CashFlowRE
Sign in Sign up
7441 April Dr
C+ Composite 64.88
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 +25.8/30.0
  • ARV discount +11.2/15.0
  • DSCR +8.6/10.0
  • 1% rule +6.7/10.0
  • Livability +3.8/5.0
  • Rent growth +3.3/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$145,000

7441 April Dr · Fayetteville, NC 28314
3 bd · 3.0 ba · 1,350 sqft · Manufactured public records · 87 Days on market
Built 1996 8,276 sqft lot Est $158k · 8% under

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

Listing remarks

Welcome to 7441 April Drive -- a home full of opportunity, ready for its next chapter. Previously a rental, this property has proven its value and is now refreshed and ready for a new owner to make it their own. Whether you're a first-time homebuyer looking for an affordable, move-in ready option or an investor wanting a strong rental in a high-demand area, this home checks the boxes. Inside, you'll find a functional layout with comfortable living spaces and plenty of natural light. It's the perfect canvas -- clean, solid, and ready for your personal touch. Outside, the property offers space to relax, entertain, or simply enjoy quiet evenings at home. Located in a desirable Fayetteville are

Key facts

  • 8,276 sq ft lot
  • Built 1996
  • Listed 86 days

Property features AI

Finance

  • HOA & community: No homeowners association

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Manufactured house; Vinyl siding
  • Construction: Vinyl siding and other construction materials
  • Exterior features: Shingle roof; Lot approximately 0.19 acres; Publicly maintained road access; Zoned SF6

Interior

  • Bedrooms: 3 bedrooms total; 2 bedrooms on the main level
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Carpet and vinyl flooring

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/3.0-bath manufactured listed at $145k.

Deal economics

  • At list price, monthly cash flow is $351 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Recommended offer: $136k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 4.8% in Fayetteville — 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 75/100 on livability (#45 in NC, #4,031 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F, employment D-.
  • 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.
  • Zoned schools: Lewis Chapel Middle (math 15% / reading 27%, grade F, #424 of 475 statewide, top 90%, 578 students, 100% FRL); Seventy-First High (math 45% / reading 44%, grade F, #352 of 535 statewide, top 68%, 1,366 students, 70% FRL) — zoned schools average 85% FRL vs 55% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.1%/yr); 435 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 1,125 units permitted in Cumberland County in 2024 (104 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($62k/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 $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 87 days — a 6% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 9y ago; this cycle's ask is 9% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 70% chance of damaging wind over 30y; moderate 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 $136,300 (6.0% below list)

Questions for the listing agent

  1. It's been on market 87 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.17%
Cap rate
9.20%
Cash-on-cash
10.39%
DSCR
1.46
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$157,950
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7437 April Dr 0.01mi 3/2.0 1,330 (-2%) 4mo $155,000 $117 89
7433 April Dr 0.03mi 3/2.0 1,356 (+0%) 16mo $164,000 $121 81
1213 July Ct 0.11mi 3/2.0 1,350 (0%) 18mo $155,000 $115 76
7325 April Dr 0.26mi 3/2.0 1,512 (+12%) 22mo $146,000 $97 46

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 · 3.11% rent growth · sell at horizon

5-year hold
IRR
-0.6%
Equity multiple
0.98×
Total profit
$-911
Equity at exit
$21,620
10-year hold
IRR
9.2%
Equity multiple
1.71×
Total profit
$28,857
Equity at exit
$12,537

Cash invested: $40,600 (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 28314

Home prices YoY
-15.7%
Rents YoY
3.1%
Active inventory
435
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,689 high interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$162 /mo · $1,947/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$355
Net cashflow
$351

Break-even live

Break-even rent $1,244
Max offer price $145,000
Occupancy floor 74%

Sensitivity live

Price -10% $434 -5% $392 +0% $351 +5% $310 +10% $269
Rent -10% $218 -5% $285 +0% $351 +5% $418 +10% $485
Rate -1.0pp $424 -0.5pp $388 base $351 +0.5pp $314 +1.0pp $276

