CashFlowRE
Sign in Sign up
734 Cutter Ct
C+ Composite 62.56
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
  • Schools +4.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$1,175,000

734 Cutter Ct · Kure Beach, NC 28449
4 bd · 3.0 ba · 2,308 sqft · SingleFamily public records · 156 Days on market
Built 2002 5,227 sqft lot Est $932k · 26% over $48/mo HOA

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

Listing remarks MLS

Enjoy Beach Living at its Finest! - Spacious and Immaculate 4 Bedroom, 3 Bath home with an Open Floor Plan. Plenty of room for everyone. Ocean Views! 3 Decks and Widow's Walk for your enjoyment. Jacuzzi Tub and Double Sinks in Master Bath. Large garage, laundry room and outdoor shower. 2 HVAC Units. Community pool and ocean front gazebo with parking. Lots of storage space.

Key facts

  • Community pool
  • Fenced-in backyard
  • 5,227 sq ft lot

Tags

FENCED-IN BACKYARDPRIVATE COMMUNITY BEACH ACCESSCOMMUNITY POOL

Property features AI

Finance

  • HOA & community: Homeowners association with annual fee of $575 (about $47.92/mo); Community pool; Clubhouse; Street lights

Exterior

  • Parking: 2 total parking spaces; 2-car attached garage; Concrete parking; Off-street parking
  • Utilities: Public water; Sewer connected; Water connected
  • Home design: Single family residence; Two levels; Residential property type
  • Construction: Vinyl siding and frame construction; Shingle roof; Pillar/post/pier foundation; Built with other foundation details
  • Exterior features: Outdoor shower; Deck; Porch; Back yard fencing; Irrigation equipment; Has view

Interior

  • Kitchen: Dishwasher; Gas range; Microwave; Refrigerator
  • Bedrooms: 7 total rooms (includes bedrooms and other living spaces)
  • Flooring: Tile; Wood
  • Bathrooms: 3 full bathrooms; Accessible full bathroom
  • Heating & cooling: Heat pump; Electric heating; Forced air; Cooling (heat pump)
  • Interior features: Kitchen island; Furnished; Gas log fireplace; Vented exhaust fan; Disposal
  • Laundry & utility: Washer; Dryer; Laundry located in hall

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 4-bed/3.0-bath single-family listed at $1.18M.

Deal economics

  • At list price, monthly cash flow is $12k ($144k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($24k rent vs $1.18M).
  • Recommended offer: $1.03M (12.0% below list) — sets the bar for market timing.
  • Cap rate 18.5% vs local median 2.1% in Kure Beach — 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 65/100 on livability (#303 in NC) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A; Watch: health & safety D, amenities F, commute F.
  • New Hanover County Schools (urban): math 48% / reading 53% proficiency, ranked #61 of 178 in NC (top 34%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Carolina Beach Elementary (math 55% / reading 59%, grade C+, #249 of 1,410 statewide, top 20%, 431 students, 32% FRL); Charles P Murray Middle (math 59% / reading 59%, grade B, #54 of 475 statewide, top 12%, 882 students, 34% FRL); Eugene Ashley High (math 48% / reading 68%, grade C, #243 of 535 statewide, top 46%, 1,975 students, 34% FRL).
  • Market conditions: 94 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 2,581 units permitted in New Hanover County in 2024 (1,185 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $8k of loan paydown is wiped out by about $35k of value loss. Plan a longer hold.
  • New Hanover County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $329k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 156 days — a 12% lower offer ($1.03M) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 24y 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.
  • Current owner paid $325k; list at $1.18M implies a 262% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $1,034,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 156 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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
2.04%
Cap rate
18.54%
Cash-on-cash
43.75%
DSCR
2.95
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$932,432
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
737 Fort Fisher Blvd N 0.14mi 4/3.0 2,176 (-6%) 2mo $880,000 $404 82
425 Sandman Dr 0.37mi 5/3.0 (+1) 2,313 (+0%) 2mo $940,000 $406 76
160 Seawatch Way 0.31mi 4/4.0 2,260 (-2%) 6mo $1,075,000 $476 73
753 Sailor Ct 0.14mi 4/3.0 2,048 (-11%) 3mo $760,000 $371 72
1615 Bonito Ln 0.35mi 4/3.0 2,506 (+9%) 2mo $990,000 $395 67
765 Sloop Pointe Ln 0.10mi 3/2.5 (-1) 1,996 (-14%) 2mo $749,900 $376 64
1514 Mackerel Ln 0.49mi 4/3.0 2,490 (+8%) 4mo $1,000,000 $402 61
1725 Spot Ln 0.31mi 4/3.5 2,603 (+13%) 3mo $928,750 $357 60
730 Settlers Ln 0.21mi 3/2.0 (-1) 2,100 (-9%) 9mo $675,000 $321 59
465 Fort Fisher Blvd N 0.36mi 5/3.0 (+1) 2,600 (+13%) 2mo $1,057,777 $407 55
802 Ocean Blvd 0.70mi 4/3.0 2,065 (-10%) 1mo $950,000 $460 49
1320 Searay Ln 0.71mi 4/3.5 2,478 (+7%) 6mo $1,360,000 $549 48

