CashFlowRE
Sign in Sign up
609 Martha Pl
D Composite 40.1
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 +14.1/30.0
  • ARV discount +6.3/15.0
  • DSCR +4.3/10.0
  • Livability +3.9/5.0
  • Schools +3.6/10.0
  • 1% rule +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,000

609 Martha Pl · High Point, NC 27263
2 bd · 1.0 ba · 825 sqft · SingleFamily public records · 34 Days on market
Built 1948 7,405 sqft lot Est $135k · at est.

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

Listing remarks MLS

Great Opportunity for Investors! Buy ONE or buy BOTH! Two homes are for sale, individually, side by side - 607 & 609 Martha Place. Each property is listed for $125,000 each. This home at 609 Martha Place (MLS# 1179016) is currently leased for $900 per month and the home at 607 Martha Place (MLS #1179014) is currently leased for $800 per month! Both homes feature natural gas heat and central air as well public water and sewer. Stove & refrigerator belong to the house. Fireplace not used and condition is unknown.

Key facts

  • Large yard
  • Separate dining area
  • 7,405 sq ft lot

Tags

SEPARATE DINING AREALARGE YARDOVERSIZED STORAGE SPACE

Property features AI

Finance

  • Other: Approximately 0.17-acre lot
  • HOA & community: No homeowner association

Exterior

  • Parking: Driveway
  • Utilities: Public sewer; Electric water heater; Natural gas available
  • Home design: Residential stick/site-built house; One story; Built in 1948; Existing structure; Living room has a fireplace
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Public-maintained road; Public water source; No pool

Interior

  • Kitchen: Kitchen on the main level
  • Bedrooms: All bedrooms located on the main level
  • Bathrooms: One full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating with natural gas
  • Interior features: Primary bedroom on the main level; Crawl space basement
  • Laundry & utility: Electric water heater

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 2-bed/1.0-bath single-family listed at $139k.

Deal economics

  • At list price, monthly cash flow is $21 ($250/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 $111k (20.0% below list).
  • Recommended offer: $111k (20.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 4.0% in High Point — 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 77/100 on livability (#31 in NC, #3,084 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, amenities D, employment D.
  • Guilford County Schools (urban): math 39% / reading 45% proficiency, ranked #99 of 178 in NC (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 132 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 3,843 units permitted in Guilford County in 2024 (2,397 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $961 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Guilford County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($135k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 17y 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 $102k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $111,152 (20.0% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  2. Built in 1948 — 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 F 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
0.80%
Cap rate
6.47%
Cash-on-cash
0.64%
DSCR
1.03
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$135,300
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
312 Model Farm Rd 0.24mi 2/1.0 912 (+10%) 1mo $149,350 $164 71
1810 Walton St 0.28mi 2/1.0 900 (+9%) 18mo $153,000 $170 56
335 Nathan Hunt Dr 0.66mi 2/1.0 890 (+8%) 2mo $150,000 $169 54
2412 Dane St 0.60mi 2/1.0 882 (+7%) 14mo $177,500 $201 48
411 Player Dr 0.72mi 2/1.0 851 (+3%) 20mo $137,000 $161 45
417 Player Dr 0.72mi 2/1.0 768 (-7%) 16mo $110,000 $143 41
307 Player Dr 0.75mi 2/1.0 893 (+8%) 17mo $84,500 $95 37

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
-15.3%
Equity multiple
0.45×
Total profit
$-21,244
Equity at exit
$20,725
10-year hold
IRR
-6.8%
Equity multiple
0.56×
Total profit
$-16,981
Equity at exit
$12,018

Cash invested: $38,920 (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 27263

Home prices YoY
-26.9%
Active inventory
132
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,112 high interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$70 /mo · $845/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$21

Break-even live

Break-even rent $1,085
Max offer price $139,000
Occupancy floor 93%

Sensitivity live

Price -10% $100 -5% $60 +0% $21 +5% $-19 +10% $-58
Rent -10% $-67 -5% $-23 +0% $21 +5% $65 +10% $109
Rate -1.0pp $91 -0.5pp $56 base $21 +0.5pp $-15 +1.0pp $-52

