CashFlowRE
Sign in Sign up
309 Fairchild Way
F Composite 24.4
Why this score? — see what drove the F 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 +6.0/15.0
  • Cash flow +5.7/30.0
  • Schools +3.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.9/10.0
  • DSCR +0.1/10.0
  • Appreciation +0.0/10.0

$290,000

309 Fairchild Way · Albemarle, NC 28001
3 bd · 3.0 ba · 1,559 sqft · SingleFamily public records · 55 Days on market
Built 2024 3,484 sqft lot Est $281k · at est. $50/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Brand new, energy-efficient home available NOW! Work from home or designate a homework space in the second-story study. Down the hall, the spacious primary suite boasts dual sinks and a walk-in closet. Downstairs, the open-concept layout is accented with a convenient powder room and back patio. Morgan Hills offers a series of two-story, energy-efficient homes in Albemarle,NC. Enjoy hiking, fishing and water sports at nearby Uwharrie National Forest or Lake Tillery before ending the day at one of the many stunning wineries. Just minutes away, downtown Albemarle is home to plenty of local shops and dining options, perfect for the whole family. Schedule a tour today of our model home to see all the benefits of a new home in Albermarle. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

Key facts

  • 3,484 sq ft lot
  • 2 garage spots
  • Built 2024

Property features AI

Finance

  • HOA & community: Homeowners association managed by Braesael Management; HOA fees $300 semi-annually (approx. $600/year); HOA required

Exterior

  • Parking: Attached garage; Driveway; 2-car garage
  • Utilities: City water; Public sewer
  • Home design: Single-family residence; Two levels; Site built; Vinyl exterior; Slab foundation; R-10 zoning
  • Construction: Site built construction; Vinyl siding; Slab foundation
  • Exterior features: Concrete and paved road access; Publicly maintained road

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Disposal; Electric water heater
  • Bedrooms: 3 bedrooms on the upper level
  • Bathrooms: 2 full bathrooms; 1 half bathroom (main level)
  • Heating & cooling: Heat pump heating; Central air conditioning
  • Interior features: 10 total rooms
  • Laundry & utility: Laundry room on the upper level

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/3.0-bath single-family listed at $290k.

Deal economics

  • At list price, monthly cash flow is $-596 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $185k (36.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $170k (41.5% below list).
  • Recommended offer: $170k (41.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#167 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D-, amenities F, commute F.
  • Stanly County Schools (rural): math 38% / reading 42% proficiency, ranked #113 of 178 in NC (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Aquadale Elementary (math 47% / reading 42%, grade F, #574 of 1,410 statewide, top 43%, 352 students, 99% FRL); South Stanly High (math 47% / reading 52%, grade D, #311 of 535 statewide, top 60%, 442 students, 48% FRL) — zoned schools average 74% FRL vs 46% district-wide (27 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 277 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 367 units permitted in Stanly County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Stanly County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($281k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Recommended offer $169,695 (41.5% 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 55 days. Have you received any prior offers? Is the seller open to a 41% 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. 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 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.59%
Cap rate
3.83%
Cash-on-cash
-8.80%
DSCR
0.61
GRM
14.2

CMA / ARV

ARV (on-the-fly)
$280,620
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
202 J.p. Dr #183 0.12mi 3/2.5 1,528 (-2%) 8mo $286,000 $187 83
1124 Jeffery Dean Ct 0.10mi 3/2.5 1,605 (+3%) 7mo $270,000 $168 83
1105 Harry Ct 0.13mi 3/2.5 1,528 (-2%) 13mo $287,000 $188 78
1105 Harry Ct 0.13mi 3/2.5 1,528 (-2%) 13mo $287,000 $188 78
2108 Morgan Hills Dr 0.13mi 3/2.5 1,658 (+6%) 13mo $279,000 $168 71
1025 Freeman View Dr 0.15mi 3/2.5 1,735 (+11%) 4mo $314,000 $181 69
2405 Morgan Hills Dr #308 0.25mi 3/2.5 1,723 (+10%) 0mo $309,900 $180 68
625 Fernwood Dr 0.53mi 3/2.0 1,603 (+3%) 1mo $285,000 $178 66
1022 Jeffery Dean Ct #39 0.14mi 3/2.5 1,755 (+13%) 7mo $295,000 $168 64
1101 Lorrie Ln #417 0.26mi 3/2.5 1,732 (+11%) 5mo $322,900 $186 64
742 Aquadale Rd 0.28mi 3/1.5 1,690 (+8%) 12mo $210,000 $124 57
601 Fernwood Dr 0.46mi 3/2.0 1,709 (+10%) 8mo $230,000 $135 52

