The Greenbrier II Plan · Vass, NC 28394

$317,990

3 bd · 2.5 ba · 2,237 sqft · SingleFamily · 145 Days on market

Excellent condition

---

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 +7.5/15.0
• Schools +5.4/10.0
• Condition / age +4.8/5.0
• Cash flow +4.4/30.0
• Livability +2.9/5.0
• Rent growth +2.5/5.0
• 1% rule +0.4/10.0
• DSCR +0.0/10.0
• Appreciation +0.0/10.0

Listing remarks

The Greenbrier II greets you with a covered front porch for excellent curb appeal. Just off the owner's entrance is a spacious island kitchen with a large pantry for easy grocery drop-off. The open and light-filled family room and dining areas have direct access to the backyard for seamless entertaining. A generous upstairs owner's suite offers privacy for rest and relaxation, while the laundry is just steps away. Two additional bedrooms and a shared bath are separated by an oversized loft that can be optioned into a fourth bedroom while leaving space for a small office or reading nook.

Key facts

• Covered front porch
• Island kitchen
• Open family room

Tags

• COVERED FRONT PORCH
• ISLAND KITCHEN
• LARGE PANTRY
• OPEN FAMILY ROOM
• DIRECT ACCESS TO BACKYARD
• UPSTAIRS OWNER'S SUITE

🏗️ New construction. The $317,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $444,502.

What this means for you Summary

Snapshot

• This is a 3-bed/2.5-bath single-family listed at $318k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $-1k ($-14k/yr) — negative.
• To cash-flow at today's rent, offer at most $275k (13.5% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $241k (24.3% below list).
• Recommended offer: $241k (24.3% below list) — sets the bar for 1% rule.
• Cap rate 3.1% vs local median 4.2% in Vass — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

• Location reads 57/100 on livability (#593 in NC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: health & safety C-, crime D, amenities F.
• Moore County Schools (rural): math 48% / reading 54% proficiency, ranked #58 of 178 in NC (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Zoned schools: Vass-Lakeview Elementary (math 57% / reading 51%, grade C, #328 of 1,410 statewide, top 24%, 460 students, 42% FRL); Crain'S Creek Middle (math 37% / reading 47%, grade D-, #199 of 475 statewide, top 43%, 592 students, 51% FRL); Union Pines High (math 63% / reading 70%, grade B, #150 of 535 statewide, top 28%, 1,438 students, 34% FRL) — zoned schools at 42% FRL track the district average.
• Market conditions: 267 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 941 units permitted in Moore County in 2024 (0 in 5+ unit buildings).
• This rent runs 36% of the median local income ($80k/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 $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
• Moore County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 145 days — a 12% lower offer ($280k) is reasonable based on typical stale-listing flexibility.

Recommended offer $240,650 (24.3% 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 145 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
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 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: 0.54% ✗
• Cap rate: 3.13%
• Cash-on-cash: -11.29%
• DSCR: 0.50
• GRM: 15.4

CMA / ARV

• ARV (median comp): $444,502
• List price: $317,990
• Delta: -28.46%
• Verdict: UNDERPRICED
• Comps: 11 within 1.0 mi

Show comp detail 9 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
6 S Allyson Pl	0.63mi	4/2.5 (+1)	2,345 (+5%)	5mo	$460,000	$196	54
3 Cordelia Way	0.69mi	4/2.5 (+1)	2,433 (+9%)	11mo	$410,000	$169	39
206 Forester Dr	1.12mi	4/3.5 (+1)	2,349 (+5%)	13mo	$422,817	$180	37
200 Scott Ave	1.04mi	3/2.5	1,820 (-19%)	7mo	$350,000	$192	34
108 Woodford Ln	1.11mi	4/3.5 (+1)	2,443 (+9%)	11mo	$461,000	$189	32
237 Forester Dr	0.98mi	3/2.5	2,471 (+10%)	19mo	$444,778	$180	32
232 Forester Dr	0.99mi	4/4.0 (+1)	2,349 (+5%)	17mo	$436,000	$186	32
236 Forester Dr	0.98mi	4/3.5 (+1)	2,415 (+8%)	20mo	$449,700	$186	26
4 Cordelia Way	0.73mi	4/3.5 (+1)	2,658 (+19%)	14mo	$475,000	$179	21

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: -36.9%
• Equity multiple: -0.18×
• Total profit: $-146,556
• Equity at exit: $66,277

10-year hold

• IRR: -52.5%
• Equity multiple: -0.80×
• Total profit: $-223,484
• Equity at exit: $38,432

Cash invested: $124,461 (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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 10 active · 1 under contract
• Months of supply: 60.0 mo (2%/mo absorbed)
• Median asking: $301,990 ($159/sqft)
• Median days on market: 142 d
• This list price: 60% of active listings are priced below it
• ARV vs active asking: +25.1% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 28394

