CashFlowRE
Sign in Sign up
4745 Winding Trl Lot 30
D- Composite 37.2
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 +7.7/15.0
  • Cash flow +7.3/30.0
  • Schools +7.0/10.0
  • Condition / age +4.8/5.0
  • Livability +4.0/5.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • DSCR +1.4/10.0
  • Appreciation +0.0/10.0

$384,770

4745 Winding Trl Lot 30 · Greensboro, NC 27358
4 bd · 3.5 ba · 2,524 sqft · Townhouse · 31 Days on market
Built 2026 Excellent condition 2,613 sqft lot Garage $152/sqft · at area comps Est $386k · at est. $150/mo HOA · 5% of rent ↓ 6% since listing

🖨 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.

Key facts

  • $150 HOA
  • 2 garage spots
  • Built 2026

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 townhouse listed at $385k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-517 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $310k (19.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $290k (24.6% below list).
  • Recommended offer: $290k (24.6% 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: Ep Pearce Elementary (math 80% / reading 79%, grade A, #24 of 1,410 statewide, top 2%, 667 students, 26% FRL); Kernodle Middle (math 62% / reading 60%, grade B+, #40 of 475 statewide, top 9%, 745 students, 40% FRL); Northwest Guilford High (math 72% / reading 64%, grade B, #137 of 535 statewide, top 26%, 1,991 students, 18% FRL) — zoned schools average 28% FRL vs 52% district-wide (24 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 70% at this address vs 42% district-wide (+28 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: 225 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals lingering (median 63d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 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 31 days — a 3% lower offer ($373k) 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 $290,113 (24.6% 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. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 25% 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. 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
0.75%
Cap rate
4.68%
Cash-on-cash
-5.76%
DSCR
0.74
GRM
11.1

CMA / ARV

ARV (median comp)
$386,450
List price
$384,770
Delta
-0.43%
Verdict
FAIR
Comps
4 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4745 Winding Trl 0.00mi 4/3.5 2,524 (0%) 1mo $376,770 $149 99
4726 Winding Trl 0.03mi 4/3.5 2,488 (-1%) 0mo $377,700 $152 96
4741 Winding Trl 0.01mi 4/3.5 2,488 (-1%) 1mo $399,770 $161 96
4730 Winding Trl 0.03mi 4/3.5 2,488 (-1%) 1mo $389,000 $156 96
4724 Winding Trl 0.03mi 4/2.5 2,488 (-1%) 1mo $383,900 $154 91

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-26.1%
Equity multiple
0.12×
Total profit
$-95,152
Equity at exit
$57,370
10-year hold
IRR
-22.8%
Equity multiple
-0.16×
Total profit
$-124,718
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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
12 active · 11 under contract
Months of supply
14.4 mo (7%/mo absorbed)
Median asking
$391,990 ($157/sqft)
Median days on market
31 d
This list price
25% of active listings are priced below it
ARV vs active asking
-2.7% vs current asking $/sqft

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

ZIP-level market 27358

Home prices YoY
-20.9%
Active inventory
225
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$2,901 high interval (Pro) →
Mortgage (P&I)
$2,018
Tax est. 1.5%
$481 /mo · $5,772/yr
Insurance
$160
HOA
$150
Vacancy / Maint / Mgmt
$609
Net cashflow
$-517

Break-even live

Break-even rent $3,556
Max offer price $309,935
Occupancy floor

Sensitivity live

Price -10% $-251 -5% $-384 +0% $-517 +5% $-650 +10% $-783
Rent -10% $-746 -5% $-632 +0% $-517 +5% $-403 +10% $-288
Rate -1.0pp $-323 -0.5pp $-419 base $-517 +0.5pp $-617 +1.0pp $-718

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

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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5314 Brookstead Dr Summerfield, NC 4.0 3.5 3193 $3,265 $1.02 0d 1 0.42mi
5510 Faye Dr Greensboro, NC 4.0 3.5 2674 $4,500 $1.68 110d 1 0.48mi
4808 Pine Glen Ct Greensboro, NC 4.0 2.5 2319 $2,450 $1.06 117d 1 0.77mi
4504 Southport Rd Greensboro, NC 4.0 2.5 2200 $2,505 $1.14 2d 1 0.83mi
4600 Pine Cove Rd Greensboro, NC 3.0 2.0 2016 $2,345 $1.16 4d 1 0.90mi
4301 Windlestraw Ln Greensboro, NC 3.0 2.5 2098 $2,600 $1.24 6d 1 1.16mi
4510 Camden Ridge Dr Greensboro, NC 4.0 2.5 2170 $2,300 $1.06 0d 1 1.17mi
4807 Jessup Grove Rd Greensboro, NC 4.0 3.0 1860 $2,065 $1.11 119d 1 1.28mi
4109 Windlestraw Ln Greensboro, NC 4.0 2.5 2400 $2,500 $1.04 62d 1 1.30mi
3409 Bent Creek Ct Greensboro, NC 3.0 2.5 2128 $2,200 $1.03 62d 1 1.33mi
4210 Shoal Creek Dr Greensboro, NC 5.0 2.5 2695 $3,300 $1.22 119d 1 1.36mi
5386 Beechmont Dr Greensboro, NC 4.0 2.5 2604 $2,505 $0.96 62d 1 1.39mi
6411 Cardinal Wood Dr Greensboro, NC 3.0 2.5 1824 $1,920 $1.05 62d 1 1.44mi

