CashFlowRE
Sign in Sign up
801 E Lexington Ave
C Composite 58.77
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 +20.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.4/10.0
  • 1% rule +4.4/10.0
  • 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

$175,000

801 E Lexington Ave · High Point, NC 27262
3 bd · 1.0 ba · 1,450 sqft · SingleFamily public records · 93 Days on market
Built 1945 6,534 sqft lot Est $231k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome home to this charming property in the heart of High Point! The large front porch is perfect for relaxing afternoons in rocking chairs or entertaining guests. Inside, a welcoming foyer and new flooring throughout leads into the living room where built-in shelves add character and functional storage. The cozy kitchen features new cabinetry, with convenient access to the laundry room and back door leading directly to the driveway. The main-level primary bedroom offers everyday ease, while upstairs you’ll find three additional bedrooms with new carpet, providing flexible space for guests, hobbies, or home office needs. Step outside to enjoy the fenced yard with room for pets, play

Key facts

  • Large front porch
  • Fenced yard
  • New cabinetry

Tags

LARGE FRONT PORCHBUILT-IN SHELVESNEW CABINETRYFENCED YARDCONVENIENT LOCATION

Property features AI

Finance

  • HOA & community: No association

Exterior

  • Parking: Driveway
  • Security: Deadbolt locks
  • Utilities: Public water; Public sewer; Electric water heater; Natural gas available for heating; Publicly maintained road
  • Home design: Residential stick/site-built house; Two levels; Built in 1945; Existing structure
  • Construction: Brick construction
  • Exterior features: Sump pump; Fenced yard; City lot

Interior

  • Kitchen: Exhaust fan
  • Bedrooms: Multiple bedrooms across main and second levels (dimensions available for rooms on each level)
  • Flooring: Carpet; Laminate
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning; Electric water heater
  • Interior features: Primary bedroom on the main level; Pulldown attic stairs; Built-in features; Deadbolt locks; Pantry
  • Laundry & utility: Washer hookup on main level; Dryer connection

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/1.0-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $225 ($3k/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 $164k (6.5% below list).
  • Recommended offer: $159k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% 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: amenities D, employment D, crime F.
  • 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.
  • Zoned schools: High Point Central High (math 48% / reading 42%, grade D-, #350 of 535 statewide, top 66%, 1,081 students, 100% FRL) — zoned schools average 100% FRL vs 52% district-wide (47 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 120 active listings in the ZIP; 18 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 30% 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 $5k 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 93 days — a 9% lower offer ($159k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $43k; list at $175k implies a 307% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1945 — 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 $159,250 (9.0% below list)

Questions for the listing agent

  1. It's been on market 93 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1945 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
0.94%
Cap rate
7.83%
Cash-on-cash
5.50%
DSCR
1.24
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$230,550
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
512 Guilford Ave 0.37mi 3/2.5 1,449 (-0%) 10mo $255,000 $176 69
1006 Hamilton St 0.59mi 3/1.0 1,398 (-4%) 2mo $212,000 $152 66
511 Farriss Ave 0.38mi 3/2.0 1,560 (+8%) 3mo $322,500 $207 63
1423 Hamilton St 0.46mi 3/2.0 1,448 (-0%) 15mo $137,000 $95 62
1137 Bridges Dr 0.41mi 3/1.5 1,464 (+1%) 18mo $230,000 $157 62
531 Farriss Ave 0.35mi 4/2.0 (+1) 1,486 (+2%) 13mo $275,000 $185 60
1404 Forrest St 0.34mi 3/2.0 1,637 (+13%) 14mo $218,000 $133 47
420 Chester Woods Ct 0.71mi 3/2.0 1,576 (+9%) 2mo $279,000 $177 47
713 Forrest St 0.49mi 2/1.0 (-1) 1,513 (+4%) 22mo $255,000 $169 47
1610 Johnson St 0.53mi 3/2.5 1,312 (-10%) 11mo $75,000 $57 44
205 Guilford Ave 0.56mi 3/1.5 1,255 (-13%) 17mo $164,000 $131 35
406 E Lexington Ave 0.39mi 4/3.0 (+1) 1,634 (+13%) 16mo $260,000 $159 34

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
-10.0%
Equity multiple
0.64×
Total profit
$-17,497
Equity at exit
$26,093
10-year hold
IRR
-3.5%
Equity multiple
0.79×
Total profit
$-10,388
Equity at exit
$15,131

Cash invested: $49,000 (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
8.9×

