CashFlowRE
Sign in Sign up
912 S English St
D+ Composite 49.58
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 +23.8/30.0
  • DSCR +7.7/10.0
  • 1% rule +5.0/10.0
  • Livability +4.0/5.0
  • Schools +3.6/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$115,000

912 S English St · Greensboro, NC 27401
2 bd · 1.0 ba · 672 sqft · SingleFamily public records · 12 Days on market
Built 1953 6,969 sqft lot Est $85k · 36% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 912 S English Street, this charming home is good for investors! Nestled in a quiet, established neighborhood just minutes from downtown Greensboro, this property offers both comfort and style. This home features two bedrooms, one bath home and outside, enjoy a large fenced backyard perfect for gardening, play, or outdoor gatherings. Don't wait to long, book a tour today!

Key facts

  • 6,969 sq ft lot
  • Built 1953
  • Listed 12 days

Tags

INDIVIDUALIZED CLIMATE CONTROLLOW MAINTENANCE LIVING

Property features AI

Finance

  • Other: Located in the Washington Park subdivision
  • HOA & community: Not in an association

Exterior

  • Parking: Driveway
  • Utilities: Public sewer; Electric water heater; Electric-powered systems
  • Home design: Single-story house; Stick/site-built residential structure; Built in 1953; Existing structure
  • Construction: Vinyl siding; Crawl space foundation
  • Exterior features: Public water; Publicly maintained road; Lot about 0.16 acres; No pool; No guest house

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: Baseboard heating (electric)
  • Interior features: Primary bedroom located on the main level; Attic access only

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/1.0-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $221 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Cap rate 8.6% vs local median 3.8% in Greensboro — 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 81/100 on livability (#12 in NC, #1,335 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment D, crime F.
  • 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 (+1.8%/yr); 125 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 3,843 units permitted in Guilford County in 2024 (2,397 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k 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.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $85k; 35% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $115,000

Questions for the listing agent

  1. Built in 1953 — 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. 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?
  4. 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?
  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
1.00%
Cap rate
8.60%
Cash-on-cash
8.25%
DSCR
1.37
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$84,672
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
912 S English St 0.00mi 2/1.0 672 (0%) 4mo $85,000 $126 97
915 S English St 0.03mi 2/1.0 672 (0%) 2mo $80,000 $119 97

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 · 1.78% rent growth · sell at horizon

5-year hold
IRR
-5.0%
Equity multiple
0.81×
Total profit
$-5,979
Equity at exit
$17,147
10-year hold
IRR
3.2%
Equity multiple
1.22×
Total profit
$7,161
Equity at exit
$9,943

Cash invested: $32,200 (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 27401

Home prices YoY
-28.9%
Rents YoY
1.8%
Active inventory
125
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,152 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$38 /mo · $457/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$242
Net cashflow
$221

Break-even live

Break-even rent $872
Max offer price $115,000
Occupancy floor 76%

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
$28,750
Closing costs
$3,450
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2001 Spencer St Greensboro, NC 2.0 1.0 720 $1,295 $1.80 23d 1 0.18mi
307 Avalon Rd Greensboro, NC 1.0–2.0 1.0 650 $895 $1.38 23d 3 0.34mi
402 Winston St Greensboro, NC 2.0 1.0 640 $1,150 $1.80 23d 1 0.89mi
1112 Stephens St Greensboro, NC 2.0 1.0 744 $1,250 $1.68 18d 1 1.04mi
1001 E Bragg St Apt B Greensboro, NC 2.0 1.0 700 $925 $1.32 14d 1 1.10mi
3520 Calumet Pl Greensboro, NC 1.0 1.0 650 $1,150 $1.77 23d 1 1.23mi
3715 Cameron Ave Unit B Greensboro, NC 2.0 1.0 680 $950 $1.40 18d 1 1.33mi
702 Ross Ave Greensboro, NC 2.0 1.0 672 $1,200 $1.79 23d 1 1.48mi

Listing history 10 events

  1. 2026-06-18
    days on market $115,000 Active 12 DOM
  2. 2026-06-17
    days on market $115,000 Active 11 DOM
  3. 2026-06-16
    days on market $115,000 Active 10 DOM
  4. 2026-06-15
    days on market $115,000 Active 9 DOM
  5. 2026-06-14
    days on market $115,000 Active 7 DOM
  6. 2026-06-10
    days on market $115,000 Active 4 DOM
  7. 2026-06-09
    days on market $115,000 Active 3 DOM
  8. 2026-06-08
    days on market $115,000 Active 2 DOM
  9. 2026-06-07
    remarks 699-char remark
  10. 2026-06-07
    listed $115,000 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
$457 · $38/mo
Projected year-2 tax
$943 · $79/mo
Expected delta
+$486/yr (+$41/mo · 106.4%)

ⓘ 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 6/10 Major 7 d/yr ≥103°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 16% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$13,830
− Mortgage interest
−$6,442
− Property taxes
−$457
− Insurance
−$575
− Repairs & maintenance
−$1,106
− Management
−$1,106
− Depreciation
−$3,345
Taxable income
$798
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$191
After-tax cash flow
$2,465/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 — Greensboro

Score
81/100
State rank
#12
US rank
#1335

Category grades

Amenities A+ Commute A+ 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
Greensboro, NC
County
Guilford County · 487,190 people
City population
329,421
Metro
Greensboro-High Point, NC
Population (ZIP)
21,920
Household income
$47,972
Rent vs Own
63.6% rent · 36.4% own
Severe rent burden
1138.0

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
Majority Black (62%)
Race & ethnicity
Black 62% White 26% Hispanic / Latino 8% Two or more races 4% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 1% Serbian 1% Slovak 1%
Foreign-born
9% · Canada
Languages at home
88% English-only · Spanish 6% Arabic 2% French/Haitian/Cajun 1%

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
▼ -97.87%
Current HPI
240.5377
Rent YoY
▲ 1.78%
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

+475.0% since first listed
7 events — show timeline
  • 2026-06-05 Listed $115,000 Triad MLS
  • 2026-02-26 Sold (Public Records) $85,000 Public Records
  • 2026-02-25 Sold (MLS) $85,000 Triad MLS
  • 2026-02-10 Pending Triad MLS
  • 2026-01-20 Contingent Triad MLS
  • 2026-01-17 Listed $99,900 Triad MLS
  • 1998-05-13 Sold (Public Records) $20,000 Public Records

Property tax history

+1.6%/yr

Latest (2025): $457 · -1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…