CashFlowRE
Sign in Sign up
719 Forrest St
C- Composite 51.33
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 +17.0/30.0
  • ARV discount +12.5/15.0
  • DSCR +5.3/10.0
  • 1% rule +3.9/10.0
  • Livability +3.9/5.0
  • Schools +3.6/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$239,900

719 Forrest St · High Point, NC 27262
3 bd · 1.5 ba · 1,764 sqft · SingleFamily public records · 331 Days on market
Built 1939 0.27 ac lot Est $270k · 11% under

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

Listing remarks

School days will be here soon. You won't want to miss out on this rare opportunity to save and invest at the same time in one of the Nation's Best Cities High Point. You will be able to walk or ride your bike to America's Premier University The High Point U. This home is just one block from Qubein Dr. and two blocks up from one of the University Main Entrance located at Qubein Dr. and N Centennial, This home will have you feeling right at home as you do your studying. A two car carport for the late summer / fall cook-outs and studying outside. A warm fireplace to sit around while studying in the winter The four bedrooms and two bath also allows you the opportunity to earn income leasing

Key facts

  • Move-in ready
  • 20'0 x 20'0 carport
  • Primary closet

Tags

HARDWOOD FLOORSFIREPLACEPRIMARY CLOSETPARTIAL FENCED BACKYARD20'0 X 20'0 CARPORTMOVE-IN READY

Property features AI

Finance

  • Other: Located in the Park Place subdivision; Directions: N. Main to Qubein to Forrest
  • HOA & community: No homeowners association

Exterior

  • Parking: Detached carport; Driveway; Carport parking with 2 covered spaces
  • Utilities: Public water; Public sewer; Gas water heater
  • Home design: Residential stick/site-built house; One-and-a-half stories; Built in 1939
  • Construction: Aluminum siding; 1 fireplace; Existing structure
  • Exterior features: Level lot; Partially wooded; No pool

Interior

  • Kitchen: Kitchen on main level; Gas water heater
  • Bedrooms: Bedrooms located on main and second levels
  • Flooring: Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating powered by natural gas
  • Interior features: Wood flooring; Partially finished basement; Sunroom; Mudroom; 9 total rooms; One fireplace located in the living room
  • Laundry & utility: Basement provides additional utility/finished space

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 3-bed/1.5-bath single-family listed at $240k.

Deal economics

  • At list price, monthly cash flow is $160 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $215k (10.5% below list).
  • Recommended offer: $211k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.1% 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: amenities D, 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: Kirkman Park Elementary (math 32% / reading 37%, grade F, #835 of 1,410 statewide, top 62%, 259 students, 99% FRL); T Wingate Andrews High (math 27% / reading 27%, grade F, #468 of 535 statewide, top 88%, 717 students, 99% FRL) — zoned schools average 99% FRL vs 52% district-wide (47 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 124 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 3,843 units permitted in Guilford County in 2024 (2,397 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($65k/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 $2k of loan paydown is wiped out by about $7k 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 331 days — a 12% lower offer ($211k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $130k; list at $240k implies a 85% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1939 — 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 $211,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 331 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1939 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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. 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
0.89%
Cap rate
7.10%
Cash-on-cash
2.87%
DSCR
1.13
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$269,892
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
511 Farriss Ave 0.26mi 3/2.0 1,560 (-12%) 3mo $322,500 $207 64
313 Woodrow Ave 0.17mi 3/1.5 2,017 (+14%) 7mo $170,000 $84 62
506 Denny St 0.37mi 4/2.0 (+1) 1,669 (-5%) 6mo $120,000 $72 62
409 Woodrow Ave 0.11mi 4/2.0 (+1) 1,914 (+8%) 22mo $312,000 $163 56
226 Woodrow Ave 0.30mi 3/2.0 1,950 (+10%) 17mo $317,000 $163 52
828 E Lexington Ave 0.41mi 3/2.0 1,928 (+9%) 14mo $109,000 $57 52
503 Richardson Ave 0.55mi 4/3.0 (+1) 1,634 (-7%) 2mo $245,000 $150 50
713 Forrest St 0.03mi 2/1.0 (-1) 1,513 (-14%) 22mo $255,000 $169 49
403 Vine St 0.46mi 4/3.0 (+1) 1,634 (-7%) 9mo $249,900 $153 48
815 Willow Pl 0.42mi 3/1.5 1,554 (-12%) 18mo $120,000 $77 45
406 E Lexington Ave 0.44mi 4/3.0 (+1) 1,634 (-7%) 16mo $260,000 $159 43
1404 Forrest St 0.73mi 3/2.0 1,637 (-7%) 14mo $218,000 $133 40

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 · 0.9% rent growth · sell at horizon

5-year hold
IRR
-14.0%
Equity multiple
0.51×
Total profit
$-33,142
Equity at exit
$35,770
10-year hold
IRR
-8.8%
Equity multiple
0.50×
Total profit
$-33,355
Equity at exit
$20,742

Cash invested: $67,172 (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 27262

Rents YoY
0.9%
Active inventory
124
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$2,147 high interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$177 /mo · $2,129/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$451
Net cashflow
$160