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
40.6%
Equity multiple
2.74×
Total profit
$573,174
Equity at exit
$175,196
10-year hold
IRR
46.9%
Equity multiple
5.50×
Total profit
$1,481,370
Equity at exit
$101,593

Cash invested: $329,000 (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 28449

Active inventory
94
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$24,000 medium interval (Pro) →
Mortgage (P&I)
$6,162
Tax from tax record
$266 /mo · $3,196/yr
Insurance
$490
HOA
$48
Vacancy / Maint / Mgmt
$5,040
Net cashflow
$11,994

Break-even live

Break-even rent $8,817
Max offer price $1,175,000
Occupancy floor 45%

Sensitivity live

Price -10% $12,659 -5% $12,327 +0% $11,994 +5% $11,662 +10% $11,329
Rent -10% $10,098 -5% $11,046 +0% $11,994 +5% $12,942 +10% $13,890
Rate -1.0pp $12,586 -0.5pp $12,293 base $11,994 +0.5pp $11,690 +1.0pp $11,380

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
$293,750
Closing costs
$35,250
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1622 Swordfish Ln #1 Carolina Beach, NC 4.0 3.5 2476 $24,000 $9.69 23d 1 0.35mi

HOA detail

Monthly dues
$48 · $576/yr
Likely covers
pool

Listing history 26 events

  1. 2026-06-21
    days on market $1,175,000 Active 156 DOM
  2. 2026-06-18
    days on market $1,175,000 Active 153 DOM
  3. 2026-06-17
    days on market $1,175,000 Active 152 DOM
  4. 2026-06-16
    days on market $1,175,000 Active 151 DOM
  5. 2026-06-15
    days on market $1,175,000 Active 150 DOM
  6. 2026-06-14
    days on market $1,175,000 Active 148 DOM
  7. 2026-06-13
    days on market $1,175,000 Active 147 DOM
  8. 2026-06-10
    days on market $1,175,000 Active 145 DOM
  9. 2026-06-09
    days on market $1,175,000 Active 144 DOM
  10. 2026-06-08
    days on market $1,175,000 Active 143 DOM
  11. 2026-06-07
    days on market $1,175,000 Active 142 DOM
  12. 2026-06-05
    days on market $1,175,000 Active 139 DOM
  13. 2026-06-03
    days on market $1,175,000 Active 138 DOM
  14. 2026-06-03
    days on market $1,175,000 Active 137 DOM
  15. 2026-05-31
    days on market $1,175,000 Active 135 DOM
  16. 2026-05-30
    days on market $1,175,000 Active 134 DOM
  17. 2026-03-20
    price $1,175,000
  18. 2026-01-16
    listed $1,200,000 Active
  19. 2010-08-16
    soldstatus $325,000 375-char remark
    Show marketing remark (375 chars)

    Enjoy Beach Living at its Finest! - Spacious and Immaculate 4 Bedroom, 3 Bath home with an Open Floor Plan. Plenty of room for everyone. Ocean Views! 3 Decks and Widow's Walk for your enjoyment. Jacuzzi Tub and Double Sinks in Master Bath. Large garage, laundry room and outdoor shower. 2 HVAC Units. Community pool and ocean front gazebo with parking. Lots of storage space.

