CashFlowRE
Sign in Sign up
7915 Oak Meadow Ct
D+ Composite 45.0
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).

  • Cash flow +14.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.5/10.0
  • 1% rule +4.1/10.0
  • Condition / age +4.0/5.0
  • Livability +3.9/5.0
  • Schools +3.8/10.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$155,000

7915 Oak Meadow Ct · Charlotte, NC 28210
2 bd · 1.5 ba · 1,060 sqft · Condo · 9 Days on market
Built 1973 Good condition

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

Listing remarks

Set in Quail Run, this end-unit 2BR/2.5BA condo offers an easy two-story layout with comfortable living space, updated vinyl plank flooring, and a main level designed for everyday function. The entry opens to a spacious living room that flows into the dining area and kitchen, where white cabinetry, electric range, dishwasher, microwave, pantry storage, and a nearby laundry room keep things practical. A main-level powder room adds convenience, while both bedrooms are tucked upstairs with two full baths for added separation. Out back, enjoy a fenced private patio with utility/storage space, plus lawn maintenance and in-ground irrigation. A smart opportunity in Charlotte with 1,060 heated sq.

Key facts

  • Fenced private patio
  • In-ground irrigation
  • Built 1973

Tags

FENCED PRIVATE PATIOUTILITY STORAGE SPACEIN-GROUND IRRIGATION

Property features AI

Finance

  • HOA & community: Mandatory HOA (Cedar Management)

Exterior

  • Parking: Open parking space (1) in parking lot; Parking space(s) available
  • Security: Smoke detector(s)
  • Utilities: City water; Public sewer; Cable available; Wired internet available
  • Home design: Residential condominium; Site-built construction; Two levels; Accessibility: two or more access exits
  • Construction: Vinyl exterior; Slab foundation
  • Exterior features: Patio; In-ground irrigation; Lawn maintenance; Back yard fence (privacy, wood); End unit

Interior

  • Kitchen: Dishwasher; Disposal; Electric range; Microwave; Pantry
  • Bedrooms: 2 bedrooms (both on the upper level)
  • Flooring: Vinyl
  • Bathrooms: 1 full bathroom (upper); 1 half bathroom (main)
  • Heating & cooling: Central heating (electric); Central air (electric); Ceiling fan(s)
  • Interior features: Open floorplan; Pantry; Insulated windows; 7 total rooms; Entry level: 1
  • Laundry & utility: Washer and dryer included; Laundry room inside

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 2-bed/1.5-bath condo listed at $155k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $44 ($529/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 $141k (8.9% below list).
  • Recommended offer: $141k (8.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 3.1% 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: Sterling Elementary (math 11% / reading 13%, grade F, #1,373 of 1,410 statewide, top 98%, 695 students, 100% FRL); Quail Hollow Middle (math 24% / reading 30%, grade F, #374 of 475 statewide, top 80%, 1,144 students, 49% FRL); South Mecklenburg High School (math 71% / reading 66%, grade B, #134 of 535 statewide, top 25%, 3,344 students, 36% FRL).
  • Market conditions: Rents soft (-1.0%/yr); 242 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 11,969 units permitted in Mecklenburg County in 2024 (5,377 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($101k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

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.
  • 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $141,170 (8.9% below list)

Questions for the listing agent

  1. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.91%
Cap rate
6.63%
Cash-on-cash
1.22%
DSCR
1.05
GRM
9.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-17.8%
Equity multiple
0.39×
Total profit
$-26,425
Equity at exit
$23,111
10-year hold
IRR
-17.1%
Equity multiple
0.19×
Total profit
$-35,298
Equity at exit
$13,402

Cash invested: $43,400 (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 28210

Rents YoY
-1.0%
Active inventory
242
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,412 high interval (Pro) →
Mortgage (P&I)
$813
Tax est. 1.5%
$194 /mo · $2,325/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$296
Net cashflow
$44

Break-even live

Break-even rent $1,356
Max offer price $155,000
Occupancy floor 92%

Sensitivity live

Price -10% $151 -5% $98 +0% $44 +5% $-9 +10% $-63
Rent -10% $-67 -5% $-12 +0% $44 +5% $100 +10% $156
Rate -1.0pp $122 -0.5pp $83 base $44 +0.5pp $4 +1.0pp $-37