• Active inventory: 267
• Price-to-rent: 11.0×

Monthly cashflow live

• Estimated rent: $2,406 medium
• Mortgage (P&I): −$2,331
• Tax est. 1.5%: −$556 /mo · $6,668/yr
• Insurance: −$185
• HOA: −$0
• Vacancy / Maint / Mgmt: −$505
• Net cashflow: $-1,171

Break-even live

Break-even rent $3,888

Max offer price $275,097

Occupancy floor —

Sensitivity live

Price	-10% $-864	-5% $-1,017	+0% $-1,171	+5% $-1,324	+10% $-1,478
Rent	-10% $-1,361	-5% $-1,266	+0% $-1,171	+5% $-1,076	+10% $-981
Rate	-1.0pp $-947	-0.5pp $-1,058	base $-1,171	+0.5pp $-1,286	+1.0pp $-1,403

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: $111,126
• Closing costs: $13,335
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 2 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
233 Forester Dr Vass, NC	3.0	2.0	1794	$2,299	$1.28	5d	1	1.02mi
755 Conductor Ct Vass, NC	4.0	2.5	1925	$1,900	$0.99	5d	1	1.41mi

Property features AI

Finance

• Other: Listing status: ActiveInventory type: Plan (new construction)
• Financial info: Listed price: $311,900
• HOA & community: No HOA or community details provided

Exterior

• Parking: No parking details provided
• Security: No security features provided
• Utilities: Natural gas availableElectric service availableCentral air (cooling) and heat pump
• Home design: New construction planModel/Plan: The Greenbrier IIAddress: Vass, NC 28394
• Construction: No construction material, year built, roof, or foundation details provided
• Exterior features: No additional exterior details provided

Interior

• Kitchen: No appliances specified
• Bedrooms: 3 bedrooms
• Flooring: No flooring details provided
• Bathrooms: 2 full bathrooms, 1 half bathroom (2.5 total)
• Heating & cooling: Natural gas heatingElectric heatingHeat pumpCentral air conditioning
• Interior features: Open living space (plan)Plan name: The Greenbrier II
• Laundry & utility: No laundry or utility details provided

Listing history 50 events

1. 2026-09-24
   days on market $317,990 Active 145 DOM
2. 2026-09-22
   days on market $317,990 Active 144 DOM
3. 2026-09-20
   days on market $317,990 Active 142 DOM
4. 2026-09-18
   days on market $317,990 Active 140 DOM
5. 2026-09-17
   days on market $317,990 Active 139 DOM
6. 2026-09-16
   days on market $317,990 Active 138 DOM
7. 2026-09-15
   days on market $317,990 Active 137 DOM
8. 2026-09-14
   days on market $317,990 Active 136 DOM
9. 2026-09-13
   days on market $317,990 Active 135 DOM
10. 2026-09-12
    days on market $317,990 Active 134 DOM
11. 2026-09-11
    days on market $317,990 Active 133 DOM
12. 2026-09-05
    days on market $317,990 Active 127 DOM
13. 2026-09-04
    days on market $317,990 Active 126 DOM
14. 2026-09-03
    days on market $317,990 Active 125 DOM
15. 2026-09-02
    days on market $317,990 Active 124 DOM
16. 2026-08-30
    days on market $317,990 Active 121 DOM
17. 2026-08-29
    days on market $317,990 Active 120 DOM
18. 2026-08-28
    days on market $317,990 Active 119 DOM
19. 2026-08-27
    days on market $317,990 Active 118 DOM
20. 2026-08-26
    days on market $317,990 Active 117 DOM
21. 2026-08-25
    days on market $317,990 Active 116 DOM
22. 2026-08-24
    days on market $317,990 Active 115 DOM
23. 2026-08-23
    days on market $317,990 Active 114 DOM
24. 2026-08-22
    days on market $317,990 Active 113 DOM
25. 2026-08-21
    days on market $317,990 Active 112 DOM
26. 2026-08-20
    days on market $317,990 Active 111 DOM
27. 2026-08-19
    days on market $317,990 Active 110 DOM
28. 2026-08-18
    days on market $317,990 Active 109 DOM
29. 2026-08-17
    days on market $317,990 Active 108 DOM
30. 2026-08-16
    days on market $317,990 Active 107 DOM
31. 2026-08-15
    days on market $317,990 Active 106 DOM
32. 2026-08-14
    days on market $317,990 Active 105 DOM
33. 2026-08-13
    days on market $317,990 Active 104 DOM
34. 2026-08-12
    days on market $317,990 Active 103 DOM
35. 2026-08-11
    days on market $317,990 Active 102 DOM
36. 2026-08-10
    days on market $317,990 Active 101 DOM
37. 2026-08-09
    days on market $317,990 Active 100 DOM
38. 2026-08-08
    days on market $317,990 Active 99 DOM
39. 2026-08-07
    days on market $317,990 Active 98 DOM
40. 2026-08-06
    days on market $317,990 Active 97 DOM
41. 2026-08-05
    days on market $317,990 Active 96 DOM
42. 2026-08-04
    days on market $317,990 Active 95 DOM
43. 2026-08-03
    days on market $317,990 Active 94 DOM
44. 2026-07-31
    days on market $317,990 Active 91 DOM
45. 2026-07-30
    pricedays on market $317,990 Active 90 DOM
46. 2026-07-29
    days on market $311,900 Active 89 DOM
47. 2026-07-27
    days on market $311,900 Active 87 DOM
48. 2026-07-25
    days on market $311,900 Active 85 DOM
49. 2026-07-24
    days on market $311,900 Active 84 DOM
50. 2026-07-23
    days on market $311,900 Active 83 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $28,878
• − Mortgage interest: −$24,899
• − Property taxes: −$6,668
• − Insurance: −$2,223
• − Repairs & maintenance: −$2,310
• − Management: −$2,310
• − Depreciation: −$12,931
• Taxable loss: −$22,463
• Est. tax savings @ 24.0%: +$5,391
• After-tax cash flow: $-8,658/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.

