CashFlowRE
Sign in Sign up
3156 Korea Cir
B Composite 71.67
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Condition / age +5.0/5.0
  • Livability +3.4/5.0
  • Schools +3.1/10.0
  • Rent growth +2.7/5.0
  • Appreciation +0.0/10.0

$68,900

3156 Korea Cir · Hope Mills, NC 28306
3 bd · 2.0 ba · 1,140 sqft · Other · 20 Days on market
Built 2026 Excellent condition

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Stop renting and start building equity in this brand new 2026 Cornerstone, built by Clayton. The Cornerstone is designed for everyday life and the moments that matter. From the stylish and functional living space to the spacious primary suite, every detail is chosen to make this home feel like the right one. Three bedrooms and two full bathrooms. This home features an upgraded kitchen with a full island, Samsung stainless steel appliances, and open-concept layout that seamlessly connects to the living room & acirc; & euro; & rdquo; perfect for everyday living and entertaining. The spacious master suite includes a double vanity with two sinks and a walk-in shower for added comfor

Key facts

  • Double vanity
  • Full island
  • Upgraded kitchen

Tags

UPGRADED KITCHENFULL ISLANDOPEN-CONCEPT LAYOUTDOUBLE VANITYWALK-IN SHOWERDEDICATED UTILITY ROOM

Property features AI

Exterior

  • Home design: Single-family property built in 2026; 1,140 living area
  • Construction: Built in 2026
  • Exterior features: Located in the South View subdivision

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 other listed at $69k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $742 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $69k).
  • Recommended offer: $68k (1.5% below list) — sets the bar for market timing.
  • Cap rate 19.2% 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: schools D, crime D-, amenities 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.
  • Market conditions: Rents flat; 401 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 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 $476 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 0.9% rent growth), your $19k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($68k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 74% 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 $67,866 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
2.24%
Cap rate
19.22%
Cash-on-cash
46.17%
DSCR
3.05
GRM
3.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.9% rent growth · sell at horizon

5-year hold
IRR
41.0%
Equity multiple
2.71×
Total profit
$32,941
Equity at exit
$10,273
10-year hold
IRR
46.3%
Equity multiple
5.00×
Total profit
$77,094
Equity at exit
$5,957

Cash invested: $19,292 (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 28306

Home prices YoY
-17.7%
Rents YoY
0.9%
Active inventory
401
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,542 high interval (Pro) →
Mortgage (P&I)
$361
Tax est. 1.5%
$86 /mo · $1,034/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$324
Net cashflow
$742

Break-even live

Break-even rent $603
Max offer price $68,900
Occupancy floor 47%

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
$17,225
Closing costs
$2,067
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1514 Aristo Pl Hope Mills, NC 2.0 2.0 1000 $1,050 $1.05 13d 1 0.50mi
3332 Kenmont Ln Unit E Hope Mills, NC 2.0 2.5 1100 $1,150 $1.05 23d 1 0.78mi
3038 Walesby Dr Fayetteville, NC 3.0 2.0 1272 $1,650 $1.30 23d 1 1.02mi
3506 Shipstone Pl Hope Mills, NC 2.0 2.0 1280 $1,380 $1.08 13d 3 1.03mi
5693A Archer Rd Hope Mills, NC 2.0 1.5 874 $1,100 $1.26 13d 1 1.04mi
1055 Winnall LN Hope Mills, NC 1.0–3.0 1.0–2.0 1132 $2,000 $1.77 13d 20 1.04mi
2935 Chillingworth Dr Fayetteville, NC 3.0 2.0 1403 $1,750 $1.25 13d 1 1.08mi
3636 Metric Dr Hope Mills, NC 3.0 1.5 1100 $1,400 $1.27 13d 1 1.17mi
3511 Birchfield Ct Fayetteville, NC 2.0–3.0 2.0 1270 $1,685 $1.33 13d 5 1.23mi
2579 Gotts Ln Fayetteville, NC 2.0 2.0 1200 $1,295 $1.08 21d 1 1.26mi
3916 Middle St Hope Mills, NC 2.0 1.0 905 $1,115 $1.23 13d 1 1.29mi
5532 Robmont Dr Fayetteville, NC 2.0 2.0 1301 $1,800 $1.38 13d 1 1.31mi
2524 Penny Dr Fayetteville, NC 3.0 2.0 1330 $1,400 $1.05 23d 1 1.35mi
5715 Walkabout Rd Hope Mills, NC 3.0 2.0 1143 $1,675 $1.47 23d 1 1.47mi
3462 Marty Cir Hope Mills, NC 3.0 2.0 1120 $1,250 $1.12 23d 1 1.47mi

Listing history 16 events

  1. 2026-06-18
    days on market $68,900 Active 20 DOM
  2. 2026-06-17
    days on market $68,900 Active 19 DOM
  3. 2026-06-16
    days on market $68,900 Active 18 DOM
  4. 2026-06-15
    days on market $68,900 Active 17 DOM
  5. 2026-06-14
    days on market $68,900 Active 15 DOM
  6. 2026-06-13
    days on market $68,900 Active 14 DOM
  7. 2026-06-10
    days on market $68,900 Active 12 DOM
  8. 2026-06-09
    days on market $68,900 Active 11 DOM
  9. 2026-06-08
    days on market $68,900 Active 10 DOM
  10. 2026-06-07
    days on market $68,900 Active 9 DOM
  11. 2026-06-03
    days on market $68,900 Active 5 DOM
  12. 2026-06-02
    days on market $68,900 Active 4 DOM
  13. 2026-06-01
    days on market $68,900 Active 3 DOM
  14. 2026-05-31
    days on market $68,900 Active 2 DOM
  15. 2026-05-30
    remarks 687-char remark
  16. 2026-05-30
    listed $68,900 Active 1 DOM

ⓘ 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 4/10 Moderate FEMA zone X (unshaded) · 24% 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 6/10 Major 74% 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
$18,507
− Mortgage interest
−$3,859
− Property taxes
−$1,034
− Insurance
−$344
− Repairs & maintenance
−$1,481
− Management
−$1,481
− Depreciation
−$2,004
Taxable income
$8,304
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,993
After-tax cash flow
$6,914/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 · 1 photo

Excellent 100/100 None rehab

This brand new 2026 Cornerstone by Clayton is in excellent condition with no visible repairs or maintenance needed. It offers a great opportunity for investors to build equity with minimal work.

Value-add opportunities

  • Both Painting exterior and interior — Enhances curb appeal and interior aesthetics
  • Both Landscaping and curb appeal improvements — Improves curb appeal and enhances property value
  • Both Add a small front porch or patio — Increases living space and enhances curb appeal

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior — Enhances curb appeal and interior aesthetics
  • Both Landscaping and curb appeal improvements — Improves curb appeal and enhances property value
  • Both Add a small front porch or patio — Increases living space and enhances curb appeal

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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)
43,042
Household income
$67,544
Rent vs Own
34.3% rent · 65.7% own
Severe rent burden
1386.0

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 0.68)
Race & ethnicity
White 44% Black 33% Hispanic / Latino 13% Two or more races 8% Asian 4% Native American 2%
Hispanic origin (detail)
Mexican 5% Puerto Rican 5%
Common ancestry
Italian 2% Slovak 1% Serbian 1%
Foreign-born
8% · Canada, South Korea, Jamaica
Languages at home
87% English-only · Spanish 9% Other Indo-European 1% French/Haitian/Cajun 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
▼ -51.69%
Current HPI
239.7281
Rent YoY
▲ 0.90%
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

1 event — show timeline
  • 2026-05-30 Listed $68,900 FSBO.com

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…