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
-31.9%
Equity multiple
-0.05×
Total profit
$-84,954
Equity at exit
$43,240
10-year hold
IRR
-36.5%
Equity multiple
-0.51×
Total profit
$-122,902
Equity at exit
$25,074

Cash invested: $81,200 (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 28001

Home prices YoY
-33.1%
Active inventory
277
Price-to-rent
14.2×

Monthly cashflow live

Estimated rent
$1,697 medium interval (Pro) →
Mortgage (P&I)
$1,521
Tax from tax record
$245 /mo · $2,937/yr
Insurance
$121
HOA
$50
Vacancy / Maint / Mgmt
$356
Net cashflow
$-596

Break-even live

Break-even rent $2,451
Max offer price $184,754
Occupancy floor

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
$72,500
Closing costs
$8,700
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
116 Church St Albemarle, NC 3.0 1.0 1172 $1,130 $0.96 2d 1 1.30mi
197 N 2nd St Albemarle, NC 2.0 1.0 1100 $2,365 $2.15 23d 1 1.44mi

HOA detail

Monthly dues
$50 · $600/yr
Likely covers
water

Listing history 23 events

  1. 2026-06-18
    days on market $290,000 Active 55 DOM
  2. 2026-06-17
    days on market $290,000 Active 54 DOM
  3. 2026-06-16
    days on market $290,000 Active 53 DOM
  4. 2026-06-15
    days on market $290,000 Active 52 DOM
  5. 2026-06-13
    days on market $290,000 Active 50 DOM
  6. 2026-06-09
    days on market $290,000 Active 46 DOM
  7. 2026-06-08
    days on market $290,000 Active 45 DOM
  8. 2026-06-07
    pricedays on market $290,000 Active 44 DOM
  9. 2026-06-04
    days on market $295,000 Active 41 DOM
  10. 2026-06-03
    days on market $295,000 Active 40 DOM
  11. 2026-06-02
    days on market $295,000 Active 39 DOM
  12. 2026-06-01
    days on market $295,000 Active 38 DOM
  13. 2026-05-31
    days on market $295,000 Active 37 DOM
  14. 2026-04-24
    listed $295,000 Active
  15. 2026-04-21
    historical $295,000
  16. 2026-03-26
    price $300,000
  17. 2026-03-14
    listed $309,900 Active
  18. 2026-03-11
    historical
  19. 2024-06-21
    soldstatus $279,170 Closed 901-char remark
    Show marketing remark (901 chars)

    Brand new, energy-efficient home available NOW! Work from home or designate a homework space in the second-story study. Down the hall, the spacious primary suite boasts dual sinks and a walk-in closet. Downstairs, the open-concept layout is accented with a convenient powder room and back patio. Morgan Hills offers a series of two-story, energy-efficient homes in Albemarle,NC. Enjoy hiking, fishing and water sports at nearby Uwharrie National Forest or Lake Tillery before ending the day at one of the many stunning wineries. Just minutes away, downtown Albemarle is home to plenty of local shops and dining options, perfect for the whole family. Schedule a tour today of our model home to see all the benefits of a new home in Albermarle. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

  20. 2024-05-03
    status Pending 901-char remark
    Show marketing remark (901 chars)

    Brand new, energy-efficient home available NOW! Work from home or designate a homework space in the second-story study. Down the hall, the spacious primary suite boasts dual sinks and a walk-in closet. Downstairs, the open-concept layout is accented with a convenient powder room and back patio. Morgan Hills offers a series of two-story, energy-efficient homes in Albemarle,NC. Enjoy hiking, fishing and water sports at nearby Uwharrie National Forest or Lake Tillery before ending the day at one of the many stunning wineries. Just minutes away, downtown Albemarle is home to plenty of local shops and dining options, perfect for the whole family. Schedule a tour today of our model home to see all the benefits of a new home in Albermarle. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

  21. 2024-05-01
    price $281,170 901-char remark
    Show marketing remark (901 chars)