Condition & rehab AI · 6 photos

Excellent 95/100 None rehab

The Greenbrier II is in excellent condition with no visible repairs needed. It offers a great curb appeal and is move-in ready.

Value-add opportunities

• Both Painting the exterior — Fresh paint can enhance curb appeal and the home's value. ↑
• Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract potential buyers. ↑
• Both Interior touch-ups — Fresh paint and minor touch-ups can improve the home's appearance and value. ↑
• Rental HVAC maintenance — A well-maintained HVAC system can attract renters and reduce utility costs. ↑

D Composite school gradezoned avg 54/100

Zoned Schools

Elementary Vass-Lakeview Elementary C NC #328/1,410 Nat'l #10,700/41,679 Middle Crain's Creek Middle D- NC #199/475 Nat'l #5,398/14,009 High Union Pines High B NC #150/535 Nat'l #2,657/17,239

Schools (NCES district)

• District: Moore County Schools
• NCES district ID: 3703090
• Math proficiency: 48% ▲ 5.00%
• Reading proficiency: 54% ▲ 5.00%
• Median HH income: $50,333
• Composite: 43.63/100
• National rank: #2967
• State rank: #58 of 178 in NC

D Composite livability gradescore 57/100

Livability — Vass

• Score: 57/100
• State rank: #593
• US rank: #21646

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Moore County · 106,902 people
• City population: 5,936
• Metro: Pinehurst-Southern Pines, NC
• Population (ZIP): 5,936
• Household income: $79,643
• Rent vs Own: 20.5% rent · 79.5% own
• Severe rent burden: 3% of renters

---

Population outlook (Moore County) Hauer SSP2

• Today (2025): 106,902 people
• By 2030: 113,134 · +5.8%
• By 2040: 125,682 · +17.6%
• By 2050: 137,811 · +28.9%
• By 2075: 164,387 · +53.8%
• By 2100: 175,595 · +64.3%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (74%)
• Race & ethnicity: White 74% Two or more races 10% Black 9% Hispanic / Latino 8%
• Hispanic origin (detail): Mexican 2%
• Common ancestry: Slovak 6% Italian 2% Romanian 1%
• Foreign-born: 6% · Canada, Jamaica
• Languages at home: 91% English-only · Spanish 6% Arabic 2%

---

Political lean MEDSL · Moore

• 2024 margin: Strong R (+29.5) · D 34.8% · R 64.3%
• 2008→2024 swing: -8.1pp toward R · 2008: -21.4pp · 2024: -29.5pp
• All cycles: 2024: R+29.5 2020: R+27.4 2016: R+29.6 2012: R+28.1 2008: R+21.4

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -106.99%
• Current HPI: 160.0419
• Rent YoY: —
• Metro: Pinehurst-Southern Pines, NC
• State GDP YoY: ▲ 3.28%
• F500 in state: 26

---

Industry mix (Fortune 500 HQ in NC)

Industry	F500 HQs	Revenue
▸Financial Services	2	$213B
▸Retail	2	$95B
▸Industrial Conglomerate	1	$38B
▸Metals / Steel	1	$35B
▸Utilities	1	$30B
▸Industrial Machinery	1	$19B

Property features AI

Finance

• Other: Listing status: ActiveInventory type: Plan (new construction)
• Financial info: Listed price: $311,900
• HOA & community: No HOA or community details provided

Exterior

• Parking: No parking details provided
• Security: No security features provided
• Utilities: Natural gas availableElectric service availableCentral air (cooling) and heat pump
• Home design: New construction planModel/Plan: The Greenbrier IIAddress: Vass, NC 28394
• Construction: No construction material, year built, roof, or foundation details provided
• Exterior features: No additional exterior details provided

Interior

• Kitchen: No appliances specified
• Bedrooms: 3 bedrooms
• Flooring: No flooring details provided
• Bathrooms: 2 full bathrooms, 1 half bathroom (2.5 total)
• Heating & cooling: Natural gas heatingElectric heatingHeat pumpCentral air conditioning
• Interior features: Open living space (plan)Plan name: The Greenbrier II
• Laundry & utility: No laundry or utility details provided