CashFlowRE
Sign in Sign up
2008 Center St
C+ Composite 62.08
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.8/5.0
  • Schools +3.1/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$98,000

2008 Center St · Fayetteville, NC 28306
3 bd · 1.0 ba · 720 sqft · SingleFamily public records · 76 Days on market
Built 1956 9,147 sqft lot Est $74k · 32% over ↓ 47% since listing

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

Listing remarks MLS

Welcome to 2008 Center St, a beautifully renovated 2-bedroom, 1-bathroom home located conveniently close to downtown Fayetteville, All American Freeway, and I-95. This property boasts numerous updates, including new luxury vinyl plank (LVP) flooring, fresh paint, a new roof, and more, ensuring a move-in-ready experience for its next owner. This is an ideal opportunity for first-time homebuyers seeking an affordable property or for savvy investors looking for a property that meets the 1% rule and promises great potential for rental income.

Key facts

  • Renovated
  • Spacious living area
  • Eat in kitchen

Tags

RENOVATEDLUXURY VINYL PLANK FLOORINGEAT IN KITCHENSPACIOUS LIVING AREA

Property features AI

Finance

  • Other: Living area approximately 725 total; No finished below-grade area
  • HOA & community: No association

Exterior

  • Parking: 1 open parking space
  • Utilities: Public water; Public sewer
  • Home design: Single-story house; Entry level: One
  • Construction: Vinyl siding; Other foundation
  • Exterior features: Shingle roof; 0.21-acre lot; Publicly maintained road access

Interior

  • Bedrooms: 2 bedrooms (both on the main level)
  • Flooring: Luxury vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Baseboard heating (electric); No central cooling
  • Interior features: Luxury vinyl flooring; Crawl space basement

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/1.0-bath single-family listed at $98k.

Deal economics

  • At list price, monthly cash flow is $508 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $98k).
  • Recommended offer: $92k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.5% vs local median 4.9% in Fayetteville — 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 75/100 on livability (#45 in NC, #4,031 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F, employment D-.
  • 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: Douglas Byrd Middle (math 13% / reading 30%, grade F, #422 of 475 statewide, top 89%, 935 students, 100% FRL); Douglas Byrd High (math 22% / reading 42%, grade F, #445 of 535 statewide, top 84%, 940 students, 99% FRL) — zoned schools average 99% FRL vs 55% district-wide (45 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 401 active listings in the ZIP; 1,125 units permitted in Cumberland County in 2024 (104 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $678 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 0.9% rent growth), your $27k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 76 days — a 6% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 78% chance of damaging wind over 30y; moderate 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 $92,120 (6.0% below list)

Questions for the listing agent

  1. It's been on market 76 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1956 — 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. 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. 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.
  7. 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.
  8. 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
1.53%
Cap rate
12.51%
Cash-on-cash
22.22%
DSCR
1.99
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$74,160
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1925 Progress St 0.10mi 2/1.0 (-1) 765 (+6%) 3mo $79,000 $103 78
215 Dallas St 0.14mi 2/1.0 (-1) 720 (0%) 20mo $115,000 $160 71
2219 Progress St 0.18mi 2/1.0 (-1) 672 (-7%) 22mo $50,000 $74 57
1081 Progress St 0.39mi 2/1.5 (-1) 812 (+13%) 12mo $125,000 $154 44
107 May St 0.51mi 3/1.0 648 (-10%) 21mo $35,500 $55 42

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
12.6%
Equity multiple
1.49×
Total profit
$13,402
Equity at exit
$14,612
10-year hold
IRR
19.8%
Equity multiple
2.50×
Total profit
$41,225
Equity at exit
$8,473

Cash invested: $27,440 (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 28306

Home prices YoY
-17.7%
Rents YoY
0.9%
Active inventory
401
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,499 medium interval (Pro) →
Mortgage (P&I)
$514
Tax from tax record
$121 /mo · $1,457/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$508

Break-even live

Break-even rent $856
Max offer price $98,000
Occupancy floor 61%

Sensitivity live

Price -10% $564 -5% $536 +0% $508 +5% $480 +10% $453
Rent -10% $390 -5% $449 +0% $508 +5% $567 +10% $627
Rate -1.0pp $557 -0.5pp $533 base $508 +0.5pp $483 +1.0pp $457

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
$24,500
Closing costs
$2,940
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.

Listing history 26 events

  1. 2026-06-18
    days on market $98,000 Active 76 DOM
  2. 2026-06-17
    days on market $98,000 Active 75 DOM
  3. 2026-06-16
    days on market $98,000 Active 74 DOM
  4. 2026-06-15
    days on market $98,000 Active 73 DOM
  5. 2026-06-14
    days on market $98,000 Active 71 DOM
  6. 2026-06-13
    days on market $98,000 Active 70 DOM
  7. 2026-06-10
    days on market $98,000 Active 68 DOM
  8. 2026-06-09
    days on market $98,000 Active 67 DOM
  9. 2026-06-08
    days on market $98,000 Active 66 DOM
  10. 2026-06-07
    days on market $98,000 Active 65 DOM
  11. 2026-06-03
    days on market $98,000 Active 61 DOM
  12. 2026-06-02
    days on market $98,000 Active 60 DOM
  13. 2026-06-01
    days on market $98,000 Active 59 DOM
  14. 2026-05-31
    days on market $98,000 Active 58 DOM
  15. 2026-05-30
    days on market $98,000 Active 57 DOM
  16. 2026-04-03
    listed $98,000 Active
  17. 2025-04-24
    soldstatus $89,500
  18. 2025-04-21
    soldstatus $89,500 Closed 544-char remark
    Show marketing remark (544 chars)

    Welcome to 2008 Center St, a beautifully renovated 2-bedroom, 1-bathroom home located conveniently close to downtown Fayetteville, All American Freeway, and I-95. This property boasts numerous updates, including new luxury vinyl plank (LVP) flooring, fresh paint, a new roof, and more, ensuring a move-in-ready experience for its next owner. This is an ideal opportunity for first-time homebuyers seeking an affordable property or for savvy investors looking for a property that meets the 1% rule and promises great potential for rental income.