    Brand new, energy-efficient home available NOW! Work from home or designate a homework space in the second-story study. Down the hall, the spacious primary suite boasts dual sinks and a walk-in closet. Downstairs, the open-concept layout is accented with a convenient powder room and back patio. Morgan Hills offers a series of two-story, energy-efficient homes in Albemarle,NC. Enjoy hiking, fishing and water sports at nearby Uwharrie National Forest or Lake Tillery before ending the day at one of the many stunning wineries. Just minutes away, downtown Albemarle is home to plenty of local shops and dining options, perfect for the whole family. Schedule a tour today of our model home to see all the benefits of a new home in Albermarle. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

  22. 2024-04-22
    price $279,170 901-char remark
    Show marketing remark (901 chars)

    Brand new, energy-efficient home available NOW! Work from home or designate a homework space in the second-story study. Down the hall, the spacious primary suite boasts dual sinks and a walk-in closet. Downstairs, the open-concept layout is accented with a convenient powder room and back patio. Morgan Hills offers a series of two-story, energy-efficient homes in Albemarle,NC. Enjoy hiking, fishing and water sports at nearby Uwharrie National Forest or Lake Tillery before ending the day at one of the many stunning wineries. Just minutes away, downtown Albemarle is home to plenty of local shops and dining options, perfect for the whole family. Schedule a tour today of our model home to see all the benefits of a new home in Albermarle. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

  23. 2024-04-17
    listed $280,170 Active 901-char remark
    Show marketing remark (901 chars)

    Brand new, energy-efficient home available NOW! Work from home or designate a homework space in the second-story study. Down the hall, the spacious primary suite boasts dual sinks and a walk-in closet. Downstairs, the open-concept layout is accented with a convenient powder room and back patio. Morgan Hills offers a series of two-story, energy-efficient homes in Albemarle,NC. Enjoy hiking, fishing and water sports at nearby Uwharrie National Forest or Lake Tillery before ending the day at one of the many stunning wineries. Just minutes away, downtown Albemarle is home to plenty of local shops and dining options, perfect for the whole family. Schedule a tour today of our model home to see all the benefits of a new home in Albermarle. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

ⓘ 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
$2,937 · $245/mo
Projected year-2 tax
$2,937 · $245/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$20,363
− Mortgage interest
−$16,245
− Property taxes
−$2,937
− Insurance
−$1,450
− Repairs & maintenance
−$1,629
− Management
−$1,629
− HOA
−$600
− Depreciation
−$8,436
Taxable loss
−$12,562
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,015
After-tax cash flow
$-4,134/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
Stanly County Schools
NCES district ID
3704320
Math proficiency
38% ▼ -1.00%
Reading proficiency
42% ▲ 1.00%
Median HH income
$43,802
Composite
33.9/100
National rank
#5343
State rank
#113 of 178 in NC

Livability — Albemarle

Score
68/100
State rank
#167
US rank
#8957

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Albemarle, NC
City population
26,187
Population (ZIP)
26,187

Population outlook (Stanly County) Hauer SSP2

Today (2025)
60,082 people
By 2030
59,485 · -1.0%
By 2040
57,407 · -4.5%
By 2050
54,051 · -10.0%
By 2075
45,384 · -24.5%
By 2100
34,694 · -42.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Black 15% Hispanic / Latino 5% Two or more races 3% Asian 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Serbian 3% Slovak 2% Italian 1%
Foreign-born
4% · Canada, Vietnam
Languages at home
93% English-only · Spanish 4% Other Asian/Pacific 2% Vietnamese 1%

Political lean MEDSL · Stanly

2024 margin
Solid R (+50.9) · D 24.2% · R 75.1%
2008→2024 swing
-14.2pp toward R · 2008: -36.7pp · 2024: -50.9pp
All cycles
2024: R+50.9 2020: R+51.1 2016: R+50.2 2012: R+40.4 2008: R+36.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -109.68%
Current HPI
221.8601
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

+5.3% since first listed
10 events — show timeline
  • 2026-04-24 Listed $295,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-04-21 Coming Soon $295,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-03-26 Price Changed $300,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-03-14 Listed $309,900 CANOPYMLS as Distributed by MLS Grid
  • 2026-03-11 Coming Soon CANOPYMLS as Distributed by MLS Grid
  • 2024-06-21 Sold (MLS) $279,170 Triad MLS
  • 2024-05-03 Pending Triad MLS
  • 2024-05-01 Price Changed $281,170 Triad MLS
  • 2024-04-22 Price Changed $279,170 Triad MLS
  • 2024-04-17 Listed $280,170 Triad MLS

Property tax history

+145.3%/yr

Latest (2025): $2,937 · +11.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…