CashFlowRE
Sign in Sign up
3633 Metric Dr
D+ Composite 48.6
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 +18.3/30.0
  • ARV discount +7.3/15.0
  • DSCR +5.7/10.0
  • 1% rule +4.8/10.0
  • Rent growth +3.6/5.0
  • Livability +3.4/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$163,000

3633 Metric Dr · Hope Mills, NC 28348
3 bd · 1.0 ba · 960 sqft · SingleFamily public records · 211 Days on market
Built 1978 0.25 ac lot Est $162k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This home is located in the heart of Hope Mills NC, close to parks, shopping , schools, restaurants and so much more. The oversized bedrooms has room for everyone. The large back yard is a great place for cookouts and a great place to entertain.

Key facts

  • Recent updates
  • Covered carport
  • New flooring

Tags

INTERIOR PAINTFUNCTIONAL LAYOUTRECENT UPDATESNEW FLOORINGEFFICIENT KITCHENCOVERED CARPORT

Property features AI

Exterior

  • Parking: Attached carport with 1 covered space
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer
  • Home design: Residential single-family home; Level lot
  • Construction: No fireplace; Above- and below-grade area measured in square feet
  • Exterior features: Covered patio; Fenced backyard

Interior

  • Kitchen: Refrigerator; Cooktop; Range; Dishwasher
  • Bedrooms: Total rooms: 5
  • Flooring: Tile; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heat pump heating; Central electric air conditioning; Ceiling fan cooling
  • Interior features: Ceiling fans; Window coverings and blinds; Unfurnished
  • Laundry & utility: Washer hookup in unit; Basement (other)

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 $163k.

Deal economics

  • At list price, monthly cash flow is $149 ($2k/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 $159k (2.4% below list).
  • Recommended offer: $143k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% 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: crime D-, amenities F, commute 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.
  • Zoned schools: Hope Mills Middle (math 27% / reading 34%, grade F, #331 of 475 statewide, top 70%, 514 students, 99% FRL); South View High (math 60% / reading 43%, grade D+, #299 of 535 statewide, top 56%, 1,502 students, 66% FRL) — zoned schools average 83% FRL vs 55% district-wide (28 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.3%/yr); 317 active listings in the ZIP; 9 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 211 days — a 12% lower offer ($143k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago; this cycle's ask has dropped $12k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% 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 $143,440 (12.0% below list)

Questions for the listing agent

  1. It's been on market 211 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — 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 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.98%
Cap rate
7.39%
Cash-on-cash
3.92%
DSCR
1.17
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$162,240
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3613 Yorktown Rd 0.29mi 3/1.0 910 (-5%) 2mo $164,900 $181 76
3656 Metric Dr 0.09mi 3/1.5 1,056 (+10%) 4mo $195,000 $185 74
3660 Metric Dr 0.11mi 3/1.5 1,038 (+8%) 8mo $189,900 $183 73
5936 Fairway Dr 0.32mi 3/1.0 1,025 (+7%) 5mo $200,000 $195 70
3616 Metric Dr 0.06mi 3/1.5 1,101 (+15%) 5mo $182,000 $165 66
3717 Colonial Cv 0.37mi 3/1.0 1,060 (+10%) 6mo $179,500 $169 60
5915 Spinner Rd 0.50mi 3/1.5 1,038 (+8%) 3mo $188,000 $181 59
3225 Glenmore St 0.33mi 3/1.0 1,099 (+14%) 3mo $145,000 $132 58
3213 Old Oak Ln 0.35mi 3/2.0 1,053 (+10%) 11mo $175,700 $167 54
6086 Lexington Dr 0.55mi 3/1.5 1,051 (+10%) 3mo $160,000 $152 54
3737 Colonial Cv 0.45mi 3/1.0 1,060 (+10%) 11mo $178,000 $168 53
5983 Richfield Ave 0.57mi 3/1.5 1,056 (+10%) 6mo $173,000 $164 50

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 · 4.28% rent growth · sell at horizon

5-year hold
IRR
-8.7%
Equity multiple
0.67×
Total profit
$-14,835
Equity at exit
$24,304
10-year hold
IRR
2.3%
Equity multiple
1.18×
Total profit
$8,089
Equity at exit
$14,093

Cash invested: $45,640 (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 28348

Home prices YoY
-14.0%
Rents YoY
4.3%
Active inventory
317
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,590 high interval (Pro) →
Mortgage (P&I)
$855
Tax from tax record
$185 /mo · $2,215/yr
Insurance
$68
HOA
$0
Vacancy / Maint / Mgmt
$334
Net cashflow
$149

Break-even live

Break-even rent $1,402
Max offer price $163,000
Occupancy floor 86%

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
$40,750
Closing costs
$4,890
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3636 Metric Dr Hope Mills, NC 3.0 1.5 1100 $1,400 $1.27 13d 1 0.03mi
1514 Aristo Pl Hope Mills, NC 2.0 2.0 1000 $1,050 $1.05 13d 1 0.65mi
3332 Kenmont Ln Unit E Hope Mills, NC 2.0 2.5 1100 $1,150 $1.05 23d 1 0.74mi
5693A Archer Rd Hope Mills, NC 2.0 1.5 874 $1,100 $1.26 13d 1 0.81mi
3511 Birchfield Ct Fayetteville, NC 2.0–3.0 2.0 1270 $1,685 $1.33 13d 5 0.82mi
3462 Marty Cir Hope Mills, NC 3.0 2.0 1120 $1,250 $1.12 23d 1 0.94mi
3916 Middle St Hope Mills, NC 2.0 1.0 905 $1,115 $1.23 13d 1 1.04mi
4240 High Stakes Cir Parkton, NC 1.0–3.0 1.0–2.0 1000 $1,625 $1.62 13d 9 1.28mi
3717 Damien Dr Hope Mills, NC 2.0 2.0 975 $1,280 $1.31 13d 3 1.49mi

