CashFlowRE
Sign in Sign up
4737 Reedy Creek Farm Cir
D- Composite 35.45
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).

  • ARV discount +12.5/15.0
  • Cash flow +6.3/30.0
  • Livability +4.0/5.0
  • Condition / age +4.0/5.0
  • Rent growth +3.5/5.0
  • Schools +2.9/10.0
  • 1% rule +1.7/10.0
  • DSCR +0.6/10.0
  • Appreciation +0.0/10.0

$339,000

4737 Reedy Creek Farm Cir · Greensboro, NC 27405
4 bd · 3.5 ba · 2,565 sqft · SingleFamily · 140 Days on market
Built 2026 Good condition 6,098 sqft lot Garage $132/sqft · 11% below area Est $381k · 11% under $50/mo HOA · 2% of rent ↓ 4% since listing

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

Listing remarks MLS

The Winston is a spacious two-story home featured at Middleton in Greensboro, NC. This home offers 4 bedrooms, 3.5 bathrooms, a 2-car garage, and 2,565 sq. ft. of living space. Upon entering, you're greeted by a foyer leading to a home office and powder room. The open-concept main level features a large family room with a cozy fireplace and a gourmet kitchen with stainless steel appliances, a center island, and a spacious breakfast room. The primary suite includes a walk-in shower, dual vanities, and a walk-in closet. Right off the breakfast area is a patio for outdoor relaxation. Upstairs, the second primary suite provides a private retreat with an ensuite bathroom, walk-in shower, and dual vanities. The additional two bedrooms share a full bathroom. The laundry closet is conveniently located nearby. With its thoughtful design and spacious layout, the Winston is the perfect place to call home at Middleton. Photos are representational.

Key facts

  • Dual vanities
  • Gourmet kitchen
  • Cozy fireplace

Tags

HOME OFFICEGOURMET KITCHENCOZY FIREPLACEWALK IN SHOWERDUAL VANITIESWALK IN CLOSET

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/3.5-bath single-family listed at $339k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-601 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $252k (25.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $227k (33.1% below list).
  • Recommended offer: $227k (33.1% below list) — sets the bar for 1% rule.

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.
  • Zoned schools: Reedy Fork Elementary (math 34% / reading 33%, grade F, #885 of 1,410 statewide, top 63%, 500 students, 99% FRL); Northeast Guilford Middle (math 15% / reading 26%, grade F, #427 of 475 statewide, top 90%, 780 students, 100% FRL); Northeast Guilford High (math 27% / reading 37%, grade F, #445 of 535 statewide, top 84%, 959 students, 100% FRL) — zoned schools average 100% FRL vs 52% district-wide (47 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 29% at this address vs 42% district-wide (-13 pts) — the specific schools serving this property underperform the Guilford County Schools average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+3.8%/yr); 608 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals lingering (median 63d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% of comp listings sitting > 30 days — soft ceiling on asking rent; 3,843 units permitted in Guilford County in 2024 (2,397 in 5+ unit buildings).
  • At $2,268/mo this rent would consume 57% of the median local household income ($47k/yr) (locally 18% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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

  • It's been on market 140 days — a 12% lower offer ($298k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $47k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $226,808 (33.1% 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 140 days. Have you received any prior offers? Is the seller open to a 33% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 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
0.67%
Cap rate
4.17%
Cash-on-cash
-7.60%
DSCR
0.66
GRM
12.5

CMA / ARV

ARV (median comp)
$380,945
List price
$339,000
Delta
-11.01%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3009 Middle Creek Ln 0.19mi 4/3.5 2,565 (0%) 1mo $349,000 $136 90
3017 Middle Creek Ln 0.16mi 5/3.5 (+1) 2,565 (0%) 1mo $351,000 $137 87
3002 Middle Creek Ln 0.17mi 5/3.0 (+1) 2,511 (-2%) 3mo $380,000 $151 79
3003 Middle Creek Ln 0.21mi 5/3.0 (+1) 2,511 (-2%) 2mo $378,000 $151 78
4730 Reedy Creek Farm Cir 0.03mi 4/2.5 2,820 (+10%) 1mo $369,000 $131 77
3007 Middle Creek Ln 0.19mi 4/2.5 2,820 (+10%) 1mo $369,000 $131 69
3015 Middle Creek Ln 0.17mi 4/2.5 2,820 (+10%) 3mo $366,000 $130 69
3001 Middle Creek Ln 0.21mi 4/2.5 2,820 (+10%) 1mo $369,000 $131 69
5013 Black Forest Dr 0.49mi 4/2.5 2,646 (+3%) 1mo $315,000 $119 67
5027 Brahman Trl 0.47mi 4/2.5 2,440 (-5%) 2mo $295,000 $121 64
4734 Black Forest Dr 0.47mi 3/2.5 (-1) 2,332 (-9%) 1mo $299,000 $128 53
3 Shorthorn Ct 0.37mi 3/2.5 (-1) 2,195 (-14%) 4mo $320,000 $146 47

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 · 3.83% rent growth · sell at horizon

