CashFlowRE
Sign in Sign up
1434 N Hamilton St
B- Composite 65.48
Why this score? — see what drove the B- 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 +24.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.9/10.0
  • 1% rule +5.4/10.0
  • Livability +3.9/5.0
  • Schools +3.6/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,000

1434 N Hamilton St · High Point, NC 27262
4 bd · 2.0 ba · 1,680 sqft · SingleFamily public records · 1 Days on market
Built 1928 7,405 sqft lot Est $262k · 28% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Enjoy modern updates and classic charm in this beautifully refreshed 4-bedroom, 2-bath home. The main-level primary suite features a private en-suite bath, while fresh paint and new LVP flooring create a bright, updated feel throughout. Spacious living areas include ceiling fans, built-in shelving, and plenty of natural light. The kitchen offers a pantry, dishwasher, slide-in range/oven, exhaust fan, and ample cabinet space. Laundry room conveniently located on the main level. Upstairs provides additional bedrooms and flexible living space. Enjoy the convenience of an oversized 1-car attached garage. Recent updates include newer HVAC and roof. Move-in ready and conveniently located near sho

Key facts

  • Newer roof
  • Ample cabinet space
  • Built-in shelving

Tags

PRIVATE EN-SUITE BATHBUILT-IN SHELVINGAMPLE CABINET SPACENEWER HVACNEWER ROOF

Property features AI

Finance

  • Other: Subdivision: Clark - Lambeth; Directions available to property
  • HOA & community: No homeowners association; Association listed as Greensboro (no active association)

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public sewer; Electric water heater; Electric service
  • Home design: Residential stick/site-built house; Two levels; Built in 1928; Existing structure
  • Construction: Vinyl siding exterior; Crawl space foundation
  • Exterior features: Public water; No pool; Publicly maintained road; Lot approximately 0.17 acres

Interior

  • Kitchen: Dishwasher; Free-standing electric range; Exhaust fan
  • Bedrooms: Multiple upstairs bedrooms (second level rooms present); Primary suite on main level
  • Flooring: Carpet; Vinyl
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Heat pump (electric); Central air conditioning
  • Interior features: Primary bedroom located on the main level; Built-in features; Pantry
  • Laundry & utility: Main level laundry with dryer connection; 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 4-bed/2.0-bath single-family listed at $189k.

Deal economics

  • At list price, monthly cash flow is $389 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $189k).
  • Cap rate 8.8% 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: Rents flat; 120 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 3,843 units permitted in Guilford County in 2024 (2,397 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($65k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • Guilford County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $144k; 31% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood 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 $189,000

Questions for the listing agent

  1. Built in 1928 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.04%
Cap rate
8.76%
Cash-on-cash
8.82%
DSCR
1.39
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$262,080
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1831 Blain St 0.34mi 3/2.0 (-1) 1,678 (-0%) 14mo $155,000 $92 67
511 Farriss Ave 0.38mi 3/2.0 (-1) 1,560 (-7%) 3mo $322,500 $207 63
1423 Hamilton St 0.05mi 3/2.0 (-1) 1,448 (-14%) 15mo $137,000 $95 57
416 W Lexington Ave 0.66mi 3/2.0 (-1) 1,758 (+5%) 5mo $303,000 $172 52
301 Rockspring Rd 0.44mi 3/2.5 (-1) 1,823 (+8%) 10mo $250,000 $137 49
531 Farriss Ave 0.48mi 4/2.0 1,486 (-12%) 13mo $275,000 $185 47
1404 Forrest St 0.70mi 3/2.0 (-1) 1,637 (-3%) 14mo $218,000 $133 46
105 Idol St 0.48mi 5/2.0 (+1) 1,848 (+10%) 12mo $225,000 $122 46
512 Guilford Ave 0.35mi 3/2.5 (-1) 1,449 (-14%) 10mo $255,000 $176 46
510 Rockspring Rd 0.70mi 3/1.5 (-1) 1,616 (-4%) 14mo $252,500 $156 42
828 E Lexington Ave 0.54mi 3/2.0 (-1) 1,928 (+15%) 14mo $109,000 $57 34
407 Colonial Dr 0.73mi 3/1.0 (-1) 1,436 (-14%) 13mo $316,500 $220 22

