CashFlowRE
Sign in Sign up
2634 Coretha Ct
D Composite 40.09
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).

  • ARV discount +12.5/15.0
  • Cash flow +8.8/30.0
  • Condition / age +4.0/5.0
  • Livability +3.9/5.0
  • 1% rule +3.4/10.0
  • Rent growth +3.0/5.0
  • DSCR +2.4/10.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$268,990

2634 Coretha Ct · Charlotte, NC 28216
3 bd · 2.5 ba · 1,577 sqft · Townhouse · 9 Days on market
Built 2026 Good condition 1,306 sqft lot Garage $171/sqft · 11% below area Est $303k · 11% under $155/mo HOA · 7% of rent

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

Listing remarks

New building release offering a to be built, 3 story Juniper townhome in the tree lined Sunset Creek community, minutes from Uptown Charlotte with convenient access to major highways, shopping, and dining. The entry level includes a flex room and front entry 1 car garage. Main level features an open concept kitchen with stainless steel appliances, living, and dining areas. Upper level offers a primary suite with walk in closet and en suite bath, plus two additional bedrooms and a full bath. HOA includes trash and recycling, lawn care, dog park, and playground. Washer, dryer, refrigerator, and blinds included. Buyer may select interior options.

Key facts

  • Dog park
  • Open concept kitchen
  • Walk in closet

Tags

OPEN CONCEPT KITCHENWALK IN CLOSETEN SUITE BATHDOG PARKPLAYGROUND

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.5-bath townhouse listed at $269k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-222 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $237k (11.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $227k (15.7% below list).
  • Recommended offer: $227k (15.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.3% vs local median 3.2% in Charlotte — 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 78/100 on livability (#26 in NC, #2,502 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, housing A+; Watch: crime F.
  • Charlotte-Mecklenburg Schools (urban): math 42% / reading 46% proficiency, ranked #85 of 178 in NC (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Oakdale Elementary (math 7% / reading 15%, grade F, #1,378 of 1,410 statewide, top 98%, 462 students, 99% FRL); Ranson Middle (math 12% / reading 18%, grade F, #459 of 475 statewide, top 97%, 817 students, 100% FRL); West Charlotte High School (math 33% / reading 34%, grade F, #436 of 535 statewide, top 82%, 1,538 students, 100% FRL) — zoned schools average 100% FRL vs 49% district-wide (51 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 20% at this address vs 44% district-wide (-24 pts) — the specific schools serving this property underperform the Charlotte-Mecklenburg Schools average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+2.1%/yr); 684 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 68d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 85% of comp listings sitting > 30 days — soft ceiling on asking rent; 11,969 units permitted in Mecklenburg County in 2024 (5,377 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($66k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Mecklenburg County population projected at +53% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $226,884 (15.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
0.84%
Cap rate
5.30%
Cash-on-cash
-3.53%
DSCR
0.84
GRM
9.9

CMA / ARV

ARV (median comp)
$302,825
List price
$268,990
Delta
-11.17%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2608 Coretha Ct 0.03mi 3/2.5 1,576 (-0%) 8mo $291,590 $185 92
2604 Coretha Ct 0.03mi 3/2.5 1,567 (-1%) 8mo $308,970 $197 90
2159 Primm Farms Dr Unit C 0.05mi 3/2.5 1,689 (+7%) 15mo $310,345 $184 73
1805 Woodlands Pointe Dr 0.09mi 3/2.5 1,681 (+7%) 17mo $323,365 $192 70
2124 Primm Farms Dr Unit E 0.09mi 3/2.5 1,695 (+8%) 16mo $331,405 $196 70
2170 Primm Farms Dr Unit D 0.08mi 3/3.0 1,689 (+7%) 17mo $322,000 $191 68
2132 Primm Farms Dr 0.08mi 3/2.5 1,717 (+9%) 16mo $304,990 $178 68
1809 Woodlands Pointe Dr 0.10mi 3/3.0 1,717 (+9%) 17mo $312,450 $182 64
2113 Gemway Dr 0.64mi 3/2.5 1,567 (-1%) 16mo $310,000 $198 56
2109 Gemway Dr 0.63mi 3/2.5 1,567 (-1%) 17mo $300,000 $191 55
2117 Gemway Dr 0.64mi 3/2.5 1,567 (-1%) 16mo $310,000 $198 55
2105 Gemway Dr 0.63mi 3/2.5 1,567 (-1%) 19mo $325,000 $207 54

