CashFlowRE
Sign in Sign up
5952 Blue Sky Ln
D- Composite 36.25
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 +11.6/30.0
  • ARV discount +6.4/15.0
  • Rent growth +3.6/5.0
  • DSCR +3.4/10.0
  • Livability +3.4/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • Appreciation +0.0/10.0

$314,900

5952 Blue Sky Ln · Hope Mills, NC 28348
4 bd · 2.0 ba · 2,034 sqft · SingleFamily public records · 12 Days on market
Built 2007 Est $307k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This well-maintained 4-bedroom, 2-bath home offers 2032 square feet of comfortable living space and numerous recent upgrades. Enjoy professionally installed high-end LVP flooring (2025), a vinyl privacy fence (2025), Bluetooth-enabled bathroom exhaust fans, and a pre-wired storage building. The spacious floor plan features a cozy fireplace, generous bedrooms, and an owner's suite with large his-and-hers closets. Step outside to a private, fenced backyard complete with a gazebo and patio—perfect for relaxing or entertaining. Additional updates include roof shingles replaced in 2016, professionally painted downstairs interior and exterior (2020), and Stainmaster Pet Protect carpet in th

Key facts

  • Gazebo
  • Storage shed
  • Patio

Tags

FULLY FENCED BACKYARDGAZEBOPATIOSTORAGE SHEDWELL-APPOINTED KITCHEN

Property features AI

Finance

  • Other: Located in the Bridlewood subdivision

Exterior

  • Parking: Attached 2-car garage (2 covered spaces)
  • Utilities: Public water; Public sewer; Propane service available
  • Home design: Single family residence; Residential zoning (R10 - Residential District)
  • Construction: Brick, fiber cement and vinyl siding exterior
  • Exterior features: Therapeutic whirlpool (accessibility feature)

Interior

  • Kitchen: Refrigerator; Dishwasher; Electric cooktop; Electric oven; Microwave; Stainless steel appliances
  • Bedrooms: Total 6 rooms (bedroom count not specified)
  • Flooring: Tile; Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Central air conditioning; Ceiling fans for added cooling
  • Interior features: Tray ceilings; Ceiling fans; Built-in sound system (wired for sound); Gas/Propane fireplace in dining room
  • Laundry & utility: Laundry on 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 4-bed/2.0-bath single-family listed at $315k.

Deal economics

  • At list price, monthly cash flow is $-98 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $298k (5.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $232k (26.3% below list).
  • Recommended offer: $232k (26.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 4.8% in Hope Mills — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 67/100 on livability (#234 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: crime D-, amenities F, commute F.
  • 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.
  • Zoned schools: Gray'S Creek Middle (math 33% / reading 48%, grade F, #215 of 475 statewide, top 46%, 1,126 students, 50% FRL); Gray'S Creek High (math 61% / reading 58%, grade C+, #216 of 535 statewide, top 43%, 1,395 students, 44% FRL).
  • Zoned-school proficiency averages 50% at this address vs 36% district-wide (+14 pts) — the actual schools serving this property are materially stronger than the Cumberland County Schools average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+4.3%/yr); 317 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,125 units permitted in Cumberland County in 2024 (104 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($66k/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 $9k of value loss. Plan a longer hold.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $115k; list at $315k implies a 174% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $232,001 (26.3% 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. 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 D 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. 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?
  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
0.74%
Cap rate
5.92%
Cash-on-cash
-1.33%
DSCR
0.94
GRM
11.3

CMA / ARV

ARV (on-the-fly)
$307,134
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5713 Lady Way 0.16mi 3/2.5 (-1) 2,013 (-1%) 5mo $280,000 $139 79
5925 Blue Sky Ln 0.11mi 4/3.0 2,167 (+6%) 2mo $220,000 $102 78
5904 Blue Sky Ln 0.19mi 4/2.5 2,136 (+5%) 5mo $300,000 $140 77
1212 Thistle Gold Dr 0.40mi 4/2.5 2,061 (+1%) 3mo $320,000 $155 75
1111 Thistle Gold Dr 0.53mi 4/2.0 2,003 (-2%) 3mo $279,000 $139 70
1024 Greenhouse Dr 0.43mi 3/2.0 (-1) 2,059 (+1%) 5mo $317,000 $154 68
5845 Blue Sky Ln 0.26mi 3/2.5 (-1) 2,121 (+4%) 6mo $320,000 $151 68
5908 Gentleman Dr 0.24mi 3/2.0 (-1) 2,201 (+8%) 8mo $310,000 $141 64
5704 Gentleman Dr 0.28mi 3/3.0 (-1) 2,232 (+10%) 2mo $353,000 $158 60
5630 Prestonfield Ln 0.51mi 3/2.0 (-1) 1,766 (-13%) 7mo $270,000 $153 43
5609 Prestonfield Ln 0.55mi 3/2.5 (-1) 1,778 (-13%) 4mo $295,000 $166 43
1010 Kenan Dr 0.45mi 4/3.0 2,336 (+15%) 11mo $285,000 $122 41