Monthly cashflow live

Estimated rent
$1,637 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$78 /mo · $933/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$344
Net cashflow
$225

Break-even live

Break-even rent $1,352
Max offer price $175,000
Occupancy floor 81%

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
$43,750
Closing costs
$5,250
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
704 E Lexington Ave High Point, NC 2.0 1.0 984 $1,495 $1.52 21d 1 0.03mi
829 Putnam St High Point, NC 4.0 1.0 1013 $1,695 $1.67 23d 1 0.25mi
1208 Madison St High Point, NC 4.0 2.5 1550 $1,745 $1.13 23d 1 0.41mi
1503 Larkin St High Point, NC 4.0 3.0 1688 $2,250 $1.33 23d 1 0.48mi
409 Woodrow Ave High Point, NC 4.0 2.0 1863 $2,650 $1.42 19d 1 0.53mi
205 Guilford Ave High Point, NC 3.0 1.5 1255 $1,350 $1.08 19d 1 0.54mi
2120 Chester Ridge Dr High Point, NC 1.0–3.0 1.0–2.0 1001 $1,443 $1.44 14d 7 0.67mi
313 4th St Unit B High Point, NC 2.0 1.0 900 $995 $1.11 23d 1 0.97mi
511 Saunders Pl Unit B High Point, NC 2.0 1.0 913 $1,050 $1.15 23d 1 0.99mi
1533 Beaucrest Ave Unit B High Point, NC 2.0 1.0 950 $995 $1.05 23d 1 1.02mi
511 Jeanette Ave High Point, NC 3.0 1.5 1664 $1,950 $1.17 23d 1 1.06mi
509 Ashburn St High Point, NC 3.0 1.0 1000 $795 $0.80 23d 1 1.17mi
1508 Whitehall St High Point, NC 3.0 2.0 1616 $1,800 $1.11 23d 1 1.21mi
1910 Whitehall St High Point, NC 3.0 1.0 925 $1,095 $1.18 23d 1 1.24mi
150 James Rd Unit 3D High Point, NC 2.0 2.0 1200 $1,225 $1.02 14d 1 1.36mi
1620 Stoneybrook Dr High Point, NC 3.0 2.0 1250 $1,825 $1.46 19d 1 1.39mi
2522 Suffolk Ave High Point, NC 1.0–3.0 1.0–2.0 870 $1,250 $1.44 23d 1 1.45mi
1408 E Martin Luther King Jr Dr High Point, NC 3.0 2.0 1456 $1,450 $1.00 23d 1 1.47mi

Listing history 14 events

  1. 2026-06-14
    statusdays on market $175,000 Pending 93 DOM
  2. 2026-06-10
    days on market $175,000 Due Diligence Period 90 DOM
  3. 2026-06-09
    days on market $175,000 Due Diligence Period 89 DOM
  4. 2026-06-08
    days on market $175,000 Due Diligence Period 88 DOM
  5. 2026-06-07
    days on market $175,000 Due Diligence Period 87 DOM
  6. 2026-06-03
    days on market $175,000 Due Diligence Period 83 DOM
  7. 2026-06-02
    days on market $175,000 Due Diligence Period 82 DOM
  8. 2026-06-01
    days on market $175,000 Due Diligence Period 81 DOM
  9. 2026-05-31
    days on market $175,000 Due Diligence Period 80 DOM
  10. 2026-05-31
    days on market $175,000 Due Diligence Period 79 DOM
  11. 2026-04-28
    price $175,000
  12. 2026-03-27
    price $189,000
  13. 2026-03-12
    listed $199,000 Active
  14. 1993-12-01
    soldstatus $43,050

ⓘ 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
$933 · $78/mo
Projected year-2 tax
$1,435 · $120/mo
Expected delta
+$502/yr (+$42/mo · 53.9%)

ⓘ 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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 15% 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
$19,641
− Mortgage interest
−$9,803
− Property taxes
−$933
− Insurance
−$875
− Repairs & maintenance
−$1,571
− Management
−$1,571
− Depreciation
−$5,091
Taxable loss
−$203
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$49
After-tax cash flow
$2,745/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

+306.5% since first listed
4 events — show timeline
  • 2026-04-28 Price Changed $175,000 Triad MLS
  • 2026-03-27 Price Changed $189,000 Triad MLS
  • 2026-03-12 Listed $199,000 Triad MLS
  • 1993-12-01 Sold (Public Records) $43,050 Public Records

Property tax history

-0.4%/yr

Latest (2025): $933 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…