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 · 2.08% rent growth · sell at horizon

5-year hold
IRR
-23.3%
Equity multiple
0.21×
Total profit
$-59,650
Equity at exit
$40,107
10-year hold
IRR
-20.7%
Equity multiple
-0.04×
Total profit
$-77,969
Equity at exit
$23,257

Cash invested: $75,317 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
20 active · 3 under contract
Months of supply
120.0 mo (1%/mo absorbed)
Median asking
$281,990 ($178/sqft)
Median days on market
52 d
This list price
lowest-priced of the active set
ARV vs active asking
+7.9% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 28216

Home prices YoY
-31.8%
Rents YoY
2.1%
Active inventory
684
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,269 high interval (Pro) →
Mortgage (P&I)
$1,411
Tax est. 1.5%
$336 /mo · $4,035/yr
Insurance
$112
HOA
$155
Vacancy / Maint / Mgmt
$476
Net cashflow
$-222

Break-even live

Break-even rent $2,549
Max offer price $236,932
Occupancy floor

Sensitivity live

Price -10% $-36 -5% $-129 +0% $-222 +5% $-314 +10% $-407
Rent -10% $-401 -5% $-311 +0% $-222 +5% $-132 +10% $-42
Rate -1.0pp $-86 -0.5pp $-153 base $-222 +0.5pp $-291 +1.0pp $-362