Break-even live

Break-even rent $1,944
Max offer price $239,900
Occupancy floor 88%

Sensitivity live

Price -10% $296 -5% $228 +0% $160 +5% $93 +10% $25
Rent -10% $-9 -5% $76 +0% $160 +5% $245 +10% $330
Rate -1.0pp $281 -0.5pp $221 base $160 +0.5pp $98 +1.0pp $35

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
$59,975
Closing costs
$7,197
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
409 Woodrow Ave High Point, NC 4.0 2.0 1863 $2,650 $1.42 20d 1 0.11mi
230 Woodrow Ave High Point, NC 4.0 2.0 2471 $2,650 $1.07 25d 1 0.28mi
1208 Madison St High Point, NC 4.0 2.5 1550 $1,745 $1.13 25d 1 0.46mi
205 Guilford Ave High Point, NC 3.0 1.5 1255 $1,350 $1.08 20d 1 0.54mi
1503 Larkin St High Point, NC 4.0 3.0 1688 $2,250 $1.33 25d 1 0.76mi
2120 Chester Ridge Dr High Point, NC 1.0–3.0 1.0–2.0 1001 $1,443 $1.44 16d 7 1.09mi
1408 E Martin Luther King Jr Dr High Point, NC 3.0 2.0 1456 $1,450 $1.00 25d 1 1.14mi
1611 Brockett Ave High Point, NC 3.0 2.0 1280 $1,350 $1.05 25d 1 1.37mi
1110 Adams St High Point, NC 3.0 1.0 1278 $1,340 $1.05 25d 1 1.40mi
1508 Whitehall St High Point, NC 3.0 2.0 1616 $1,800 $1.11 25d 1 1.40mi
511 Jeanette Ave High Point, NC 3.0 1.5 1664 $1,950 $1.17 25d 1 1.44mi

Listing history 24 events

  1. 2026-06-22
    pricedays on market $239,900 Active 331 DOM
  2. 2026-06-18
    days on market $259,900 Active 328 DOM
  3. 2026-06-17
    days on market $259,900 Active 327 DOM
  4. 2026-06-16
    days on market $259,900 Active 326 DOM
  5. 2026-06-15
    days on market $259,900 Active 325 DOM
  6. 2026-06-14
    days on market $259,900 Active 323 DOM
  7. 2026-06-10
    days on market $259,900 Active 320 DOM
  8. 2026-06-09
    days on market $259,900 Active 319 DOM
  9. 2026-06-08
    days on market $259,900 Active 318 DOM
  10. 2026-06-07
    days on market $259,900 Active 317 DOM
  11. 2026-06-03
    days on market $259,900 Active 313 DOM
  12. 2026-06-02
    days on market $259,900 Active 312 DOM
  13. 2026-06-01
    days on market $259,900 Active 311 DOM
  14. 2026-05-31
    days on market $259,900 Active 310 DOM
  15. 2026-05-31
    pricedays on market $259,900 Active 309 DOM
  16. 2026-05-06
    price $269,800
  17. 2026-04-06
    price $269,900
  18. 2026-01-12
    price $274,900
  19. 2025-10-01
    price $275,000
  20. 2025-08-06
    price $287,000
  21. 2025-07-25
    listed $288,000 Active
  22. 2003-05-01
    soldstatus $130,000
  23. 1997-09-01
    soldstatus $82,500
  24. 1986-07-01
    soldstatus $44,500

ⓘ 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
$2,129 · $177/mo
Projected year-2 tax
$2,129 · $177/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 14% 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
$25,760
− Mortgage interest
−$13,438
− Property taxes
−$2,129
− Insurance
−$1,200
− Repairs & maintenance
−$2,061
− Management
−$2,061
− Depreciation
−$6,979
Taxable loss
−$2,107
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$506
After-tax cash flow
$2,431/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)
28,353
Household income
$65,006
Rent vs Own
44.4% rent · 55.6% own
Severe rent burden
1046.0

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 0.65)
Race & ethnicity
White 50% Black 30% Hispanic / Latino 12% Two or more races 7% Asian 4%
Hispanic origin (detail)
Mexican 8% Puerto Rican 1%
Common ancestry
Slovak 4% Italian 2% Lithuanian 1%
Foreign-born
14% · Canada
Languages at home
80% English-only · Spanish 10% Other Indo-European 5% Other Asian/Pacific 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

Market trends

HPI YoY
▼ -279.14%
Current HPI
205.6152
Rent YoY
▲ 0.90%
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

+506.3% since first listed
9 events — show timeline
  • 2026-05-06 Price Changed $269,800 Triad MLS
  • 2026-04-06 Price Changed $269,900 Triad MLS
  • 2026-01-12 Price Changed $274,900 Triad MLS
  • 2025-10-01 Price Changed $275,000 Triad MLS
  • 2025-08-06 Price Changed $287,000 Triad MLS
  • 2025-07-25 Listed $288,000 Triad MLS
  • 2003-05-01 Sold (Public Records) $130,000 Public Records
  • 1997-09-01 Sold (Public Records) $82,500 Public Records
  • 1986-07-01 Sold (Public Records) $44,500 Public Records

Property tax history

+2.1%/yr

Latest (2025): $2,129 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…