CashFlowRE
Sign in Sign up
3026 Akron Dr
C+ Composite 60.84
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 +21.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +5.1/10.0
  • Rent growth +3.6/5.0
  • Livability +3.4/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$154,900

3026 Akron Dr · Hope Mills, NC 28348
3 bd · 2.0 ba · 1,140 sqft · SingleFamily public records · 57 Days on market
Built 1978 0.25 ac lot Est $200k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located in Breezewood in Hope Mills and just minutes from Ft. Bragg, this spacious 3-bedroom, 2-bath home is a perfect starter home or investment property. Features include a sunken living area, step-down den with a wood-burning fireplace, interior laundry area, spacious dining area, and galley kitchen. All bedrooms are generously sized with ceiling fans. Enjoy a patio off the living area plus a large rear patio--ideal for relaxing or entertaining. This home is full of potential and ready for your personal touches.

Key facts

  • Galley kitchen
  • Step-down den
  • Sunken living area

Tags

SUNKEN LIVING AREASTEP-DOWN DENWOOD-BURNING FIREPLACEINTERIOR LAUNDRY AREASPACIOUS DINING AREAGALLEY KITCHEN

Property features AI

Exterior

  • Parking: Paved parking
  • Utilities: Sewer available; Water available
  • Home design: Single family residence; One-story entry (entry level 1)
  • Construction: Vinyl siding and frame construction; Slab foundation; Built on one level
  • Exterior features: Composition roof; No patio or porch; No fencing; Property has a view; City street and state road frontage

Interior

  • Kitchen: Dishwasher
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Electric heating; Heat pump cooling
  • Interior features: Dishwasher; 6 total rooms; Carpet and vinyl flooring

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 $155k.

Deal economics

  • At list price, monthly cash flow is $228 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $150k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% 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: Elizabeth M Cashwell Elementary (math 13% / reading 27%, grade F, #1,233 of 1,410 statewide, top 88%, 617 students, 100% FRL); South View Middle (math 20% / reading 34%, grade F, #374 of 475 statewide, top 80%, 661 students, 99% FRL); South View High (math 60% / reading 43%, grade D+, #299 of 535 statewide, top 56%, 1,502 students, 66% FRL) — zoned schools average 88% FRL vs 55% district-wide (33 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.3%/yr); 317 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 8y ago; this cycle's ask has dropped $25k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $42k; list at $155k implies a 273% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 75% 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 $150,253 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
1.01%
Cap rate
8.06%
Cash-on-cash
6.32%
DSCR
1.28
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$199,500
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3129 Nontucket Ln 0.20mi 3/2.0 1,117 (-2%) 3mo $215,000 $192 85
3466 Legion Rd 0.11mi 3/2.0 1,098 (-4%) 5mo $192,350 $175 84
3127 Ansley Dr 0.15mi 3/2.0 1,203 (+6%) 3mo $210,000 $175 81
1054 Coalport Rd 0.54mi 3/2.0 1,134 (-0%) 0mo $214,900 $190 74
3824 Constance Rd 0.54mi 3/2.0 1,109 (-3%) 1mo $201,500 $182 69
3159 Ansley Dr 0.28mi 3/2.0 1,012 (-11%) 3mo $185,000 $183 66
3412 Crosswinds Dr 0.25mi 3/2.0 1,280 (+12%) 3mo $205,000 $160 65
3230 Nontucket Ln 0.21mi 3/2.0 1,288 (+13%) 4mo $218,000 $169 65
2958 Peacock St 0.67mi 3/2.0 1,193 (+5%) 1mo $190,000 $159 60
3212 Ansley Dr 0.51mi 3/2.0 1,245 (+9%) 4mo $205,000 $165 58
3434 Winesap Rd 0.57mi 3/2.0 1,231 (+8%) 5mo $207,000 $168 56
528 Bellgrove Dr 0.43mi 3/2.0 1,299 (+14%) 2mo $249,000 $192 55

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 · 4.28% rent growth · sell at horizon

5-year hold
IRR
-5.2%
Equity multiple
0.80×
Total profit
$-8,510
Equity at exit
$23,096
10-year hold
IRR
5.9%
Equity multiple
1.46×
Total profit
$19,916
Equity at exit
$13,393

Cash invested: $43,372 (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 28348

Home prices YoY
-14.0%
Rents YoY
4.3%
Active inventory
317
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,572 high interval (Pro) →
Mortgage (P&I)
$812
Tax from tax record
$136 /mo · $1,637/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$330
Net cashflow
$228