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
$34,750
Closing costs
$4,170
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2452 Bellemeade St High Point, NC 2.0–3.0 2.0 1050 $1,125 $1.07 15d 9 0.46mi
314 Ardale Dr High Point, NC 2.0 2.0–3.0 1000 $1,050 $1.05 24d 3 0.51mi
310 Ardale Dr Unit 1B High Point, NC 2.0 2.0 1000 $1,050 $1.05 24d 1 0.52mi
312 Ardale Dr High Point, NC 2.0 2.5–3.0 1024 $1,050 $1.03 24d 2 0.53mi
304 Ardale Dr Unit 1B High Point, NC 2.0 2.5 1000 $1,050 $1.05 24d 1 0.54mi
525 Weaver Ave Archdale, NC 2.0 1.0 800 $850 $1.06 15d 1 0.77mi
819 Belmont Dr High Point, NC 2.0 2.0 900 $1,350 $1.50 15d 1 0.81mi
1109 Garrison St High Point, NC 2.0 1.0 768 $1,100 $1.43 24d 1 0.83mi
116 E Swathmore Ave High Point, NC 1.0 1.0 845 $1,155 $1.37 15d 3 0.85mi
1506 Hidden Creek Ter High Point, NC 3.0 2.0 1065 $1,395 $1.31 22d 1 0.93mi
900 Brookwood Cir Archdale, NC 3.0 1.0–2.0 688 $1,219 $1.77 15d 14 1.47mi

Listing history 27 events

  1. 2026-06-18
    days on market $139,000 Active 34 DOM
  2. 2026-06-17
    days on market $139,000 Active 33 DOM
  3. 2026-06-16
    days on market $139,000 Active 32 DOM
  4. 2026-06-15
    days on market $139,000 Active 31 DOM
  5. 2026-06-14
    days on market $139,000 Active 29 DOM
  6. 2026-06-10
    days on market $139,000 Active 26 DOM
  7. 2026-06-09
    days on market $139,000 Active 25 DOM
  8. 2026-06-08
    days on market $139,000 Active 24 DOM
  9. 2026-06-07
    days on market $139,000 Active 23 DOM
  10. 2026-06-03
    days on market $139,000 Active 19 DOM
  11. 2026-06-02
    days on market $139,000 Active 18 DOM
  12. 2026-06-01
    days on market $139,000 Active 17 DOM
  13. 2026-05-31
    days on market $139,000 Active 16 DOM
  14. 2026-05-31
    days on market $139,000 Active 15 DOM
  15. 2026-05-20
    status Active
  16. 2026-05-13
    status Pending
  17. 2026-05-08
    listed $139,000 Active
  18. 2026-03-26
    price $143,000
  19. 2026-02-22
    price $151,000
  20. 2026-01-09
    price $159,000
  21. 2025-06-23
    soldstatus $102,500 Closed 525-char remark
    Show marketing remark (525 chars)

    Great Opportunity for Investors! Buy ONE or buy BOTH! Two homes are for sale, individually, side by side - 607 & 609 Martha Place. Each property is listed for $125,000 each. This home at 609 Martha Place (MLS# 1179016) is currently leased for $900 per month and the home at 607 Martha Place (MLS #1179014) is currently leased for $800 per month! Both homes feature natural gas heat and central air as well public water and sewer. Stove & refrigerator belong to the house. Fireplace not used and condition is unknown.

  22. 2025-06-23
    soldstatus $102,500
    Show marketing remark (525 chars)

    Great Opportunity for Investors! Buy ONE or buy BOTH! Two homes are for sale, individually, side by side - 607 & 609 Martha Place. Each property is listed for $125,000 each. This home at 609 Martha Place (MLS# 1179016) is currently leased for $900 per month and the home at 607 Martha Place (MLS #1179014) is currently leased for $800 per month! Both homes feature natural gas heat and central air as well public water and sewer. Stove & refrigerator belong to the house. Fireplace not used and condition is unknown.

  23. 2025-06-12
    status Pending 525-char remark
    Show marketing remark (525 chars)

    Great Opportunity for Investors! Buy ONE or buy BOTH! Two homes are for sale, individually, side by side - 607 & 609 Martha Place. Each property is listed for $125,000 each. This home at 609 Martha Place (MLS# 1179016) is currently leased for $900 per month and the home at 607 Martha Place (MLS #1179014) is currently leased for $800 per month! Both homes feature natural gas heat and central air as well public water and sewer. Stove & refrigerator belong to the house. Fireplace not used and condition is unknown.