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 · 4.28% rent growth · sell at horizon

5-year hold
IRR
-17.3%
Equity multiple
0.38×
Total profit
$-54,360
Equity at exit
$46,953
10-year hold
IRR
-7.4%
Equity multiple
0.51×
Total profit
$-43,099
Equity at exit
$27,227

Cash invested: $88,172 (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 28348

Home prices YoY
-14.0%
Rents YoY
4.3%
Active inventory
317
Price-to-rent
11.3×

Monthly cashflow live

Estimated rent
$2,320 medium interval (Pro) →
Mortgage (P&I)
$1,651
Tax from tax record
$148 /mo · $1,779/yr
Insurance
$131
HOA
$0
Vacancy / Maint / Mgmt
$487
Net cashflow
$-98

Break-even live

Break-even rent $2,444
Max offer price $297,585
Occupancy floor 99%

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
$78,725
Closing costs
$9,447
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5619 Walking Trail Way Hope Mills, NC 4.0 3.0 2003 $2,000 $1.00 13d 1 0.34mi
1233 Screech Owl Dr Hope Mills, NC 4.0 3.0 2260 $2,150 $0.95 23d 1 1.44mi

Listing history 13 events

  1. 2026-06-19
    status $314,900 Pending 12 DOM
  2. 2026-06-18
    days on market $314,900 Active 12 DOM
  3. 2026-06-17
    days on market $314,900 Active 11 DOM
  4. 2026-06-16
    days on market $314,900 Active 10 DOM
  5. 2026-06-15
    days on market $314,900 Active 9 DOM
  6. 2026-06-14
    days on market $314,900 Active 7 DOM
  7. 2026-06-13
    days on market $314,900 Active 6 DOM
  8. 2026-06-10
    days on market $314,900 Active 4 DOM
  9. 2026-06-09
    days on market $314,900 Active 3 DOM
  10. 2026-06-08
    remarks 693-char remark
  11. 2026-06-08
    days on market $314,900 Active 2 DOM
  12. 2026-06-07
    remarks 405-char remark
  13. 2026-06-07
    listed $314,900 Active 1 DOM

ⓘ 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
$1,779 · $148/mo
Projected year-2 tax
$2,582 · $215/mo
Expected delta
+$803/yr (+$67/mo · 45.2%)

ⓘ 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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥106°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$27,840
− Mortgage interest
−$17,639
− Property taxes
−$1,779
− Insurance
−$1,574
− Repairs & maintenance
−$2,227
− Management
−$2,227
− Depreciation
−$9,161
Taxable loss
−$6,768
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,624
After-tax cash flow
$448/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 — Hope Mills

Score
67/100
State rank
#234
US rank
#10761

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Cumberland County · 265,314 people
City population
39,196
Metro
Fayetteville, NC
Population (ZIP)
39,196
Household income
$66,129
Rent vs Own
25.2% rent · 74.8% own
Severe rent burden
746.0

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 0.67)
Race & ethnicity
White 49% Black 27% Hispanic / Latino 13% Two or more races 11% Asian 2% Native American 2%
Hispanic origin (detail)
Mexican 4% Puerto Rican 5%
Common ancestry
Romanian 2% Lithuanian 1% Serbian 1%
Foreign-born
5% · Canada, South Korea, Vietnam
Languages at home
90% English-only · Spanish 8% Other Indo-European 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
▼ -37.14%
Current HPI
228.3122
Rent YoY
▲ 4.28%
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

+173.8% since first listed
2 events — show timeline
  • 2026-06-05 Listed $314,900 LPRMLS
  • 2006-12-04 Sold (Public Records) $115,000 Public Records

Property tax history

+0.4%/yr

Latest (2025): $1,779 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…