CashFlowRE
Sign in Sign up
4745 Winding Trl Lot 30
D Composite 41.87
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 +12.0/30.0
  • ARV discount +7.5/15.0
  • Condition / age +4.8/5.0
  • Livability +4.0/5.0
  • 1% rule +3.9/10.0
  • Schools +3.6/10.0
  • DSCR +3.5/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$384,770

4745 Winding Trl Lot 30 · Greensboro, NC 27358
4 bd · 3.5 ba · 2,524 sqft · Townhouse · 23 Days on market
Built 2026 Excellent condition 2,613 sqft lot $150/mo HOA · 4% of rent

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

Listing remarks

Discover effortless living in this beautifully appointed townhome located in lovely Summerfield, NC. Offering 4 bedrooms and 3.5 baths, this thoughtfully designed plan features a sought-after dual primary layout, with spacious suites on both the main level and upstairs, providing exceptional flexibility and privacy. The bright, open concept design allows the kitchen, dining, and living areas to flow seamlessly together, creating an inviting space perfect for entertaining or everyday living. Generous closets in every bedroom offer abundant storage throughout the home. Relax on the screened in back porch, ideal for peaceful mornings or unwinding in the evenings. Complete with a 2 car garage,

Key facts

  • $150 HOA
  • 2 garage spots
  • Built 2026

Property features AI

Finance

  • Other: Building total area reported; Road dedication to public use pending acceptance
  • HOA & community: Community: Townes At Spangler Oaks; Association present (Greensboro); HOA fee $150 per month

Exterior

  • Parking: Attached garage; 2-car garage; Driveway; Garage door opener
  • Security: No specific security features listed
  • Utilities: Public sewer; Public water; Electric water heater; Natural gas available for heating
  • Home design: Townhouse; Two levels; New construction (built 2026); Structure is stick/site built; Entry and orientation details not provided
  • Construction: Brick and vinyl siding exterior; Slab foundation; New construction
  • Exterior features: No fencing; Public water service; No pool; Lot is part of new construction community (Lot 30)

Interior

  • Kitchen: Gas cooktop; Microwave; Dishwasher; Garbage disposal; Kitchen island; Pantry
  • Bedrooms: Main-level bedroom (Primary); Second-level bedrooms (multiple) including a loft
  • Flooring: Carpet; Tile; Vinyl
  • Bathrooms: Three full bathrooms; One half bathroom
  • Heating & cooling: Central air conditioning; Forced air heating; Natural gas heating fuel
  • Interior features: Primary bedroom on the main level; Soaking tub; Separate shower; Kitchen island; Pantry; Partially floored attic with pull-down stairs
  • Laundry & utility: Second-level laundry room; Washer hookup; Dryer connection; Electric water heater

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/3.5-bath townhouse listed at $385k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-91 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $372k (3.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $344k (10.6% below list).
  • Recommended offer: $344k (10.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 3.7% 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.
  • Zoned schools: Ep Pearce Elementary (math 80% / reading 79%, grade A, #24 of 1,410 statewide, top 2%, 667 students, 26% FRL); Northwest Guilford Middle (math 65% / reading 67%, grade A-, #26 of 475 statewide, top 5%, 950 students, 18% FRL); Northwest Guilford High (math 72% / reading 64%, grade B, #137 of 535 statewide, top 26%, 1,991 students, 18% FRL) — zoned schools average 21% FRL vs 52% district-wide (31 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 71% at this address vs 42% district-wide (+29 pts) — the actual schools serving this property are materially stronger than the Guilford County Schools average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 144 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 $3k of loan paydown is wiped out by about $12k 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 23 days — a 2% lower offer ($379k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • 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 $344,014 (10.6% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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. 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
0.89%
Cap rate
6.01%
Cash-on-cash
-1.02%
DSCR
0.95
GRM
9.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-17.9%
Equity multiple
0.37×
Total profit
$-68,023
Equity at exit
$57,370
10-year hold
IRR
-10.0%
Equity multiple
0.39×
Total profit
$-66,140
Equity at exit
$33,268