Listing history 26 events

  1. 2026-06-18
    days on market $163,000 Active 211 DOM
  2. 2026-06-17
    price $163,000 Active 210 DOM
  3. 2026-06-17
    days on market $167,000 Active 210 DOM
  4. 2026-06-16
    days on market $167,000 Active 209 DOM
  5. 2026-06-15
    days on market $167,000 Active 208 DOM
  6. 2026-06-14
    days on market $167,000 Active 206 DOM
  7. 2026-06-13
    days on market $167,000 Active 205 DOM
  8. 2026-06-10
    days on market $167,000 Active 203 DOM
  9. 2026-06-09
    days on market $167,000 Active 202 DOM
  10. 2026-06-08
    days on market $167,000 Active 201 DOM
  11. 2026-06-07
    remarks 376-char remark
  12. 2026-06-07
    days on market $167,000 Active 200 DOM
  13. 2026-06-03
    days on market $167,000 Active 196 DOM
  14. 2026-06-02
    days on market $167,000 Active 195 DOM
  15. 2026-06-01
    days on market $167,000 Active 194 DOM
  16. 2026-05-31
    days on market $167,000 Active 193 DOM
  17. 2026-05-30
    days on market $167,000 Active 192 DOM
  18. 2026-02-17
    price $169,000
  19. 2026-01-12
    price $171,000
  20. 2025-12-04
    price $172,000
  21. 2025-11-19
    listed $175,200 Active
  22. 2023-03-30
    soldstatus $149,500
  23. 2023-03-29
    soldstatus $149,500 Closed 245-char remark
    Show marketing remark (245 chars)

    This home is located in the heart of Hope Mills NC, close to parks, shopping , schools, restaurants and so much more. The oversized bedrooms has room for everyone. The large back yard is a great place for cookouts and a great place to entertain.

  24. 2023-03-07
    status Pending 245-char remark
    Show marketing remark (245 chars)

    This home is located in the heart of Hope Mills NC, close to parks, shopping , schools, restaurants and so much more. The oversized bedrooms has room for everyone. The large back yard is a great place for cookouts and a great place to entertain.

  25. 2023-02-28
    price $149,500 245-char remark
    Show marketing remark (245 chars)

    This home is located in the heart of Hope Mills NC, close to parks, shopping , schools, restaurants and so much more. The oversized bedrooms has room for everyone. The large back yard is a great place for cookouts and a great place to entertain.

  26. 2023-01-15
    listed $155,000 Active 245-char remark
    Show marketing remark (245 chars)

    This home is located in the heart of Hope Mills NC, close to parks, shopping , schools, restaurants and so much more. The oversized bedrooms has room for everyone. The large back yard is a great place for cookouts and a great place to entertain.

ⓘ 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
$2,215 · $185/mo
Projected year-2 tax
$2,215 · $185/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 8/10 Severe 80% 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
$19,083
− Mortgage interest
−$9,131
− Property taxes
−$2,215
− Insurance
−$815
− Repairs & maintenance
−$1,527
− Management
−$1,527
− Depreciation
−$4,742
Taxable loss
−$872
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$209
After-tax cash flow
$1,998/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 — 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

Census place
Hope Mills, NC
County
Cumberland County · 265,314 people
City population
39,196
Metro
Fayetteville, NC
Population (ZIP)
39,196
Household income
$66,129
Rent vs Own
25.2% rent · 74.8% own
Severe rent burden
746.0

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
White 49% Black 27% Hispanic / Latino 13% Two or more races 11% Asian 2% Native American 2%
Hispanic origin (detail)
Mexican 4% Puerto Rican 5%
Common ancestry
Romanian 2% Lithuanian 1% Serbian 1%
Foreign-born
5% · Canada, South Korea, Vietnam
Languages at home
90% English-only · Spanish 8% Other Indo-European 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
▼ -37.14%
Current HPI
228.3122
Rent YoY
▲ 4.28%
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

+9.0% since first listed
9 events — show timeline
  • 2026-02-17 Price Changed $169,000 LPRMLS
  • 2026-01-12 Price Changed $171,000 LPRMLS
  • 2025-12-04 Price Changed $172,000 LPRMLS
  • 2025-11-19 Listed $175,200 LPRMLS
  • 2023-03-30 Sold (Public Records) $149,500 Public Records
  • 2023-03-29 Sold (MLS) $149,500 LPRMLS
  • 2023-03-07 Pending LPRMLS
  • 2023-02-28 Price Changed $149,500 LPRMLS
  • 2023-01-15 Listed $155,000 LPRMLS

Property tax history

+5.9%/yr

Latest (2025): $2,215 · +50.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…