  20. 2010-08-16
    soldstatus $325,000
    Show marketing remark (375 chars)

    Enjoy Beach Living at its Finest! - Spacious and Immaculate 4 Bedroom, 3 Bath home with an Open Floor Plan. Plenty of room for everyone. Ocean Views! 3 Decks and Widow's Walk for your enjoyment. Jacuzzi Tub and Double Sinks in Master Bath. Large garage, laundry room and outdoor shower. 2 HVAC Units. Community pool and ocean front gazebo with parking. Lots of storage space.

  21. 2010-06-15
    listed $375,000 375-char remark
    Show marketing remark (375 chars)

    Enjoy Beach Living at its Finest! - Spacious and Immaculate 4 Bedroom, 3 Bath home with an Open Floor Plan. Plenty of room for everyone. Ocean Views! 3 Decks and Widow's Walk for your enjoyment. Jacuzzi Tub and Double Sinks in Master Bath. Large garage, laundry room and outdoor shower. 2 HVAC Units. Community pool and ocean front gazebo with parking. Lots of storage space.

  22. 2006-09-28
    historical
  23. 2006-05-28
    listed $595,000
  24. 2002-11-14
    soldstatus $303,278
  25. 2002-11-01
    soldstatus $301,500
  26. 2002-09-04
    listed $309,900

ⓘ 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
$3,196 · $266/mo
Projected year-2 tax
$9,635 · $803/mo
Expected delta
+$6,439/yr (+$537/mo · 201.5%)

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (shaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% 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
$288,000
− Mortgage interest
−$65,818
− Property taxes
−$3,196
− Insurance
−$5,875
− Repairs & maintenance
−$23,040
− Management
−$23,040
− HOA
−$576
− Depreciation
−$34,182
Taxable income
$132,273
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$31,746
After-tax cash flow
$112,186/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
New Hanover County Schools
NCES district ID
3703330
Math proficiency
48% ▼ -3.00%
Reading proficiency
53% ▬ 0.00%
Median HH income
$49,406
Composite
43.13/100
National rank
#3081
State rank
#61 of 178 in NC

Livability — Kure Beach

Score
65/100
State rank
#303
US rank
#12563

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kure Beach, NC
Population (ZIP)
2,017

Population outlook (New Hanover County) Hauer SSP2

Today (2025)
259,517 people
By 2030
279,586 · +7.7%
By 2040
318,223 · +22.6%
By 2050
354,831 · +36.7%
By 2075
437,158 · +68.5%
By 2100
486,769 · +87.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 3%
Common ancestry
Romanian 6% Serbian 5% Lithuanian 4%
Foreign-born
3% · Canada
Languages at home
98% English-only · French/Haitian/Cajun 2% Other Indo-European 1%

Political lean MEDSL · New Hanover

2024 margin
Toss-up / Even · D 49.8% · R 49.1% · Other 1.1%
2008→2024 swing
+2.0pp toward D · 2008: -1.4pp · 2024: 0.6pp
All cycles
2024: D+0.6 2020: D+2.1 2016: R+4.1 2012: R+4.7 2008: R+1.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -197.31%
Current HPI
246.571
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

+279.2% since first listed
10 events — show timeline
  • 2026-03-20 Price Changed $1,175,000 Hive MLS
  • 2026-01-16 Listed $1,200,000 Hive MLS
  • 2010-08-16 Sold (Public Records) $325,000 Public Records
  • 2010-08-16 Sold (MLS) $325,000 Hive MLS
  • 2010-06-15 Listed $375,000 Hive MLS
  • 2006-09-28 Listing Removed Hive MLS
  • 2006-05-28 Listed $595,000 Hive MLS
  • 2002-11-14 Sold (MLS) $303,278 Hive MLS
  • 2002-11-01 Sold (Public Records) $301,500 Public Records
  • 2002-09-04 Listed $309,900 Hive MLS

Property tax history

+0.2%/yr

Latest (2025): $3,196 · -12.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…