Cash invested: $107,736 (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 27358

Home prices YoY
-20.9%
Active inventory
144
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$3,440 medium interval (Pro) →
Mortgage (P&I)
$2,018
Tax est. 1.5%
$481 /mo · $5,772/yr
Insurance
$160
HOA
$150
Vacancy / Maint / Mgmt
$722
Net cashflow
$-91

Break-even live

Break-even rent $3,556
Max offer price $371,552
Occupancy floor 98%

Sensitivity live

Price -10% $175 -5% $42 +0% $-91 +5% $-224 +10% $-357
Rent -10% $-363 -5% $-227 +0% $-91 +5% $45 +10% $180
Rate -1.0pp $102 -0.5pp $7 base $-91 +0.5pp $-191 +1.0pp $-292

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
$96,192
Closing costs
$11,543
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
5510 Faye Dr Greensboro, NC 4.0 3.5 2674 $4,500 $1.68 16d 1 0.48mi
4808 Pine Glen Ct Greensboro, NC 4.0 2.5 2319 $2,450 $1.06 23d 1 0.77mi
4807 Jessup Grove Rd Greensboro, NC 4.0 3.0 1860 $2,065 $1.11 25d 1 1.28mi
4210 Shoal Creek Dr Greensboro, NC 5.0 2.5 2695 $3,300 $1.22 25d 1 1.36mi

HOA detail

Monthly dues
$150 · $1,800/yr

Listing history 16 events

  1. 2026-06-22
    days on market $384,770 Active 23 DOM
  2. 2026-06-18
    days on market $384,770 Active 20 DOM
  3. 2026-06-17
    days on market $384,770 Active 19 DOM
  4. 2026-06-16
    days on market $384,770 Active 18 DOM
  5. 2026-06-15
    days on market $384,770 Active 17 DOM
  6. 2026-06-14
    days on market $384,770 Active 15 DOM
  7. 2026-06-10
    pricedays on market $384,770 Active 12 DOM
  8. 2026-06-09
    days on market $408,265 Active 11 DOM
  9. 2026-06-08
    days on market $408,265 Active 10 DOM
  10. 2026-06-07
    days on market $408,265 Active 9 DOM
  11. 2026-06-03
    days on market $408,265 Active 5 DOM
  12. 2026-06-02
    days on market $408,265 Active 4 DOM
  13. 2026-06-01
    days on market $408,265 Active 3 DOM
  14. 2026-05-31
    days on market $408,265 Active 2 DOM
  15. 2026-05-31
    status $408,265 Active 1 DOM
  16. 2026-05-28
    historical $408,265

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 12% 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
$41,282
− Mortgage interest
−$21,553
− Property taxes
−$5,772
− Insurance
−$1,924
− Repairs & maintenance
−$3,303
− Management
−$3,303
− HOA
−$1,800
− Depreciation
−$11,193
Taxable loss
−$7,565
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,816
After-tax cash flow
$719/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 · 13 photos

Excellent 95/100 None rehab

This beautifully appointed townhome in Summerfield, NC is move-in ready with excellent condition and no visible repairs needed. The property offers a modern design, spacious living areas, and a well-maintained exterior. Landscaping and furniture updates would significantly enhance its value.

Value-add opportunities

  • Both landscaping — improves curb appeal and enhances property value
  • Both furniture — adds comfort and functionality to the living spaces

Renovation cost estimate screening

Value-add ROI direction

  • Both landscaping — improves curb appeal and enhances property value
  • Both furniture — adds comfort and functionality to the living spaces

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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
City population
329,421
Population (ZIP)
15,283

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
Predominantly White (80%)
Race & ethnicity
White 80% Hispanic / Latino 7% Asian 6% Two or more races 5% Black 4% Native American 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 3% Romanian 3% Iranian 2%
Foreign-born
10% · Canada, China, South Korea
Languages at home
90% English-only · Spanish 4% Other Indo-European 2% Arabic 2%

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
▼ -62.58%
Current HPI
237.0528
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-28 Coming Soon $408,265 Triad MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…