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
$67,248
Closing costs
$8,070
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2129 Primm Farms Dr Charlotte, NC 3.0 2.5 1681 $2,190 $1.30 87d 1 0.05mi
2159 Primm Farms Dr Charlotte, NC 3.0 2.5 1689 $1,999 $1.18 58d 1 0.05mi
1514 Gutter Branch Dr Charlotte, NC 4.0 2.5 1660 $2,299 $1.38 43d 1 0.11mi
3110 McCauley Meadows Dr Charlotte, NC 3.0 2.5 1681 $2,200 $1.31 7d 1 0.15mi
3424 Ann Franklin Ct Charlotte, NC 3.0 2.0 1622 $1,919 $1.18 43d 1 0.26mi
6207 Day Lilly Ln Charlotte, NC 3.0 2.5 1440 $1,760 $1.22 63d 1 0.30mi
1405 Summer Coach Dr Charlotte, NC 3.0 2.5 1568 $1,915 $1.22 94d 1 0.38mi
6335 Day Lilly Ln Charlotte, NC 3.0 2.5 1737 $1,980 $1.14 67d 1 0.43mi
2113 Gemway Dr Charlotte, NC 3.0 2.5 1567 $1,860 $1.19 87d 1 0.62mi
2423 Sunset Oaks Dr Charlotte, NC 4.0 2.5 2100 $2,200 $1.05 119d 1 0.68mi
6801 Woodland Cir Charlotte, NC 3.0 2.0 1765 $2,200 $1.25 23d 1 0.69mi
3920 Oakdale Rd Unit 1466115P Charlotte, NC 4.0 2.5 1883 $3,996 $2.12 94d 1 0.74mi
6319 Elliott Dr Charlotte, NC 4.0 3.0 2250 $1,899 $0.84 56d 1 0.74mi
6432 Woodland Cir Charlotte, NC 3.0 1.5 1500 $2,100 $1.40 43d 1 0.74mi
2027 Swan Dr Charlotte, NC 3.0 2.5 1500 $2,524 $1.68 3d 13 0.76mi
6805 Fawn View Dr Charlotte, NC 4.0 2.5 1862 $2,065 $1.11 56d 1 0.77mi
1529 Braveheart Ln Charlotte, NC 3.0 2.0 1304 $1,850 $1.42 5d 1 0.81mi
1525 Braveheart Ln Charlotte, NC 3.0 2.5 1350 $1,650 $1.22 6d 1 0.81mi
5842 Brookfield Pointe Dr Charlotte, NC 3.0 3.0 1919 $1,815 $0.95 67d 1 0.82mi
1018 Fairway Green Ln Charlotte, NC 3.0–4.0 2.5–3.5 1886 $2,515 $1.33 0d 16 0.82mi
2408 Gemway Dr Charlotte, NC 3.0 1.5 1615 $1,900 $1.18 43d 1 0.84mi
1518 Braveheart Ln Charlotte, NC 3.0 2.5 1209 $1,790 $1.48 103d 1 0.84mi
4122 Bunker Dr Unit 1466112P Charlotte, NC 4.0 2.5 1883 $3,775 $2.00 97d 1 0.86mi
4118 Bunker Dr Unit 1367336P Charlotte, NC 4.0 2.5 1883 $3,453 $1.83 98d 1 0.86mi
4106 Bunker Dr Unit 1323445P Charlotte, NC 4.0 2.5 1883 $3,740 $1.99 100d 1 0.87mi
3121 Banyan Bottom Ln Unit 1367333P Charlotte, NC 4.0 2.5 1883 $4,190 $2.23 97d 1 0.88mi
4016 Bunker Dr Unit 1466113P Charlotte, NC 4.0 2.5 1883 $3,645 $1.94 94d 1 0.88mi
4016 Bunker Dr Unit 1367338P Charlotte, NC 4.0 2.5 1883 $3,795 $2.02 103d 1 0.88mi
3105 Banyan Bottom Ln Unit 1323446P Charlotte, NC 4.0 2.5 1883 $3,870 $2.06 97d 1 0.88mi
1131 Fairway Green Ln Unit 1367334P Charlotte, NC 4.0 2.5 1883 $3,714 $1.97 100d 1 0.89mi
2703 Golden Rose Ln Charlotte, NC 4.0 2.5 2231 $2,150 $0.96 43d 1 0.89mi
2025 Misty Rose Ln Charlotte, NC 4.0 2.5 2092 $1,880 $0.90 40d 1 0.90mi
3010 Pirates Pl Charlotte, NC 3.0 3.5 1680 $2,500 $1.49 43d 1 0.91mi
1405 Braveheart Ln Charlotte, NC 3.0 2.5 1418 $1,815 $1.28 112d 1 0.93mi
1347 Braveheart Ln Charlotte, NC 3.0 2.0 1105 $1,589 $1.44 68d 1 0.94mi
1343 Braveheart Ln Charlotte, NC 3.0 2.5 1320 $1,770 $1.34 119d 1 0.95mi
1315 Braveheart Ln Charlotte, NC 3.0 2.0 1052 $1,675 $1.59 30d 1 1.00mi
2407 Lazette Dr Charlotte, NC 4.0 3.5 1796 $2,300 $1.28 67d 1 1.03mi
2407 Lazette Dr Charlotte, NC 4.0 3.5 1796 $2,125 $1.18 30d 1 1.03mi
2608 Clarencefield Dr Charlotte, NC 3.0 2.0 1265 $2,250 $1.78 94d 1 1.09mi

Property features AI

Finance

Other
Lot included with propertySmall lot (~0.03 acres)
HOA & community
Mandatory HOA with monthly feeHOA fee charged monthly (amount disclosed)Community sidewalks and street lightsPets allowedAssociation subject to architectural review

Exterior

Parking
Attached garage with garage door opener, faces frontDriveway parkingMain-level garage (1 garage space)
Security
Smoke detectorsCarbon monoxide detectors
Utilities
City waterPublic sewerCable availableUnderground utilities and power lines
Home design
Residential townhouseThree levelsProposed new constructionJuniper model by Ryan HomesProperty faces unspecified directionZoning: MX-2
Construction
Site-built constructionStone veneer and vinyl exteriorSlab foundationNew construction expected completion around 2026-09-15
Exterior features
Front porchPatioLawn maintenance providedPrivate maintained roadConcrete/paved road access

