CashFlowRE
Sign in Sign up
5552 Jackson St
D+ Composite 49.78
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 +18.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.9/10.0
  • 1% rule +5.0/10.0
  • 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

$142,900

5552 Jackson St · Hope Mills, NC 28348
3 bd · 2.0 ba · 914 sqft · Land · 118 Days on market
Built 2018 0.40 ac lot ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Looking for an affordable home with room to grow? This move-in-ready home offers the perfect combination of space, comfort, and value! 5552 Jackson St, Hope Mills, NC? Why keep paying rent when you can own? This move-in-ready home offers the space you need, the affordability you want, and the opportunity to start building equity instead of paying your landlord's mortgage. This property is 2 lots combined with two different tax numbers (0413-97-7958 and 0413-97-7984). Total Acre . 40 Open-concept layout Spacious kitchen with breakfast peninsula Large lot with room to enjoy Affordable monthly payment potential Conveniently located near shopping, dining, schools, and Fort Libe

Key facts

  • 0.4 acre lot
  • Built 2018
  • Listed 118 days

Property features AI

Exterior

  • Utilities: Water from spring and well; No sewer (sewer not available)
  • Home design: Manufactured home; Residential property
  • Construction: Aluminum siding

Interior

  • Kitchen: Cooktop; Dishwasher; Microwave; Oven; Refrigerator
  • Bedrooms: 3 total rooms
  • Flooring: Laminate flooring; Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Central electric air conditioning; Ceiling fans
  • Interior features: Ceiling fans; Eat-in kitchen; Laminate counters; Open floorplan

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 land listed at $143k.

Deal economics

  • At list price, monthly cash flow is $144 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $143k).
  • Recommended offer: $130k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% 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: Gray'S Creek Middle (math 33% / reading 48%, grade F, #215 of 475 statewide, top 46%, 1,126 students, 50% FRL); Gray'S Creek High (math 61% / reading 58%, grade C+, #216 of 535 statewide, top 43%, 1,395 students, 44% FRL).
  • Zoned-school proficiency averages 50% at this address vs 36% district-wide (+14 pts) — the actual schools serving this property are materially stronger than the Cumberland County Schools average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+4.3%/yr); 317 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 $988 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 118 days — a 9% lower offer ($130k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 78% chance of damaging wind over 30y; major 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 $130,039 (9.0% below list)

Questions for the listing agent

  1. It's been on market 118 days. Have you received any prior offers? Is the seller open to a 9% 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
1.00%
Cap rate
7.50%
Cash-on-cash
4.33%
DSCR
1.19
GRM
8.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.28% rent growth · sell at horizon

5-year hold
IRR
-8.1%
Equity multiple
0.70×
Total profit
$-12,081
Equity at exit
$21,307
10-year hold
IRR
3.0%
Equity multiple
1.23×
Total profit
$9,265
Equity at exit
$12,355

Cash invested: $40,012 (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
8.3×

Monthly cashflow live

Estimated rent
$1,433 high interval (Pro) →
Mortgage (P&I)
$749
Tax est. 1.5%
$179 /mo · $2,144/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$301
Net cashflow
$144

Break-even live

Break-even rent $1,250
Max offer price $142,900
Occupancy floor 85%

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
$35,725
Closing costs
$4,287
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3717 Damien Dr Hope Mills, NC 2.0 2.0 975 $1,280 $1.31 13d 3 0.82mi
4901 Madison Dr Hope Mills, NC 2.0 2.0 900 $950 $1.06 13d 1 0.84mi
4065 Professional Dr Unit 4065 Hope Mills, NC 2.0 2.0 1050 $1,095 $1.04 23d 1 0.96mi
4065 Professional Dr Hope Mills, NC 2.0 2.0 1050 $1,095 $1.04 21d 1 0.96mi
4079 Professional Dr Hope Mills, NC 2.0 2.0 1050 $1,095 $1.04 23d 1 0.98mi
4033 Professional Dr Unit 4033 Hope Mills, NC 2.0 2.0 1050 $1,095 $1.04 23d 1 1.02mi
3916 Middle St Hope Mills, NC 2.0 1.0 905 $1,115 $1.23 13d 1 1.34mi

Listing history 19 events

  1. 2026-06-18
    days on market $142,900 Active 118 DOM
  2. 2026-06-17
    days on market $142,900 Active 117 DOM
  3. 2026-06-16
    days on market $142,900 Active 116 DOM
  4. 2026-06-15
    days on market $142,900 Active 115 DOM
  5. 2026-06-14
    days on market $142,900 Active 113 DOM
  6. 2026-06-13
    days on market $142,900 Active 112 DOM
  7. 2026-06-10
    days on market $142,900 Active 110 DOM
  8. 2026-06-09
    days on market $142,900 Active 109 DOM
  9. 2026-06-08
    days on market $142,900 Active 108 DOM
  10. 2026-06-07
    pricedays on market $142,900 Active 107 DOM
  11. 2026-06-03
    days on market $144,900 Active 103 DOM
  12. 2026-06-02
    days on market $144,900 Active 102 DOM
  13. 2026-06-01
    days on market $144,900 Active 101 DOM
  14. 2026-05-31
    days on market $144,900 Active 100 DOM
  15. 2026-05-30
    days on market $144,900 Active 99 DOM
  16. 2026-04-08
    price $144,900
  17. 2026-03-25
    price $145,900
  18. 2026-03-12
    price $147,500
  19. 2026-02-21
    listed $149,000 Active

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 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
$17,191
− Mortgage interest
−$8,005
− Property taxes
−$2,144
− Insurance
−$714
− Repairs & maintenance
−$1,375
− Management
−$1,375
− Depreciation
−$4,157
Taxable loss
−$579
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$139
After-tax cash flow
$1,870/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

-2.8% since first listed
4 events — show timeline
  • 2026-04-08 Price Changed $144,900 LPRMLS
  • 2026-03-25 Price Changed $145,900 LPRMLS
  • 2026-03-12 Price Changed $147,500 LPRMLS
  • 2026-02-21 Listed $149,000 LPRMLS

Property tax history

+6.0%/yr

Latest (2025): $217 · +6.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…