Property features AI

Finance

Other
Road dedication to public use pending acceptanceLocated on Lot 30
HOA & community
HOA with Greensboro associationMonthly association fee of $150Subdivision: Townes At Spangler Oaks

Exterior

Parking
Attached garage with 2 spacesDrivewayGarage door opener
Utilities
Public sewerPublic waterElectric water heaterNatural gas heating
Home design
Residential townhouseStick/site-built constructionNew construction (built 2026)Two levelsSlab foundation
Construction
Brick and vinyl siding exteriorSlab foundationNew construction
Exterior features
No fencingPublic water

Interior

Kitchen
MicrowaveDishwasherGarbage disposalGas cooktopKitchen islandPantry
Bedrooms
Main-level bedroomSecond-level bedroomsLoft on the second level (10ft x 19ft)
Flooring
CarpetTileVinyl
Bathrooms
Three full bathroomsOne half bathroom
Heating & cooling
Central air conditioningForced air heating (natural gas)Electric water heater
Interior features
Primary bedroom on the main levelPartially floored attic with pulldown stairsSoaking tubKitchen islandPantrySeparate shower
Laundry & utility
Second-level laundry roomWasher hookupDryer connection

Listing history 22 events

  1. 2026-06-29
    days on market $384,770 Active 31 DOM
  2. 2026-06-28
    days on market $384,770 Active 30 DOM
  3. 2026-06-28
    days on market $384,770 Active 29 DOM
  4. 2026-06-27
    days on market $384,770 Active 28 DOM
  5. 2026-06-25
    days on market $384,770 Active 26 DOM
  6. 2026-06-23
    days on market $384,770 Active 24 DOM
  7. 2026-06-22
    days on market $384,770 Active 23 DOM
  8. 2026-06-18
    days on market $384,770 Active 20 DOM
  9. 2026-06-17
    days on market $384,770 Active 19 DOM
  10. 2026-06-16
    days on market $384,770 Active 18 DOM
  11. 2026-06-15
    days on market $384,770 Active 17 DOM
  12. 2026-06-14
    days on market $384,770 Active 15 DOM
  13. 2026-06-10
    pricedays on market $384,770 Active 12 DOM
  14. 2026-06-09
    days on market $408,265 Active 11 DOM
  15. 2026-06-08
    days on market $408,265 Active 10 DOM
  16. 2026-06-07
    days on market $408,265 Active 9 DOM
  17. 2026-06-03
    days on market $408,265 Active 5 DOM
  18. 2026-06-02
    days on market $408,265 Active 4 DOM
  19. 2026-06-01
    days on market $408,265 Active 3 DOM
  20. 2026-05-31
    days on market $408,265 Active 2 DOM
  21. 2026-05-31
    status $408,265 Active 1 DOM
  22. 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 1/10 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
$34,814
− Mortgage interest
−$21,553
− Property taxes
−$5,772
− Insurance
−$1,924
− Repairs & maintenance
−$2,785
− Management
−$2,785
− HOA
−$1,800
− Depreciation
−$11,193
Taxable loss
−$12,998
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,120
After-tax cash flow
$-3,086/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
C Composite school gradezoned avg 70/100

Zoned Schools

Elementary Ep Pearce Elementary A NC #24/1,410 Nat'l #1,230/41,679 Middle Kernodle Middle B+ NC #40/475 Nat'l #1,667/14,009 High Northwest Guilford High B NC #137/535 Nat'l #2,439/17,239

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 · 584,596 people
City population
329,421
Metro
Greensboro-High Point, NC
Population (ZIP)
15,283
Household income
$128,843
Rent vs Own
8.7% rent · 91.3% own
Severe rent burden
4% 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
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

Price history

-5.8% since first listed
3 events — show timeline
  • 2026-06-09 Price Changed $384,770 Triad MLS
  • 2026-05-30 Listed $408,265 Triad MLS
  • 2026-05-28 Coming Soon $408,265 Triad MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…