CashFlowRE
Sign in Sign up
5917 Bloomsbury Dr
D+ Composite 46.73
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).

  • Cash flow +14.0/30.0
  • ARV discount +13.0/15.0
  • DSCR +4.2/10.0
  • 1% rule +3.9/10.0
  • Livability +3.4/5.0
  • Schools +3.1/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$185,000

5917 Bloomsbury Dr · Hope Mills, NC 28306
3 bd · 2.0 ba · 1,196 sqft · SingleFamily public records · 165 Days on market
Built 1995 Est $210k · 12% under

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

Listing remarks MLS

This wonderful home is located ina cul-de-sac in the quiet subdivision of Meadowbrook. This 3 bedroom 2 bathroom home offers tile and laminate flooring through the entire home. NO CARPET! The kitchen has plenty of cabinet and counter space, tile floors, pantry and nook overlooking the deck and backyard. The living room has laminate floor, vaulted ceilings and lots of natural lighting. The oversized master bedroom with walk-in closet and vaulted ceilings. Large yard with no back yard neighbors and oversized deck with 1 car garage. This home is sold"as is" owner will make appraisal required repairs only.

Key facts

  • Quiet cul-de-sac
  • Walk-in closet
  • Large backyard deck

Tags

WELL-APPOINTED KITCHENLARGE BACKYARD DECKWALK-IN CLOSETQUIET CUL-DE-SAC

Property features AI

Finance

  • Other: No basement

Exterior

  • Parking: Attached garage (1 covered space, 1 garage space)
  • Security: Security system; Smoke detectors
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property; Located in Meadowbrook subdivision
  • Construction: Vinyl siding
  • Exterior features: Deck

Interior

  • Kitchen: Dishwasher; Disposal; Range; Refrigerator; Granite counters; Eat-in kitchen
  • Bedrooms: Total rooms: 5
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump; Central air; Ceiling fans
  • Interior features: Ceiling fans; Cathedral and vaulted ceilings; Eat-in kitchen; Granite counters; Walk-in closets; Window coverings and blinds; Insulated and storm windows; Wood-burning fireplace

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/2.0-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $23 ($270/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 $165k (10.9% below list).
  • Recommended offer: $163k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.4% vs local median 4.8% in Hope Mills — 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 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: Cumberland Mills Elementary (math 21% / reading 31%, grade F, #1,085 of 1,410 statewide, top 77%, 572 students, 100% FRL); 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; 400 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 165 days — a 12% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 12y ago; this cycle's ask has dropped $51k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 74% 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 $162,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 165 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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?
  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
6.44%
Cash-on-cash
0.52%
DSCR
1.02
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$210,496
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3029 Rosemeade Dr 0.11mi 3/2.0 1,253 (+5%) 1mo $226,500 $181 86
3025 Rosemeade Dr 0.12mi 3/2.0 1,261 (+5%) 2mo $225,000 $178 83
5931 Hotspur Pl 0.12mi 3/2.0 1,156 (-3%) 8mo $204,000 $176 82
2928 Chillingworth Dr 0.13mi 3/2.0 1,131 (-5%) 5mo $209,900 $186 80
2916 Loon Dr 0.21mi 3/2.0 1,262 (+6%) 4mo $207,500 $164 77
2853 Chillingsworth Dr 0.24mi 3/2.0 1,250 (+4%) 7mo $220,000 $176 75
2943 Chillingworth Dr 0.13mi 3/2.0 1,300 (+9%) 6mo $209,000 $161 75
5912 Unaka Ct 0.25mi 3/2.0 1,269 (+6%) 5mo $227,000 $179 74
2908 Rosemeade Dr 0.34mi 3/2.0 1,258 (+5%) 3mo $210,000 $167 73
3010 Kingfisher Dr 0.13mi 3/2.0 1,344 (+12%) 8mo $220,000 $164 66
5924 Lively Ct 0.31mi 3/2.0 1,104 (-8%) 11mo $211,995 $192 64
5153 Back St 0.62mi 2/1.0 (-1) 1,350 (+13%) 13mo $151,500 $112 29

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
-17.8%
Equity multiple
0.38×
Total profit
$-31,930
Equity at exit
$27,584
10-year hold
IRR
-14.6%
Equity multiple
0.24×
Total profit
$-39,275
Equity at exit
$15,995

Cash invested: $51,800 (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
400
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,649 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$233 /mo · $2,791/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$346
Net cashflow
$23

Break-even live

Break-even rent $1,620
Max offer price $185,000
Occupancy floor 94%

Sensitivity live

Price -10% $127 -5% $75 +0% $23 +5% $-30 +10% $-82
Rent -10% $-108 -5% $-43 +0% $23 +5% $88 +10% $153
Rate -1.0pp $116 -0.5pp $70 base $23 +0.5pp $-25 +1.0pp $-74