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
$38,750
Closing costs
$4,650
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
1909 Meadowlark Ln #40 Charlotte, NC 1.0 1.0 758 $950 $1.25 18d 1 0.03mi
7903 Oak Meadow Ct #2 Charlotte, NC 2.0 1.5 1048 $1,600 $1.53 19d 1 0.06mi
7961 Shady Oak Trl Unit 65 Charlotte, NC 2.0 1.5 1050 $1,175 $1.12 25d 1 0.09mi
7961 Unit 63 Shady Oak Trl Charlotte, NC 2.0 2.0 1048 $1,175 $1.12 25d 1 0.13mi
2123 El Verano Cir Charlotte, NC 1.0–2.0 1.0 787 $1,520 $1.93 6d 10 0.13mi
2015 Countrymens Ct #53 Charlotte, NC 1.0 1.0 758 $1,100 $1.45 25d 1 0.18mi
2010 Countrymens Ct #65 Charlotte, NC 1.0 1.0 738 $950 $1.29 25d 1 0.18mi
1909 Harvest Ln Charlotte, NC 2.0 2.0 1000 $1,495 $1.50 0d 1 0.23mi
2021 Harvest Ln Charlotte, NC 1.0 1.0 758 $1,200 $1.58 25d 1 0.23mi
7808 Andover Woods Dr Charlotte, NC 1.0–2.0 1.0–2.0 916 $1,495 $1.63 0d 32 0.26mi
1911 Smoke Ridge Ct #5 Charlotte, NC 2.0 1.5 1000 $1,550 $1.55 25d 1 0.27mi
8000 Waterford Lakes Dr Charlotte, NC 1.0–3.0 1.0–2.0 915 $1,385 $1.51 0d 94 0.29mi
7600 Antlers Ln Charlotte, NC 3.0 1.0–2.0 854 $1,387 $1.62 0d 39 0.34mi
1937 Sharon Rd W Charlotte, NC 1.0–2.0 1.0–2.0 800 $1,199 $1.50 25d 1 0.35mi
8625 Winter Oaks Ln Charlotte, NC 1.0–3.0 1.0–2.0 977 $1,486 $1.52 0d 84 0.46mi
7561 Quail Meadow Ln Charlotte, NC 2.0 2.0–2.5 1109 $1,542 $1.39 0d 8 0.50mi
1357 Sharon Rd W Charlotte, NC 2.0–3.0 1.5–2.0 1117 $1,535 $1.37 3d 6 0.53mi
8418 Knights Bridge Rd Charlotte, NC 3.0 2.5 1424 $2,000 $1.40 25d 1 0.56mi
8200 Riverbirch Dr Charlotte, NC 1.0–3.0 1.0–2.0 1048 $1,310 $1.25 0d 27 0.59mi
8539 Sharonbrook Dr Charlotte, NC 3.0 2.0 1215 $2,216 $1.82 15d 1 0.62mi
1600 Village Brook Dr Charlotte, NC 1.0–2.0 1.0–2.0 709 $1,247 $1.76 0d 11 0.65mi
1226 Bexton St Charlotte, NC 3.0 1.0–2.0 1001 $1,796 $1.79 0d 19 0.67mi
7202 Meeting St Charlotte, NC 2.0 2.5 1146 $1,950 $1.70 25d 1 0.83mi
7113 Rockcliff Ct Charlotte, NC 3.0 1.5 1162 $2,100 $1.81 18d 1 0.84mi
2553 Stockbridge Dr Charlotte, NC 2.0 2.0 1182 $1,650 $1.40 25d 1 0.87mi
12509 Crown Park Ct Charlotte, NC 1.0–3.0 1.0–2.0 1050 $1,658 $1.58 0d 26 0.88mi
1500 Starbrook Dr Charlotte, NC 3.0 2.0 1166 $2,500 $2.14 9d 1 0.95mi
2739 Von Thuringer Ct Charlotte, NC 3.0 2.5 1318 $2,000 $1.52 9d 1 1.02mi
2321 Longleaf Dr Charlotte, NC 1.0 1.0 1374 $700 $0.51 18d 1 1.04mi
9056 Arborgate Dr Charlotte, NC 1.0–2.0 1.0–2.0 786 $1,499 $1.91 5d 1 1.10mi
8130 Kings Creek Dr Charlotte, NC 3.0 2.0 1348 $1,995 $1.48 23d 1 1.18mi
8030 Sycamore Creek Dr Charlotte, NC 2.0 2.0 917 $1,575 $1.72 25d 1 1.19mi
6720 Woodstream Dr Charlotte, NC 2.0 1.0 900 $1,300 $1.44 25d 1 1.21mi
9131 Glisson Ct Charlotte, NC 3.0 2.0 1441 $2,995 $2.08 25d 1 1.30mi
8508 Lodge South Cir Charlotte, NC 3.0 1.0–2.0 897 $1,494 $1.66 0d 17 1.30mi
9105 Kings Canyon Dr Charlotte, NC 2.0 2.5 1350 $1,800 $1.33 6d 1 1.33mi
1015 Deep Rock Cir Charlotte, NC 1.0 1.0 775 $1,163 $1.50 25d 1 1.35mi
8825 Mont Carmel Ln Charlotte, NC 1.0–2.0 1.0–2.0 916 $1,450 $1.58 25d 2 1.36mi
6518 Carsdale Pl Charlotte, NC 3.0 1.0 1170 $2,150 $1.84 25d 1 1.36mi
9215 Kings Canyon Dr Charlotte, NC 2.0 2.0 998 $2,690 $2.70 25d 1 1.41mi

