CashFlowRE
Sign in Sign up
1717 Ennismore Rd
D Composite 42.37
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 +12.0/15.0
  • Cash flow +11.7/30.0
  • Rent growth +3.6/5.0
  • DSCR +3.4/10.0
  • Livability +3.4/5.0
  • Schools +3.1/10.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$339,900

1717 Ennismore Rd · Hope Mills, NC 28348
5 bd · 4.0 ba · 2,536 sqft · SingleFamily public records · 72 Days on market
Built 2022 10,454 sqft lot Est $378k · 10% under $25/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Tucked away on a quiet street in the desirable Cypress Pointe community, this beautifully designed five-bedroom, three-bath home offers exceptional space, modern style, and a highly functional layout. The main level features a spacious guest bedroom with an oversized walk-in closet and a full bath, ideal for visitors or multi-generational living. An expansive family room opens seamlessly to the informal dining area and overlooks the large kitchen, complete with a generous center island—perfect for everyday living and entertaining. Contemporary finishes and a modern color palette are showcased throughout the home. Upstairs, the impressive primary suite provides a private retreat with a

Key facts

  • Full bath
  • Informal dining area
  • Guest bedroom

Tags

CYPRESS POINTE COMMUNITYGUEST BEDROOMOVERSIZED WALK-IN CLOSETFULL BATHEXPANSIVE FAMILY ROOMINFORMAL DINING AREA

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 5-bed/4.0-bath single-family listed at $340k.

Deal economics

  • At list price, monthly cash flow is $-99 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $322k (5.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $261k (23.3% below list).
  • Recommended offer: $261k (23.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 4.8% in Hope Mills — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 67/100 on livability (#234 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: crime D-, amenities F, commute F.
  • Cumberland County Schools (urban): math 32% / reading 41% proficiency, ranked #126 of 178 in NC (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Gray'S Creek Middle (math 33% / reading 48%, grade F, #215 of 475 statewide, top 46%, 1,126 students, 50% FRL); Gray'S Creek High (math 61% / reading 58%, grade C+, #216 of 535 statewide, top 43%, 1,395 students, 44% FRL).
  • Zoned-school proficiency averages 50% at this address vs 36% district-wide (+14 pts) — the actual schools serving this property are materially stronger than the Cumberland County Schools average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+4.3%/yr); 317 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,125 units permitted in Cumberland County in 2024 (104 in 5+ unit buildings).
  • At $2,609/mo this rent would consume 47% of the median local household income ($66k/yr) (locally 746% 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.

Negotiation context

  • It's been on market 72 days — a 6% lower offer ($320k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $260,854 (23.3% 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 72 days. Have you received any prior offers? Is the seller open to a 23% 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. 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?
  7. Crime grade is D 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.77%
Cap rate
5.94%
Cash-on-cash
-1.25%
DSCR
0.94
GRM
10.9

CMA / ARV

ARV (on-the-fly)
$377,864
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1717 Ennismore Rd 0.00mi 5/3.0 2,536 (0%) 1mo $335,000 $132 95
4651 Revelstroke Rd 0.10mi 5/3.0 2,267 (-11%) 8mo $312,500 $138 67
5387 Clubhouse Ln 0.44mi 4/3.5 (-1) 2,555 (+1%) 11mo $410,000 $160 62
1608 Laguardia Dr 0.57mi 4/2.5 (-1) 2,425 (-4%) 1mo $310,000 $128 55
5379 Clubhouse Ln 0.43mi 4/3.5 (-1) 2,856 (+13%) 2mo $558,600 $196 50
5417 Labrador Dr 0.47mi 4/2.5 (-1) 2,377 (-6%) 9mo $355,000 $149 49
911 Camargo Ct 0.40mi 4/2.5 (-1) 2,466 (-3%) 24mo $370,500 $150 46
4721 Bramble St 0.64mi 4/2.5 (-1) 2,477 (-2%) 13mo $363,000 $147 44
1952 Fennell Rd 0.33mi 4/2.5 (-1) 2,239 (-12%) 16mo $354,900 $159 41
4428 Salem Prince Dr 0.53mi 5/2.5 2,249 (-11%) 16mo $330,000 $147 37
4927 Bramble St 0.73mi 4/2.5 (-1) 2,842 (+12%) 12mo $455,000 $160 25