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
$36,250
Closing costs
$4,350
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
581 Abbotts Landing Dr Fayetteville, NC 1.0–3.0 1.0–2.0 918 $1,525 $1.66 15d 6 0.11mi
5101 ParcStone Ln Fayetteville, NC 1.0–3.0 1.0–2.0 1029 $1,755 $1.71 15d 12 0.21mi
8250 Cliffdale Rd Fayetteville, NC 3.0–4.0 2.0–2.5 1405 $1,875 $1.33 24d 4 0.32mi
1308 Braybrooke Pl Fayetteville, NC 3.0 2.5 1810 $1,900 $1.05 24d 1 0.39mi
7023 Salinas Ct Fayetteville, NC 3.0 2.0 1308 $1,495 $1.14 15d 1 0.50mi
1120 Braybrooke Pl Fayetteville, NC 3.0 2.5 1806 $1,800 $1.00 24d 1 0.58mi
7903 Cliffdale Rd Fayetteville, NC 1.0–2.0 1.0–2.0 900 $1,350 $1.50 15d 2 0.59mi
7311 Bass Dr Fayetteville, NC 3.0 2.0 1220 $1,495 $1.23 24d 1 0.65mi
7212 Reedy Creek Dr Fayetteville, NC 3.0 2.0 1401 $1,600 $1.14 24d 1 0.68mi
6764 Saint Julian Way Fayetteville, NC 3.0 2.0 1216 $1,775 $1.46 24d 1 0.79mi
7281 Pebblebrook Dr Fayetteville, NC 3.0 2.0 1405 $1,700 $1.21 24d 1 0.80mi
735 Prestige Blvd Fayetteville, NC 3.0 2.0 1462 $1,500 $1.03 24d 1 0.80mi
1274 Arailia Dr Fayetteville, NC 3.0 2.0 1230 $1,575 $1.28 24d 1 0.81mi
1267 Exeter Ln Fayetteville, NC 3.0 2.0 1228 $1,545 $1.26 15d 1 0.81mi
6794 Saint Julian Way Fayetteville, NC 3.0 2.0 1345 $1,800 $1.34 24d 1 0.90mi
6824 Saint Julian Way Fayetteville, NC 3.0 2.5 1591 $1,850 $1.16 24d 1 0.95mi
9330 Castle Falls Cir Fayetteville, NC 3.0 2.0 1120 $1,600 $1.43 22d 1 0.96mi
9329 Castle Falls Cir Fayetteville, NC 3.0 2.0 1040 $1,495 $1.44 15d 1 0.99mi
892 Kingscote Dr Fayetteville, NC 3.0 2.5 1566 $1,795 $1.15 24d 1 1.03mi
905 Kingscote Dr Fayetteville, NC 3.0 2.5 1566 $1,795 $1.15 24d 1 1.03mi
910 Kingscote Dr Fayetteville, NC 3.0 2.5 1566 $1,795 $1.15 24d 1 1.06mi
6837 Woodmark Dr Fayetteville, NC 3.0 2.0 1450 $1,700 $1.17 15d 1 1.10mi
4811 Cellner Dr Fayetteville, NC 2.0–3.0 2.0 1100 $1,375 $1.25 15d 5 1.12mi
6811 Mangrove Dr Fayetteville, NC 4.0 2.5 1859 $1,895 $1.02 24d 1 1.13mi
1011 Kingscote Dr Fayetteville, NC 4.0 2.5 1566 $1,945 $1.24 24d 1 1.14mi
5346 Greystoke Pl Fayetteville, NC 3.0 2.5 1566 $1,795 $1.15 24d 1 1.17mi
6605 Omni Ct Fayetteville, NC 3.0 2.0 1542 $1,550 $1.01 24d 1 1.23mi
1328 Butterwood Cir Fayetteville, NC 3.0 2.0 1302 $1,395 $1.07 24d 1 1.23mi
7312 Navarro St Fayetteville, NC 3.0 2.0 1448 $1,650 $1.14 24d 1 1.24mi
6901 Woodmark Dr Fayetteville, NC 3.0 2.0 1300 $1,550 $1.19 15d 1 1.25mi
6413 Brookshire St Fayetteville, NC 3.0 2.0 1780 $1,800 $1.01 24d 1 1.28mi
1108 Patrick Dr Fayetteville, NC 3.0 2.0 1132 $1,800 $1.59 24d 1 1.30mi
6864 Big Wood Rd Fayetteville, NC 3.0 2.0 1634 $1,650 $1.01 24d 1 1.31mi
6440 Brookshire St Fayetteville, NC 3.0 2.0 1289 $1,525 $1.18 24d 1 1.33mi
604 Bangor Ct Fayetteville, NC 3.0 2.0 1464 $1,600 $1.09 24d 1 1.33mi
6758 Seaford Dr Fayetteville, NC 3.0 2.0 1284 $1,450 $1.13 24d 1 1.36mi
1215 Patrick Dr Fayetteville, NC 3.0 2.5 1760 $1,795 $1.02 24d 1 1.36mi
1113 Oakstone Dr Fayetteville, NC 4.0 2.5 1760 $1,750 $0.99 24d 1 1.37mi
1820 Shady Knoll Ln Fayetteville, NC 3.0 2.5 1798 $1,850 $1.03 15d 1 1.40mi
1161 Patrick Dr Fayetteville, NC 3.0 2.5 1750 $1,750 $1.00 24d 1 1.41mi