  24. 2025-06-11
    historical Due Diligence Period 525-char remark
    Show marketing remark (525 chars)

    Great Opportunity for Investors! Buy ONE or buy BOTH! Two homes are for sale, individually, side by side - 607 & 609 Martha Place. Each property is listed for $125,000 each. This home at 609 Martha Place (MLS# 1179016) is currently leased for $900 per month and the home at 607 Martha Place (MLS #1179014) is currently leased for $800 per month! Both homes feature natural gas heat and central air as well public water and sewer. Stove & refrigerator belong to the house. Fireplace not used and condition is unknown.

  25. 2025-05-01
    listed $125,000 Active 525-char remark
    Show marketing remark (525 chars)

    Great Opportunity for Investors! Buy ONE or buy BOTH! Two homes are for sale, individually, side by side - 607 & 609 Martha Place. Each property is listed for $125,000 each. This home at 609 Martha Place (MLS# 1179016) is currently leased for $900 per month and the home at 607 Martha Place (MLS #1179014) is currently leased for $800 per month! Both homes feature natural gas heat and central air as well public water and sewer. Stove & refrigerator belong to the house. Fireplace not used and condition is unknown.

  26. 2012-06-14
    soldstatus $26,100
  27. 2009-07-16
    listed $43,000

ⓘ 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
$845 · $70/mo
Projected year-2 tax
$1,140 · $95/mo
Expected delta
+$295/yr (+$25/mo · 34.9%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 14% 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
$13,338
− Mortgage interest
−$7,786
− Property taxes
−$845
− Insurance
−$695
− Repairs & maintenance
−$1,067
− Management
−$1,067
− Depreciation
−$4,044
Taxable loss
−$2,166
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$520
After-tax cash flow
$770/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
Guilford County Schools
NCES district ID
3701920
Math proficiency
39% ▲ 1.00%
Reading proficiency
45% ▲ 1.00%
Median HH income
$46,315
Composite
35.78/100
National rank
#4842
State rank
#99 of 178 in NC

Livability — High Point

Score
77/100
State rank
#31
US rank
#3084

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
High Point, NC
County
Randolph County · 81,617 people
City population
102,450
Metro
Greensboro-High Point, NC
Population (ZIP)
21,446
Household income
$55,801
Rent vs Own
32.6% rent · 67.4% own
Severe rent burden
381.0

Population outlook (Guilford County) Hauer SSP2

Today (2025)
584,596 people
By 2030
616,851 · +5.5%
By 2040
678,451 · +16.1%
By 2050
734,788 · +25.7%
By 2075
862,985 · +47.6%
By 2100
948,704 · +62.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (65%)
Race & ethnicity
White 65% Black 14% Hispanic / Latino 10% Asian 8% Two or more races 5%
Hispanic origin (detail)
Mexican 6% Puerto Rican 1%
Common ancestry
Italian 4% Serbian 3% Slovak 3%
Foreign-born
10% · Canada, Vietnam
Languages at home
83% English-only · Spanish 8% Other Indo-European 5% Vietnamese 3%

Political lean MEDSL · Guilford

2024 margin
Strong D (+21.8) · D 60.2% · R 38.4% · Other 1.4%
2008→2024 swing
+3.5pp toward D · 2008: 18.4pp · 2024: 21.8pp
All cycles
2024: D+21.8 2020: D+23.1 2016: D+20.0 2012: D+16.5 2008: D+18.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -84.54%
Current HPI
229.4967
Rent YoY
Metro
Greensboro-High Point, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+223.3% since first listed
13 events — show timeline
  • 2026-05-20 Relisted Triad MLS
  • 2026-05-13 Pending Triad MLS
  • 2026-05-08 Listed $139,000 Triad MLS
  • 2026-03-26 Price Changed $143,000 Triad MLS
  • 2026-02-22 Price Changed $151,000 Triad MLS
  • 2026-01-09 Price Changed $159,000 Triad MLS
  • 2025-06-23 Sold (Public Records) $102,500 Public Records
  • 2025-06-23 Sold (MLS) $102,500 Triad MLS
  • 2025-06-12 Pending Triad MLS
  • 2025-06-11 Contingent Triad MLS
  • 2025-05-01 Listed $125,000 Triad MLS
  • 2012-06-14 Sold (MLS) $26,100 Triad MLS
  • 2009-07-16 Listed $43,000 Triad MLS

Property tax history

+1.5%/yr

Latest (2025): $845 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…