  19. 2025-04-01
    status Pending 544-char remark
    Show marketing remark (544 chars)

    Welcome to 2008 Center St, a beautifully renovated 2-bedroom, 1-bathroom home located conveniently close to downtown Fayetteville, All American Freeway, and I-95. This property boasts numerous updates, including new luxury vinyl plank (LVP) flooring, fresh paint, a new roof, and more, ensuring a move-in-ready experience for its next owner. This is an ideal opportunity for first-time homebuyers seeking an affordable property or for savvy investors looking for a property that meets the 1% rule and promises great potential for rental income.

  20. 2025-02-28
    price $79,500 544-char remark
    Show marketing remark (544 chars)

    Welcome to 2008 Center St, a beautifully renovated 2-bedroom, 1-bathroom home located conveniently close to downtown Fayetteville, All American Freeway, and I-95. This property boasts numerous updates, including new luxury vinyl plank (LVP) flooring, fresh paint, a new roof, and more, ensuring a move-in-ready experience for its next owner. This is an ideal opportunity for first-time homebuyers seeking an affordable property or for savvy investors looking for a property that meets the 1% rule and promises great potential for rental income.

  21. 2025-02-20
    price $81,500 544-char remark
    Show marketing remark (544 chars)

    Welcome to 2008 Center St, a beautifully renovated 2-bedroom, 1-bathroom home located conveniently close to downtown Fayetteville, All American Freeway, and I-95. This property boasts numerous updates, including new luxury vinyl plank (LVP) flooring, fresh paint, a new roof, and more, ensuring a move-in-ready experience for its next owner. This is an ideal opportunity for first-time homebuyers seeking an affordable property or for savvy investors looking for a property that meets the 1% rule and promises great potential for rental income.

  22. 2025-01-31
    price $85,000 544-char remark
    Show marketing remark (544 chars)

    Welcome to 2008 Center St, a beautifully renovated 2-bedroom, 1-bathroom home located conveniently close to downtown Fayetteville, All American Freeway, and I-95. This property boasts numerous updates, including new luxury vinyl plank (LVP) flooring, fresh paint, a new roof, and more, ensuring a move-in-ready experience for its next owner. This is an ideal opportunity for first-time homebuyers seeking an affordable property or for savvy investors looking for a property that meets the 1% rule and promises great potential for rental income.

  23. 2025-01-21
    listed $90,000 Active 544-char remark
    Show marketing remark (544 chars)

    Welcome to 2008 Center St, a beautifully renovated 2-bedroom, 1-bathroom home located conveniently close to downtown Fayetteville, All American Freeway, and I-95. This property boasts numerous updates, including new luxury vinyl plank (LVP) flooring, fresh paint, a new roof, and more, ensuring a move-in-ready experience for its next owner. This is an ideal opportunity for first-time homebuyers seeking an affordable property or for savvy investors looking for a property that meets the 1% rule and promises great potential for rental income.

  24. 2024-11-08
    soldstatus $127,000
  25. 2022-10-24
    soldstatus $185,000
  26. 2022-10-24
    soldstatus $135,000

ⓘ 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
$1,457 · $121/mo
Projected year-2 tax
$1,457 · $121/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 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 7/10 Severe 78% 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
$17,990
− Mortgage interest
−$5,490
− Property taxes
−$1,457
− Insurance
−$490
− Repairs & maintenance
−$1,439
− Management
−$1,439
− Depreciation
−$2,851
Taxable income
$4,824
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,158
After-tax cash flow
$4,940/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 — Fayetteville

Score
75/100
State rank
#45
US rank
#4031

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fayetteville, NC
County
Cumberland County · 265,314 people
City population
226,118
Metro
Fayetteville, NC
Population (ZIP)
43,042
Household income
$67,544
Rent vs Own
34.3% rent · 65.7% own
Severe rent burden
1386.0

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 0.68)
Race & ethnicity
White 44% Black 33% Hispanic / Latino 13% Two or more races 8% Asian 4% Native American 2%
Hispanic origin (detail)
Mexican 5% Puerto Rican 5%
Common ancestry
Italian 2% Slovak 1% Serbian 1%
Foreign-born
8% · Canada, South Korea, Jamaica
Languages at home
87% English-only · Spanish 9% Other Indo-European 1% French/Haitian/Cajun 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
▼ -51.69%
Current HPI
239.7281
Rent YoY
▲ 0.90%
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

-47.0% since first listed
11 events — show timeline
  • 2026-04-03 Listed $98,000 TMLS
  • 2025-04-24 Sold (Public Records) $89,500 Public Records
  • 2025-04-21 Sold (MLS) $89,500 LPRMLS
  • 2025-04-01 Pending LPRMLS
  • 2025-02-28 Price Changed $79,500 LPRMLS
  • 2025-02-20 Price Changed $81,500 LPRMLS
  • 2025-01-31 Price Changed $85,000 LPRMLS
  • 2025-01-21 Listed $90,000 LPRMLS
  • 2024-11-08 Sold (Public Records) $127,000 Public Records
  • 2022-10-24 Sold (Public Records) $135,000 Public Records
  • 2022-10-24 Sold (Public Records) $185,000 Public Records

Property tax history

+10.0%/yr

Latest (2025): $1,457 · +95.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…