Listing history 20 events

  1. 2026-06-21
    days on market $145,000 Active 87 DOM
  2. 2026-06-18
    days on market $145,000 Active 84 DOM
  3. 2026-06-17
    days on market $145,000 Active 83 DOM
  4. 2026-06-16
    days on market $145,000 Active 82 DOM
  5. 2026-06-15
    days on market $145,000 Active 81 DOM
  6. 2026-06-14
    days on market $145,000 Active 79 DOM
  7. 2026-06-13
    days on market $145,000 Active 78 DOM
  8. 2026-06-10
    days on market $145,000 Active 76 DOM
  9. 2026-06-09
    days on market $145,000 Active 75 DOM
  10. 2026-06-08
    days on market $145,000 Active 74 DOM
  11. 2026-06-07
    days on market $145,000 Active 73 DOM
  12. 2026-06-03
    days on market $145,000 Active 69 DOM
  13. 2026-06-02
    days on market $145,000 Active 68 DOM
  14. 2026-06-01
    days on market $145,000 Active 67 DOM
  15. 2026-05-31
    days on market $145,000 Active 66 DOM
  16. 2026-05-30
    days on market $145,000 Active 65 DOM
  17. 2026-04-15
    price $145,000
  18. 2026-04-01
    price $159,000
  19. 2026-03-19
    listed $133,000 Active
  20. 2017-10-17
    listed $58,000

ⓘ 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
$1,947 · $162/mo
Projected year-2 tax
$1,947 · $162/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 70% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$20,271
− Mortgage interest
−$8,122
− Property taxes
−$1,947
− Insurance
−$725
− Repairs & maintenance
−$1,622
− Management
−$1,622
− Depreciation
−$4,218
Taxable income
$2,015
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$484
After-tax cash flow
$3,734/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
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 — Fayetteville

Score
75/100
State rank
#45
US rank
#4031

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fayetteville, NC
County
Cumberland County · 265,314 people
City population
226,118
Metro
Fayetteville, NC
Population (ZIP)
55,834
Household income
$62,249
Rent vs Own
52.6% rent · 47.4% own
Severe rent burden
2511.0

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 0.67)
Race & ethnicity
Black 49% White 25% Hispanic / Latino 16% Two or more races 11% Asian 3%
Hispanic origin (detail)
Mexican 5% Puerto Rican 6% Dominican 1%
Common ancestry
Slovak 1% Romanian 1% Lithuanian 1%
Foreign-born
9% · Canada, South Korea
Languages at home
84% English-only · Spanish 10% Korean 1% Other Asian/Pacific 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
▼ -43.20%
Current HPI
231.873
Rent YoY
▲ 3.11%
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

+150.0% since first listed
4 events — show timeline
  • 2026-04-15 Price Changed $145,000 TMLS
  • 2026-04-01 Price Changed $159,000 TMLS
  • 2026-03-19 Listed $133,000 TMLS
  • 2017-10-17 Listed $58,000 LPRMLS

Property tax history

+6.8%/yr

Latest (2025): $1,947 · +48.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…