5-year hold
IRR
-28.6%
Equity multiple
0.04×
Total profit
$-91,234
Equity at exit
$50,546
10-year hold
IRR
-25.0%
Equity multiple
-0.27×
Total profit
$-120,498
Equity at exit
$29,311

Cash invested: $94,920 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
56 active · 25 under contract
Months of supply
12.9 mo (8%/mo absorbed)
Median asking
$349,995 ($138/sqft)
Median days on market
90 d
This list price
36% of active listings are priced below it
ARV vs active asking
+7.5% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 27405

Home prices YoY
-20.6%
Rents YoY
3.8%
Active inventory
608
Price-to-rent
12.5×

Monthly cashflow live

Estimated rent
$2,268 high interval (Pro) →
Mortgage (P&I)
$1,778
Tax est. 1.5%
$424 /mo · $5,085/yr
Insurance
$141
HOA
$50
Vacancy / Maint / Mgmt
$476
Net cashflow
$-601

Break-even live

Break-even rent $3,029
Max offer price $252,039
Occupancy floor

Sensitivity live

Price -10% $-367 -5% $-484 +0% $-601 +5% $-718 +10% $-835
Rent -10% $-780 -5% $-691 +0% $-601 +5% $-511 +10% $-422
Rate -1.0pp $-430 -0.5pp $-515 base $-601 +0.5pp $-689 +1.0pp $-778

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
$84,750
Closing costs
$10,170
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4608 Reedy Creek Farm Cir Greensboro, NC 4.0 2.0 1789 $2,100 $1.17 0d 1 0.17mi
3017 Middlecreek Ln Greensboro, NC 4.0 3.5 2600 $2,500 $0.96 6d 1 0.18mi
5112 Shorthorn Way Greensboro, NC 3.0 3.0 2202 $2,205 $1.00 3d 1 0.20mi
5140 Reedy Fork School Rd Greensboro, NC 4.0 2.5 2200 $2,400 $1.09 62d 1 0.23mi
3107 Highlander Pt Unit 1391419P Greensboro, NC 5.0 3.0 2098 $6,480 $3.09 0d 1 0.27mi
3012 Highlander Pt Greensboro, NC 4.0 2.5 3000 $2,950 $0.98 6d 1 0.30mi
6903 Nellore St Greensboro, NC 3.0 2.5 1750 $1,975 $1.13 119d 1 0.40mi
125 Saddlehorse Ln Greensboro, NC 3.0 2.5 2243 $2,049 $0.91 62d 1 0.54mi
5021 Black Forest Dr Greensboro, NC 4.0 2.5 2593 $2,495 $0.96 62d 1 0.55mi
5836 Springer Dr Greensboro, NC 4.0 2.0 2030 $1,995 $0.98 119d 1 0.59mi
4710 Black Forest Dr Greensboro, NC 4.0 2.5 2644 $2,300 $0.87 109d 1 0.60mi
5109 Black Forest Dr Greensboro, NC 4.0 2.0 2672 $2,095 $0.78 6d 1 0.60mi
6116 Boxelder Cv Greensboro, NC 4.0 2.5 2637 $2,475 $0.94 119d 1 0.82mi
6000 Black Willow Dr Greensboro, NC 4.0 2.5 2348 $2,200 $0.94 62d 1 1.19mi

Property features AI

Finance

Other
Publicly maintained road access
HOA & community
HOA managed by Slatter ManagementMonthly association fee of $50Subdivision: Middleton

Exterior

Parking
Attached front-load garage with 2 garage spacesDriveway parkingPaved accessGarage door opener
Security
Smoke detectorsCarbon monoxide detectors
Utilities
Public waterPublic sewerElectric water heaterNatural gas available
Home design
Residential, stick-built houseNew construction (built 2026)Two levelsEntry faces front
Construction
Stone and vinyl siding exteriorSlab foundation
Exterior features
Cleared lotCommunity pool

Interior

Kitchen
MicrowaveDisposalGas cooktopKitchen islandPantry
Bedrooms
Bedrooms located on main and second levels (includes a loft on the second level)
Flooring
CarpetVinyl
Bathrooms
Three full bathroomsOne half bathroom
Heating & cooling
Central air conditioningForced air heating fueled by natural gasFireplace heating option
Interior features
Primary bedroom on the main levelPulldown attic stairsEnergy Star ratedGreat room with vaulted ceilingDeadbolt locksIn-law floorplanKitchen islandPantryFireplace in the great room
Laundry & utility
Dryer connectionLaundry located in basementElectric water heater