Interior

Kitchen
DishwasherDisposalElectric ovenElectric rangeMicrowavePlumbed for ice makerExhaust fan
Bedrooms
Three bedrooms on the upper levelWalk-in closet(s) in one upper bedroomWalk-in closet(s) in one lower-level room
Flooring
CarpetVinyl
Bathrooms
Two full bathrooms (upper level)One half bathroom (main level)
Heating & cooling
Electric heatingCentral airHeat pumpZoned cooling/heating
Interior features
Open floorplanKitchen islandAttic pull-down stairsStorageWalk-in closetsInsulated windows11 total roomsSlab entry level
Laundry & utility
Washer/Dryer (included)Washer hookupElectric dryer hookupLaundry closetLaundry located on upper levelInside laundry

HOA detail $155/mo · $1,860/yr

Likely covers
trashlandscaping

Listing history 1 events

  1. 2026-05-17
    listed $268,990 Active

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$27,226
− Mortgage interest
−$15,068
− Property taxes
−$4,035
− Insurance
−$1,345
− Repairs & maintenance
−$2,178
− Management
−$2,178
− HOA
−$1,860
− Depreciation
−$7,825
Taxable loss
−$7,263
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,743
After-tax cash flow
$-916/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.

Condition & rehab AI · 6 photos

Good 80/100 Cosmetic rehab Est. rehab $7,885–$23,655 screening

This well-maintained townhouse in Sunset Creek offers a good condition with modern finishes and a good curb appeal. It is ready for a new owner to move in and enjoy.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Updating the flooring in the bathrooms — New flooring can improve the look and feel of the bathrooms.
  • Both Upgrading the kitchen appliances — Modern appliances can increase the home's appeal and functionality.
  • Both Adding smart home features — Smart home features can enhance convenience and add value to the home.

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 20/100

Zoned Schools

Elementary Oakdale Elementary F NC #1,378/1,410 Nat'l #38,478/41,679 Middle Ranson Middle F NC #459/475 Nat'l #12,634/14,009 High West Charlotte High School F NC #436/535 Nat'l #10,191/17,239

Schools (NCES district)

District
Charlotte-Mecklenburg Schools
NCES district ID
3702970
Math proficiency
42% ▼ -6.00%
Reading proficiency
46% ▲ 1.00%
Median HH income
$57,175
Composite
38.49/100
National rank
#4183
State rank
#85 of 178 in NC
B Composite livability gradescore 78/100

Livability — Charlotte

Score
78/100
State rank
#26
US rank
#2502

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Charlotte, NC
County
Mecklenburg County · 1,305,740 people
City population
920,422
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
57,507
Household income
$65,795
Rent vs Own
49.1% rent · 50.9% own
Severe rent burden
14% of renters

Population outlook (Mecklenburg County) Hauer SSP2

Today (2025)
1,305,740 people
By 2030
1,442,752 · +10.5%
By 2040
1,722,441 · +31.9%
By 2050
1,999,450 · +53.1%
By 2075
2,642,495 · +102.4%
By 2100
3,106,755 · +137.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
Black 60% White 20% Hispanic / Latino 12% Asian 5% Two or more races 4%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 1% Slovak 1% Lithuanian 1%
Foreign-born
13% · Canada, Vietnam, Philippines
Languages at home
82% English-only · Spanish 11% Other Asian/Pacific 2% Other Indo-European 1%

Political lean MEDSL · Mecklenburg

2024 margin
Solid D (+32.9) · D 65.6% · R 32.7% · Other 1.6%
2008→2024 swing
+8.5pp toward D · 2008: 24.4pp · 2024: 32.9pp
All cycles
2024: D+32.9 2020: D+35.1 2016: D+29.9 2012: D+22.5 2008: D+24.4

Not yet ingested

Civics

Price history

+99.3% since first listed
3 events — show timeline
  • 2026-06-17 Sold (Public Records) $536,000 Public Records
  • 2026-05-26 Price Changed $276,965 CANOPYMLS as Distributed by MLS Grid
  • 2026-05-17 Listed $268,990 CANOPYMLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…