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
-5.2%
Equity multiple
0.81×
Total profit
$-9,960
Equity at exit
$28,181
10-year hold
IRR
2.0%
Equity multiple
1.13×
Total profit
$7,050
Equity at exit
$16,341

Cash invested: $52,920 (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 27262

Rents YoY
0.9%
Active inventory
120
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,956 high interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$86 /mo · $1,038/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$411
Net cashflow
$389

Break-even live

Break-even rent $1,464
Max offer price $189,000
Occupancy floor 75%

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
$47,250
Closing costs
$5,670
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1503 Larkin St High Point, NC 4.0 3.0 1688 $2,250 $1.33 23d 1 0.15mi
1208 Madison St High Point, NC 4.0 2.5 1550 $1,745 $1.13 23d 1 0.20mi
205 Guilford Ave High Point, NC 3.0 1.5 1255 $1,350 $1.08 19d 1 0.28mi
2120 Chester Ridge Dr High Point, NC 1.0–3.0 1.0–2.0 1001 $1,443 $1.44 14d 7 0.64mi
409 Woodrow Ave High Point, NC 4.0 2.0 1863 $2,650 $1.42 19d 1 0.71mi
1508 Whitehall St High Point, NC 3.0 2.0 1616 $1,800 $1.11 23d 1 0.83mi
706 Westchester Dr High Point, NC 1.0–3.0 1.0–2.0 1012 $1,190 $1.18 14d 10 1.13mi
511 Jeanette Ave High Point, NC 3.0 1.5 1664 $1,950 $1.17 23d 1 1.28mi

Listing history 2 events

  1. 2026-06-18
    remarks 699-char remark
  2. 2026-06-18
    listed $189,000 Active 1 DOM

ⓘ 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
$1,038 · $86/mo
Projected year-2 tax
$1,550 · $129/mo
Expected delta
+$512/yr (+$43/mo · 49.3%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 16 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
$23,475
− Mortgage interest
−$10,587
− Property taxes
−$1,038
− Insurance
−$945
− Repairs & maintenance
−$1,878
− Management
−$1,878
− Depreciation
−$5,498
Taxable income
$1,651
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$396
After-tax cash flow
$4,272/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
Guilford County · 487,190 people
City population
102,450
Metro
Greensboro-High Point, NC
Population (ZIP)
28,353
Household income
$65,006
Rent vs Own
44.4% rent · 55.6% own
Severe rent burden
1046.0

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
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 50% Black 30% Hispanic / Latino 12% Two or more races 7% Asian 4%
Hispanic origin (detail)
Mexican 8% Puerto Rican 1%
Common ancestry
Slovak 4% Italian 2% Lithuanian 1%
Foreign-born
14% · Canada
Languages at home
80% English-only · Spanish 10% Other Indo-European 5% Other Asian/Pacific 1%

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
▼ -279.14%
Current HPI
205.6152
Rent YoY
▲ 0.90%
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

+260.0% since first listed
11 events — show timeline
  • 2026-06-18 Listed $189,000 Triad MLS
  • 2026-06-05 Sold (Public Records) $144,113 Public Records
  • 2025-08-21 Price Changed $324,900 Triad MLS
  • 2025-07-15 Price Changed $319,900 CANOPYMLS as Distributed by MLS Grid
  • 2025-07-09 Price Changed $339,900 CANOPYMLS as Distributed by MLS Grid
  • 2025-07-01 Price Changed $361,900 CANOPYMLS as Distributed by MLS Grid
  • 2025-06-20 Price Changed $369,900 CANOPYMLS as Distributed by MLS Grid
  • 2025-05-31 Listed $380,000 CANOPYMLS as Distributed by MLS Grid
  • 2024-09-17 Sold (Public Records) $100,000 Public Records
  • 1997-12-12 Sold (Public Records) $58,900 Public Records
  • 1989-09-01 Sold (Public Records) $52,500 Public Records

Property tax history

+1.5%/yr

Latest (2025): $1,038 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…