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
$46,250
Closing costs
$5,550
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2935 Chillingworth Dr Fayetteville, NC 3.0 2.0 1403 $1,750 $1.25 15d 1 0.16mi
3511 Birchfield Ct Fayetteville, NC 2.0–3.0 2.0 1270 $1,685 $1.33 15d 5 0.91mi
2161 Bingham Dr Fayetteville, NC 3.0 2.0 1300 $1,325 $1.02 15d 1 0.92mi
2543 Painters Mill Dr Fayetteville, NC 3.0 2.0 1154 $1,600 $1.39 15d 1 0.94mi
3462 Marty Cir Hope Mills, NC 3.0 2.0 1120 $1,250 $1.12 25d 1 1.04mi
2579 Gotts Ln Fayetteville, NC 2.0 2.0 1200 $1,295 $1.08 23d 1 1.07mi
5595 Quietwood Pl Fayetteville, NC 3.0 2.0 1288 $1,395 $1.08 25d 1 1.15mi
2920 Cosmo Dr Fayetteville, NC 1.0–3.0 1.0–2.0 918 $1,505 $1.64 15d 9 1.16mi
5532 Robmont Dr Fayetteville, NC 2.0 2.0 1301 $1,800 $1.38 15d 1 1.18mi
1514 Aristo Pl Hope Mills, NC 2.0 2.0 1000 $1,050 $1.05 15d 1 1.23mi
3506 Shipstone Pl Hope Mills, NC 2.0 2.0 1280 $1,380 $1.08 15d 3 1.28mi
4615 Cumberland Rd Fayetteville, NC 2.0 1.0 783 $825 $1.05 25d 1 1.30mi
2524 Penny Dr Fayetteville, NC 3.0 2.0 1330 $1,400 $1.05 25d 1 1.34mi
2640 Latrobe Ave Fayetteville, NC 1.0–3.0 1.0–2.0 1079 $1,815 $1.68 15d 30 1.41mi
2012 Lakemeadow Dr Fayetteville, NC 3.0 2.0 1332 $1,800 $1.35 15d 1 1.48mi

Listing history 28 events

  1. 2026-06-03
    status $185,000 Pending 165 DOM
  2. 2026-06-02
    days on market $185,000 Active 165 DOM
  3. 2026-06-01
    days on market $185,000 Active 164 DOM
  4. 2026-05-31
    days on market $185,000 Active 163 DOM
  5. 2026-05-30
    days on market $185,000 Active 162 DOM
  6. 2026-04-10
    status Active
  7. 2026-03-02
    status Pending
  8. 2026-02-25
    status Active
  9. 2026-02-11
    status Pending
  10. 2026-02-06
    price $185,000
  11. 2026-01-28
    price $205,000
  12. 2026-01-06
    price $219,000
  13. 2025-12-16
    price $225,000
  14. 2025-10-27
    listed $236,000 Active
  15. 2022-11-18
    soldstatus $175,000 Closed 619-char remark
    Show marketing remark (619 chars)

    This wonderful home is located ina cul-de-sac in the quiet subdivision of Meadowbrook. This 3 bedroom 2 bathroom home offers tile and laminate flooring through the entire home. NO CARPET! The kitchen has plenty of cabinet and counter space, tile floors, pantry and nook overlooking the deck and backyard. The living room has laminate floor, vaulted ceilings and lots of natural lighting. The oversized master bedroom with walk-in closet and vaulted ceilings. Large yard with no back yard neighbors and oversized deck with 1 car garage. This home is sold"as is" owner will make appraisal required repairs only.

  16. 2022-11-18
    soldstatus $175,000
    Show marketing remark (619 chars)

    This wonderful home is located ina cul-de-sac in the quiet subdivision of Meadowbrook. This 3 bedroom 2 bathroom home offers tile and laminate flooring through the entire home. NO CARPET! The kitchen has plenty of cabinet and counter space, tile floors, pantry and nook overlooking the deck and backyard. The living room has laminate floor, vaulted ceilings and lots of natural lighting. The oversized master bedroom with walk-in closet and vaulted ceilings. Large yard with no back yard neighbors and oversized deck with 1 car garage. This home is sold"as is" owner will make appraisal required repairs only.

  17. 2022-11-18
    soldstatus $175,000
    Show marketing remark (619 chars)

    This wonderful home is located ina cul-de-sac in the quiet subdivision of Meadowbrook. This 3 bedroom 2 bathroom home offers tile and laminate flooring through the entire home. NO CARPET! The kitchen has plenty of cabinet and counter space, tile floors, pantry and nook overlooking the deck and backyard. The living room has laminate floor, vaulted ceilings and lots of natural lighting. The oversized master bedroom with walk-in closet and vaulted ceilings. Large yard with no back yard neighbors and oversized deck with 1 car garage. This home is sold"as is" owner will make appraisal required repairs only.