Break-even live

Break-even rent $1,283
Max offer price $154,900
Occupancy floor 80%

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
$38,725
Closing costs
$4,647
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3100 Winesap Rd Hope Mills, NC 3.0 2.0 1082 $1,495 $1.38 14d 1 0.26mi
575 Countrytown Dr Hope Mills, NC 2.0 2.0 800 $1,325 $1.66 23d 1 0.26mi
614 Drypoint Ln Apt B Hope Mills, NC 2.0 2.0 900 $1,050 $1.17 23d 1 0.65mi
513 Directive Dr Hope Mills, NC 2.0 2.0 1307 $1,275 $0.98 14d 1 0.66mi
505 Directive Dr Hope Mills, NC 2.0 2.5 1254 $1,495 $1.19 23d 1 0.68mi
1209 Snowy Egret Dr Fayetteville, NC 3.0 2.5 1470 $1,800 $1.22 23d 1 0.76mi
408 Sheila St Hope Mills, NC 3.0 1.0 1064 $1,150 $1.08 23d 1 0.77mi
405 Grand Wailea Dr Hope Mills, NC 1.0–3.0 1.0–2.0 1061 $1,656 $1.56 23d 9 0.82mi
2207 Puffin Pl Fayetteville, NC 3.0 2.0 1214 $1,950 $1.61 14d 1 1.04mi
2690 Belhaven Rd Fayetteville, NC 3.0 1.0 1264 $1,350 $1.07 23d 1 1.13mi
2253 Rustic Trl Fayetteville, NC 3.0 2.5 1130 $1,295 $1.15 14d 1 1.14mi
1055 Winnall LN Hope Mills, NC 1.0–3.0 1.0–2.0 1132 $2,000 $1.77 14d 20 1.14mi
3918 Donna St Fayetteville, NC 3.0 1.0 1000 $1,350 $1.35 23d 1 1.22mi
707 Veda St Unit B Fayetteville, NC 3.0 1.5 1279 $1,250 $0.98 23d 1 1.24mi
3038 Walesby Dr Fayetteville, NC 3.0 2.0 1272 $1,650 $1.30 23d 1 1.29mi
2621 Elcone Dr Unit 2621 Fayetteville, NC 2.0 1.5 815 $999 $1.23 14d 1 1.36mi
126 Oak St Fayetteville, NC 2.0 2.0 1000 $1,000 $1.00 23d 1 1.48mi
122 Oak St Fayetteville, NC 2.0 2.0 1000 $1,000 $1.00 23d 1 1.48mi

Listing history 27 events

  1. 2026-06-18
    days on market $154,900 Active 57 DOM
  2. 2026-06-17
    days on market $154,900 Active 56 DOM
  3. 2026-06-16
    days on market $154,900 Active 55 DOM
  4. 2026-06-15
    days on market $154,900 Active 54 DOM
  5. 2026-06-14
    days on market $154,900 Active 52 DOM
  6. 2026-06-13
    days on market $154,900 Active 51 DOM
  7. 2026-06-10
    days on market $154,900 Active 49 DOM
  8. 2026-06-09
    days on market $154,900 Active 48 DOM
  9. 2026-06-08
    days on market $154,900 Active 47 DOM
  10. 2026-06-07
    days on market $154,900 Active 46 DOM
  11. 2026-06-03
    days on market $154,900 Active 42 DOM
  12. 2026-06-02
    days on market $154,900 Active 41 DOM
  13. 2026-06-01
    days on market $154,900 Active 40 DOM
  14. 2026-05-31
    days on market $154,900 Active 39 DOM
  15. 2026-05-30
    days on market $154,900 Active 38 DOM
  16. 2026-05-22
    price $154,900
    Show marketing remark (520 chars)

    Located in Breezewood in Hope Mills and just minutes from Ft. Bragg, this spacious 3-bedroom, 2-bath home is a perfect starter home or investment property. Features include a sunken living area, step-down den with a wood-burning fireplace, interior laundry area, spacious dining area, and galley kitchen. All bedrooms are generously sized with ceiling fans. Enjoy a patio off the living area plus a large rear patio--ideal for relaxing or entertaining. This home is full of potential and ready for your personal touches.

  17. 2026-05-22
    price $154,900 520-char remark
    Show marketing remark (520 chars)

    Located in Breezewood in Hope Mills and just minutes from Ft. Bragg, this spacious 3-bedroom, 2-bath home is a perfect starter home or investment property. Features include a sunken living area, step-down den with a wood-burning fireplace, interior laundry area, spacious dining area, and galley kitchen. All bedrooms are generously sized with ceiling fans. Enjoy a patio off the living area plus a large rear patio--ideal for relaxing or entertaining. This home is full of potential and ready for your personal touches.

  18. 2026-05-05
    price $169,900
    Show marketing remark (520 chars)

    Located in Breezewood in Hope Mills and just minutes from Ft. Bragg, this spacious 3-bedroom, 2-bath home is a perfect starter home or investment property. Features include a sunken living area, step-down den with a wood-burning fireplace, interior laundry area, spacious dining area, and galley kitchen. All bedrooms are generously sized with ceiling fans. Enjoy a patio off the living area plus a large rear patio--ideal for relaxing or entertaining. This home is full of potential and ready for your personal touches.