Listing history 50 events

  1. 2026-09-23
    days on market $339,000 Active 140 DOM
  2. 2026-09-22
    days on market $339,000 Active 139 DOM
  3. 2026-09-21
    days on market $339,000 Active 138 DOM
  4. 2026-09-20
    days on market $339,000 Active 137 DOM
  5. 2026-09-19
    days on market $339,000 Active 136 DOM
  6. 2026-09-18
    days on market $339,000 Active 135 DOM
  7. 2026-09-17
    days on market $339,000 Active 134 DOM
  8. 2026-09-16
    days on market $339,000 Active 133 DOM
  9. 2026-09-15
    days on market $339,000 Active 132 DOM
  10. 2026-09-14
    days on market $339,000 Active 131 DOM
  11. 2026-09-13
    days on market $339,000 Active 130 DOM
  12. 2026-09-12
    days on market $339,000 Active 129 DOM
  13. 2026-09-11
    days on market $339,000 Active 128 DOM
  14. 2026-09-05
    days on market $339,000 Active 122 DOM
  15. 2026-09-04
    days on market $339,000 Active 121 DOM
  16. 2026-09-03
    days on market $339,000 Active 120 DOM
  17. 2026-08-31
    days on market $339,000 Active 117 DOM
  18. 2026-08-30
    days on market $339,000 Active 116 DOM
  19. 2026-08-29
    days on market $339,000 Active 115 DOM
  20. 2026-08-28
    days on market $339,000 Active 114 DOM
  21. 2026-08-27
    days on market $339,000 Active 113 DOM
  22. 2026-08-26
    days on market $339,000 Active 112 DOM
  23. 2026-08-25
    days on market $339,000 Active 111 DOM
  24. 2026-08-24
    days on market $339,000 Active 110 DOM
  25. 2026-08-23
    days on market $339,000 Active 109 DOM
  26. 2026-08-22
    days on market $339,000 Active 108 DOM
  27. 2026-08-21
    days on market $339,000 Active 107 DOM
  28. 2026-08-20
    price $339,000 Active 106 DOM
  29. 2026-08-20
    days on market $349,000 Active 106 DOM
  30. 2026-08-19
    days on market $349,000 Active 105 DOM
  31. 2026-08-18
    price $349,000 Active 104 DOM
  32. 2026-08-18
    days on market $352,000 Active 104 DOM
  33. 2026-08-17
    days on market $352,000 Active 103 DOM
  34. 2026-08-16
    days on market $352,000 Active 102 DOM
  35. 2026-08-15
    days on market $352,000 Active 101 DOM
  36. 2026-08-15
    days on market $352,000 Active 100 DOM
  37. 2026-08-13
    days on market $352,000 Active 99 DOM
  38. 2026-08-11
    days on market $352,000 Active 97 DOM
  39. 2026-08-10
    days on market $352,000 Active 96 DOM
  40. 2026-08-09
    days on market $352,000 Active 95 DOM
  41. 2026-08-08
    days on market $352,000 Active 94 DOM
  42. 2026-08-07
    pricedays on market $352,000 Active 93 DOM
  43. 2026-08-06
    days on market $364,000 Active 92 DOM
  44. 2026-08-05
    days on market $364,000 Active 91 DOM
  45. 2026-08-03
    days on market $364,000 Active 89 DOM
  46. 2026-07-31
    days on market $364,000 Active 86 DOM
  47. 2026-07-30
    days on market $364,000 Active 85 DOM
  48. 2026-07-29
    days on market $364,000 Active 84 DOM
  49. 2026-07-27
    days on market $364,000 Active 82 DOM
  50. 2026-07-25
    days on market $364,000 Active 80 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$27,217
− Mortgage interest
−$18,989
− Property taxes
−$5,085
− Insurance
−$1,695
− Repairs & maintenance
−$2,177
− Management
−$2,177
− HOA
−$600
− Depreciation
−$9,862
Taxable loss
−$13,369
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,209
After-tax cash flow
$-4,003/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab Est. rehab $12,825–$38,475 screening

This two-story home in Greensboro, NC, is in good condition with a good condition score of 80. It features a spacious layout with hardwood floors, stainless steel appliances, and a well-maintained exterior. The home is move-in ready with minor cosmetic updates that could further enhance its value.

Value-add opportunities

  • Both Paint exterior trim — Enhances curb appeal and value
  • Both Clean gutters — Improves drainage and property value

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 29/100

Zoned Schools

Elementary Reedy Fork Elementary F NC #885/1,410 Nat'l #24,455/41,679 Middle Northeast Guilford Middle F NC #427/475 Nat'l #11,564/14,009 High Northeast Guilford High F NC #445/535 Nat'l #10,416/17,239

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
A Composite livability gradescore 81/100

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 · 584,596 people
City population
329,421
Metro
Greensboro-High Point, NC
Population (ZIP)
54,303
Household income
$47,431
Rent vs Own
51.5% rent · 48.5% own
Severe rent burden
18% of renters

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 0.62)
Race & ethnicity
Black 57% White 20% Hispanic / Latino 14% Two or more races 7% Asian 4%
Hispanic origin (detail)
Mexican 9% Puerto Rican 2%
Common ancestry
Romanian 1% Ukrainian 1% Italian 1%
Foreign-born
15% · Canada, Vietnam, China
Languages at home
79% English-only · Spanish 11% Other Asian/Pacific 2% Other Indo-European 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

Price history

-3.9% since first listed
4 events — show timeline
  • 2026-06-16 Price Changed $370,990 Triad MLS
  • 2026-06-16 Price Changed $370,990 Zillow
  • 2026-05-07 Listed $385,990 Zillow
  • 2026-05-06 Listed $385,990 Triad MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…