06-10 Relisted TMLS
  • 2022-06-04 Pending TMLS
  • 2022-06-04 Price Changed $134,900 TMLS
  • 2022-06-01 Relisted TMLS
  • 2022-05-20 Listing Removed TMLS
  • 2022-05-07 Listed $134,900 LPRMLS
  • 2022-05-07 Listed $139,900 TMLS
  • 2022-05-04 Sold (Public Records) $100,000 Public Records
  • 2022-05-02 Sold (MLS) $100,000 LPRMLS
  • 2022-04-07 Listed $105,000 LPRMLS

Property tax history

+9.6%/yr

Latest (2025): $2,518 · +39.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…