  19. 2026-05-05
    price $169,900 520-char remark
    Show marketing remark (520 chars)

    Located in Breezewood in Hope Mills and just minutes from Ft. Bragg, this spacious 3-bedroom, 2-bath home is a perfect starter home or investment property. Features include a sunken living area, step-down den with a wood-burning fireplace, interior laundry area, spacious dining area, and galley kitchen. All bedrooms are generously sized with ceiling fans. Enjoy a patio off the living area plus a large rear patio--ideal for relaxing or entertaining. This home is full of potential and ready for your personal touches.

  20. 2026-04-22
    listed $179,900 Active
    Show marketing remark (520 chars)

    Located in Breezewood in Hope Mills and just minutes from Ft. Bragg, this spacious 3-bedroom, 2-bath home is a perfect starter home or investment property. Features include a sunken living area, step-down den with a wood-burning fireplace, interior laundry area, spacious dining area, and galley kitchen. All bedrooms are generously sized with ceiling fans. Enjoy a patio off the living area plus a large rear patio--ideal for relaxing or entertaining. This home is full of potential and ready for your personal touches.

  21. 2026-04-22
    listed $179,900 Active 520-char remark
    Show marketing remark (520 chars)

    Located in Breezewood in Hope Mills and just minutes from Ft. Bragg, this spacious 3-bedroom, 2-bath home is a perfect starter home or investment property. Features include a sunken living area, step-down den with a wood-burning fireplace, interior laundry area, spacious dining area, and galley kitchen. All bedrooms are generously sized with ceiling fans. Enjoy a patio off the living area plus a large rear patio--ideal for relaxing or entertaining. This home is full of potential and ready for your personal touches.

  22. 2018-12-21
    soldstatus $41,500 385-char remark
    Show marketing remark (385 chars)

    This is a deal! Over $26K below tax value. Spacious 3 bed 2 bath home with a sunken living area and a den. Patio area off of living area and a large patio area behind home. This home is full of potential. It won't last long so make this your first stop! Please see attachment for PAS requirements and WFHM offer submittal information in MLS document section. Call CSS for lockbox code.

  23. 2018-09-20
    listed $47,900 385-char remark
    Show marketing remark (385 chars)

    This is a deal! Over $26K below tax value. Spacious 3 bed 2 bath home with a sunken living area and a den. Patio area off of living area and a large patio area behind home. This home is full of potential. It won't last long so make this your first stop! Please see attachment for PAS requirements and WFHM offer submittal information in MLS document section. Call CSS for lockbox code.

  24. 2013-08-20
    soldstatus $86,000
  25. 2005-04-20
    soldstatus $84,500
  26. 2005-03-03
    soldstatus $50,000
  27. 2003-05-14
    soldstatus $88,000

ⓘ 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
$1,637 · $136/mo
Projected year-2 tax
$1,637 · $136/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 8/10 Severe 7 d/yr ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 7/10 Severe 75% 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
$18,862
− Mortgage interest
−$8,677
− Property taxes
−$1,637
− Insurance
−$774
− Repairs & maintenance
−$1,509
− Management
−$1,509
− Depreciation
−$4,506
Taxable income
$250
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$60
After-tax cash flow
$2,682/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

County
Cumberland County · 265,314 people
City population
39,196
Metro
Fayetteville, NC
Population (ZIP)
39,196
Household income
$66,129
Rent vs Own
25.2% rent · 74.8% own
Severe rent burden
746.0

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 0.67)
Race & ethnicity
White 49% Black 27% Hispanic / Latino 13% Two or more races 11% Asian 2% Native American 2%
Hispanic origin (detail)
Mexican 4% Puerto Rican 5%
Common ancestry
Romanian 2% Lithuanian 1% Serbian 1%
Foreign-born
5% · Canada, South Korea, Vietnam
Languages at home
90% English-only · Spanish 8% Other Indo-European 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
▼ -37.14%
Current HPI
228.3122
Rent YoY
▲ 4.28%
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

+76.0% since first listed
12 events — show timeline
  • 2026-05-22 Price Changed $154,900 Hive MLS
  • 2026-05-22 Price Changed $154,900 LPRMLS
  • 2026-05-05 Price Changed $169,900 Hive MLS
  • 2026-05-05 Price Changed $169,900 LPRMLS
  • 2026-04-22 Listed $179,900 LPRMLS
  • 2026-04-22 Listed $179,900 Hive MLS
  • 2018-12-21 Sold (MLS) $41,500 LPRMLS
  • 2018-09-20 Listed $47,900 LPRMLS
  • 2013-08-20 Sold (Public Records) $86,000 Public Records
  • 2005-04-20 Sold (Public Records) $84,500 Public Records
  • 2005-03-03 Sold (Public Records) $50,000 Public Records
  • 2003-05-14 Sold (Public Records) $88,000 Public Records

Property tax history

+6.3%/yr

Latest (2025): $1,637 · +66.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…