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 · 4.28% rent growth · sell at horizon

5-year hold
IRR
-17.1%
Equity multiple
0.39×
Total profit
$-58,065
Equity at exit
$50,680
10-year hold
IRR
-7.0%
Equity multiple
0.53×
Total profit
$-44,671
Equity at exit
$29,388

Cash invested: $95,172 (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 28348

Home prices YoY
-14.0%
Rents YoY
4.3%
Active inventory
317
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$2,609 medium interval (Pro) →
Mortgage (P&I)
$1,782
Tax from tax record
$211 /mo · $2,529/yr
Insurance
$142
HOA
$25
Vacancy / Maint / Mgmt
$548
Net cashflow
$-99

Break-even live

Break-even rent $2,734
Max offer price $322,394
Occupancy floor 99%

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
$84,975
Closing costs
$10,197
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1233 Screech Owl Dr Hope Mills, NC 4.0 3.0 2260 $2,150 $0.95 23d 1 1.10mi
1437 Vergeland Dr Hope Mills, NC 4.0 3.0 3015 $2,450 $0.81 13d 1 1.11mi

HOA detail

Monthly dues
$25 · $300/yr

Listing history 3 events

  1. 2026-04-19
    status Pending
  2. 2026-03-05
    price $339,900
  3. 2026-02-06
    listed $341,500 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
$2,529 · $211/mo
Projected year-2 tax
$2,787 · $232/mo
Expected delta
+$258/yr (+$22/mo · 10.2%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$31,302
− Mortgage interest
−$19,040
− Property taxes
−$2,529
− Insurance
−$1,700
− Repairs & maintenance
−$2,504
− Management
−$2,504
− HOA
−$300
− Depreciation
−$9,888
Taxable loss
−$7,162
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,719
After-tax cash flow
$530/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
Cumberland County Schools
NCES district ID
3700011
Math proficiency
32% ▼ -2.00%
Reading proficiency
41% ▼ -1.00%
Median HH income
$44,168
Composite
31.0/100
National rank
#6096
State rank
#126 of 178 in NC

Livability — Hope Mills

Score
67/100
State rank
#234
US rank
#10761

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Cumberland County · 265,314 people
City population
39,196
Metro
Fayetteville, NC
Population (ZIP)
39,196
Household income
$66,129
Rent vs Own
25.2% rent · 74.8% own
Severe rent burden
746.0

Population outlook (Cumberland County) Hauer SSP2

Today (2025)
330,855 people
By 2030
333,523 · +0.8%
By 2040
335,583 · +1.4%
By 2050
335,325 · +1.4%
By 2075
342,853 · +3.6%
By 2100
340,698 · +3.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 49% Black 27% Hispanic / Latino 13% Two or more races 11% Asian 2% Native American 2%
Hispanic origin (detail)
Mexican 4% Puerto Rican 5%
Common ancestry
Romanian 2% Lithuanian 1% Serbian 1%
Foreign-born
5% · Canada, South Korea, Vietnam
Languages at home
90% English-only · Spanish 8% Other Indo-European 1%

Political lean MEDSL · Cumberland

2024 margin
D (+13.4) · D 56.1% · R 42.7% · Other 1.2%
2008→2024 swing
-4.3pp toward R · 2008: 17.7pp · 2024: 13.4pp
All cycles
2024: D+13.4 2020: D+16.6 2016: D+16.0 2012: D+19.7 2008: D+17.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -37.14%
Current HPI
228.3122
Rent YoY
▲ 4.28%
Metro
Fayetteville, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

-0.5% since first listed
3 events — show timeline
  • 2026-04-19 Pending LPRMLS
  • 2026-03-05 Price Changed $339,900 LPRMLS
  • 2026-02-06 Listed $341,500 LPRMLS

Property tax history

+85.0%/yr

Latest (2025): $2,529 · +15.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…