CashFlowRE
Sign in Sign up
1219 Market Center Dr
C+ Composite 62.01
Why this score? — see what drove the C+ 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.7/10.0
  • Livability +3.9/5.0
  • Schools +3.6/10.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$99,900

1219 Market Center Dr · High Point, NC 27260
4 bd · 1.0 ba · 1,075 sqft · SingleFamily public records · 29 Days on market
Built 1923 0.28 ac lot Est $85k · 18% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

SOLD AS-IS - Cash Offer only. The roof and plumbing were replaced 5 1/2 years ago. There is no heat or air in the home and no kitchen appliances. This home has been used for residential purposes since 1923, but it is zoned Light Industrial. Last renter moved out in 12/25. Bring your offer today. Agent is part owner.

Key facts

  • Roof replaced
  • Plumbing replaced
  • 0.28 acre lot

Tags

ROOF REPLACEDPLUMBING REPLACEDZONED LIGHT INDUSTRIAL

Property features AI

Finance

  • Financial info: Annual tax amount reported
  • HOA & community: No association

Exterior

  • Parking: Driveway
  • Utilities: Electric water heater; Public water; Public sewer
  • Home design: Residential stick/site built house; One and one-half stories; Built in 1923; Existing structure
  • Construction: Asbestos construction materials; Crawl space foundation
  • Exterior features: Public water; Public sewer; Publicly maintained road; Lot 7

Interior

  • Kitchen: Electric water heater
  • Bedrooms: Primary bedroom on main level
  • Bathrooms: 1 full bathroom
  • Heating & cooling: No heating; No cooling; No heating fuel
  • Interior features: Primary bedroom on main level; 7 total rooms

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/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $463 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.9% vs local median 4.0% in High Point — 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 77/100 on livability (#31 in NC, #3,084 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, amenities D, employment D.
  • 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 (+3.6%/yr); 128 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 3,843 units permitted in Guilford County in 2024 (2,397 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($42k/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 $691 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.
  • At projected returns (-3.0% appreciation + 3.6% rent growth), your $28k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1923 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $98,401 (1.5% below list)

Questions for the listing agent

  1. Built in 1923 — 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. 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 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. 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
1.37%
Cap rate
11.86%
Cash-on-cash
19.87%
DSCR
1.88
GRM
6.1

CMA / ARV

ARV (on-the-fly)
$84,925
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1510 Blandwood Dr 0.35mi 3/1.0 (-1) 1,080 (+0%) 2mo $85,000 $79 77
1809 S Elm St 0.61mi 3/2.0 (-1) 989 (-8%) 8mo $187,900 $190 43
1227 Redding Dr 0.75mi 3/1.0 (-1) 1,160 (+8%) 10mo $73,000 $63 39
1226 Redding Dr 0.75mi 3/1.0 (-1) 980 (-9%) 10mo $73,000 $74 37

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 · 3.64% rent growth · sell at horizon

5-year hold
IRR
12.6%
Equity multiple
1.51×
Total profit
$14,173
Equity at exit
$14,895
10-year hold
IRR
22.0%
Equity multiple
2.93×
Total profit
$53,906
Equity at exit
$8,638

Cash invested: $27,972 (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 27260

Rents YoY
3.6%
Active inventory
128
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,366 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$50 /mo · $600/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$287
Net cashflow
$463

Break-even live

Break-even rent $779
Max offer price $99,900
Occupancy floor 61%

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
$24,975
Closing costs
$2,997
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1009 Cassell St High Point, NC 3.0 1.0 975 $1,050 $1.08 23d 1 0.89mi
2004 Edgewood Dr High Point, NC 3.0 1.0 962 $1,350 $1.40 23d 1 1.04mi
1001 Burton Ave High Point, NC 3.0 1.0 1109 $1,400 $1.26 21d 1 1.30mi

Listing history 10 events

  1. 2026-06-10
    status $99,900 Pending 29 DOM
  2. 2026-06-09
    days on market $99,900 Due Diligence Period 29 DOM
  3. 2026-06-08
    days on market $99,900 Due Diligence Period 28 DOM
  4. 2026-06-07
    days on market $99,900 Due Diligence Period 27 DOM
  5. 2026-06-03
    days on market $99,900 Due Diligence Period 23 DOM
  6. 2026-06-02
    days on market $99,900 Due Diligence Period 22 DOM
  7. 2026-06-01
    days on market $99,900 Due Diligence Period 21 DOM
  8. 2026-05-31
    days on market $99,900 Due Diligence Period 20 DOM
  9. 2026-05-31
    days on market $99,900 Due Diligence Period 19 DOM
  10. 2026-05-11
    listed $99,900 Active

ⓘ 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
$600 · $50/mo
Projected year-2 tax
$819 · $68/mo
Expected delta
+$219/yr (+$18/mo · 36.5%)

ⓘ 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 5/10 Major 7 d/yr ≥103°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 15% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$16,386
− Mortgage interest
−$5,596
− Property taxes
−$600
− Insurance
−$500
− Repairs & maintenance
−$1,311
− Management
−$1,311
− Depreciation
−$2,906
Taxable income
$4,162
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$999
After-tax cash flow
$4,560/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 — High Point

Score
77/100
State rank
#31
US rank
#3084

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
High Point, NC
County
Guilford County · 487,190 people
City population
102,450
Metro
Greensboro-High Point, NC
Population (ZIP)
25,299
Household income
$42,308
Rent vs Own
57.5% rent · 42.5% own
Severe rent burden
1005.0

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
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
Black 51% Hispanic / Latino 20% White 15% Asian 10% Two or more races 10%
Hispanic origin (detail)
Mexican 12% Puerto Rican 1%
Common ancestry
Hispanic 1% Serbian 1% Italian 1%
Foreign-born
17% · Canada, Philippines, Dominican Republic
Languages at home
71% English-only · Spanish 17% Other Indo-European 4% Other Asian/Pacific 4%

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
▼ -107.22%
Current HPI
159.2101
Rent YoY
▲ 3.64%
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

1 event — show timeline
  • 2026-05-11 Listed $99,900 Triad MLS

Property tax history

+1.6%/yr

Latest (2025): $600 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…