  18. 2022-10-14
    status Pending 619-char remark
    Show marketing remark (619 chars)

    This wonderful home is located ina cul-de-sac in the quiet subdivision of Meadowbrook. This 3 bedroom 2 bathroom home offers tile and laminate flooring through the entire home. NO CARPET! The kitchen has plenty of cabinet and counter space, tile floors, pantry and nook overlooking the deck and backyard. The living room has laminate floor, vaulted ceilings and lots of natural lighting. The oversized master bedroom with walk-in closet and vaulted ceilings. Large yard with no back yard neighbors and oversized deck with 1 car garage. This home is sold"as is" owner will make appraisal required repairs only.

  19. 2022-10-11
    listed $167,000 Active 619-char remark
    Show marketing remark (619 chars)

    This wonderful home is located ina cul-de-sac in the quiet subdivision of Meadowbrook. This 3 bedroom 2 bathroom home offers tile and laminate flooring through the entire home. NO CARPET! The kitchen has plenty of cabinet and counter space, tile floors, pantry and nook overlooking the deck and backyard. The living room has laminate floor, vaulted ceilings and lots of natural lighting. The oversized master bedroom with walk-in closet and vaulted ceilings. Large yard with no back yard neighbors and oversized deck with 1 car garage. This home is sold"as is" owner will make appraisal required repairs only.

  20. 2022-10-11
    listed $167,000
    Show marketing remark (619 chars)

    This wonderful home is located ina cul-de-sac in the quiet subdivision of Meadowbrook. This 3 bedroom 2 bathroom home offers tile and laminate flooring through the entire home. NO CARPET! The kitchen has plenty of cabinet and counter space, tile floors, pantry and nook overlooking the deck and backyard. The living room has laminate floor, vaulted ceilings and lots of natural lighting. The oversized master bedroom with walk-in closet and vaulted ceilings. Large yard with no back yard neighbors and oversized deck with 1 car garage. This home is sold"as is" owner will make appraisal required repairs only.

  21. 2020-03-10
    soldstatus $105,000
  22. 2020-03-09
    soldstatus $105,000
  23. 2020-01-24
    listed $115,000
  24. 2014-12-31
    historical
  25. 2014-01-18
    listed $115,000
  26. 2014-01-18
    listed $115,000
  27. 2010-07-16
    soldstatus $109,000
  28. 1995-12-29
    soldstatus $77,500

ⓘ 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
$2,791 · $233/mo
Projected year-2 tax
$2,791 · $233/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 ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 74% 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
$19,783
− Mortgage interest
−$10,363
− Property taxes
−$2,791
− Insurance
−$925
− Repairs & maintenance
−$1,583
− Management
−$1,583
− Depreciation
−$5,382
Taxable loss
−$2,843
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$682
After-tax cash flow
$953/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

Census place
Hope Mills, NC
County
Cumberland County · 265,314 people
City population
39,196
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

+138.7% since first listed
23 events — show timeline
  • 2026-04-10 Relisted LPRMLS
  • 2026-03-02 Pending LPRMLS
  • 2026-02-25 Relisted LPRMLS
  • 2026-02-11 Pending LPRMLS
  • 2026-02-06 Price Changed $185,000 LPRMLS
  • 2026-01-28 Price Changed $205,000 LPRMLS
  • 2026-01-06 Price Changed $219,000 LPRMLS
  • 2025-12-16 Price Changed $225,000 LPRMLS
  • 2025-10-27 Listed $236,000 LPRMLS
  • 2022-11-18 Sold (Public Records) $175,000 Public Records
  • 2022-11-18 Sold (MLS) $175,000 LPRMLS
  • 2022-11-18 Sold (MLS) $175,000 TMLS
  • 2022-10-14 Pending TMLS
  • 2022-10-11 Listed $167,000 LPRMLS
  • 2022-10-11 Listed $167,000 TMLS
  • 2020-03-10 Sold (MLS) $105,000 LPRMLS
  • 2020-03-09 Sold (Public Records) $105,000 Public Records
  • 2020-01-24 Listed $115,000 LPRMLS
  • 2014-12-31 Listing Removed TMLS
  • 2014-01-18 Listed $115,000 LPRMLS
  • 2014-01-18 Listed $115,000 TMLS
  • 2010-07-16 Sold (Public Records) $109,000 Public Records
  • 1995-12-29 Sold (Public Records) $77,500 Public Records

Property tax history

+5.1%/yr

Latest (2025): $2,791 · +46.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…