HOA detail condo

Monthly dues
$0 · $0/yr
Likely covers
electric
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 7 events

  1. 2026-06-21
    days on market $155,000 Active 9 DOM
  2. 2026-06-18
    days on market $155,000 Active 6 DOM
  3. 2026-06-17
    days on market $155,000 Active 5 DOM
  4. 2026-06-16
    days on market $155,000 Active 4 DOM
  5. 2026-06-15
    days on market $155,000 Active 3 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $155,000 Active 1 DOM

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$16,940
− Mortgage interest
−$8,682
− Property taxes
−$2,325
− Insurance
−$775
− Repairs & maintenance
−$1,355
− Management
−$1,355
− Depreciation
−$4,509
Taxable loss
−$2,062
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$495
After-tax cash flow
$1,024/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 · 12 photos

Good 80/100 Cosmetic rehab

This end-unit townhouse in Charlotte is in good condition with a good rehab level, requiring minimal repairs and maintenance. Updates to the exterior, landscaping, and interior could significantly increase its value.

Value-add opportunities

  • Both Painting exterior and interior — Enhances curb appeal and interior aesthetics
  • Both Landscaping and irrigation — Improves curb appeal and maintenance
  • Both New flooring — Freshens the interior and adds value
  • Both New kitchen appliances — Modernizes the kitchen and adds value

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior — Enhances curb appeal and interior aesthetics
  • Both Landscaping and irrigation — Improves curb appeal and maintenance
  • Both New flooring — Freshens the interior and adds value
  • Both New kitchen appliances — Modernizes the kitchen and adds value

ⓘ 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
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

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 · 1,167,319 people
City population
920,422
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
47,359
Household income
$100,824
Rent vs Own
44.2% rent · 55.8% own
Severe rent burden
2363.0

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
White 60% Hispanic / Latino 20% Two or more races 13% Black 12% Asian 3%
Hispanic origin (detail)
Mexican 5% Dominican 1%
Common ancestry
Serbian 4% Slovak 3% Romanian 2%
Foreign-born
19% · Canada, Jamaica, Guatemala
Languages at home
77% English-only · Spanish 17% Other Indo-European 2% Russian/Polish/Slavic 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

Market trends

HPI YoY
▼ -521.35%
Current HPI
316.6779
Rent YoY
▼ -1.00%
Metro
Charlotte-Concord-Gastonia, NC-SC
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
  • 2026-06-12 Listed $155,000 CANOPYMLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…