CashFlowRE
Sign in Sign up
2317 Purdy Ave
C- Composite 50.33
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 +18.2/30.0
  • ARV discount +9.0/15.0
  • DSCR +5.7/10.0
  • 1% rule +4.0/10.0
  • Livability +3.9/5.0
  • Schools +3.6/10.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$119,900

2317 Purdy Ave · High Point, NC 27260
2 bd · 1.0 ba · 800 sqft · SingleFamily public records · 219 Days on market
Built 1997 9,147 sqft lot Est $124k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

EXCELLENT INVESTMENT OPPORTUNITY OR STARTER HOME! this 2-bedroom, 1-bath property is ideally situated close to the highway, schools, and downtown High Point. Strong rental potential with easy access to local amenities and employment centers.

Key facts

  • Near the highway
  • Conveniently located
  • 9,147 sq ft lot

Tags

CONVENIENTLY LOCATEDNEAR THE HIGHWAYCLOSE TO DOWNTOWN HIGH POINT

Property features AI

Finance

  • HOA & community: No homeowners association; Subdivision: D.D. Kersey

Exterior

  • Parking: Driveway parking
  • Utilities: Public water; Public sewer; Electric water heater
  • Home design: Residential stick/site-built house; One-story home; Built in 1997
  • Construction: Vinyl siding; Existing structure
  • Exterior features: Cleared lot; Located on a dead-end street

Interior

  • Bedrooms: Layout includes bedrooms (total rooms: 4)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heat pump with natural gas heating; Central air conditioning
  • Interior features: Primary bedroom on the main level; Crawl space basement
  • Laundry & utility: Electric water heater

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/1.0-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $108 ($1k/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 $108k (9.5% below list).
  • Recommended offer: $106k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% 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: schools D+, amenities D, employment D.
  • 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.
  • Market conditions: Rents rising (+3.6%/yr); 128 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 3,843 units permitted in Guilford County in 2024 (2,397 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($42k/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 $829 of loan paydown is wiped out by about $4k 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 219 days — a 12% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $1k; list at $120k implies a 11890% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $105,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 219 days. Have you received any prior offers? Is the seller open to a 12% 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. 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. 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.
  7. 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.
  8. 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
0.90%
Cap rate
7.38%
Cash-on-cash
3.87%
DSCR
1.17
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$124,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1116 Winslow St 0.28mi 2/1.0 840 (+5%) 5mo $120,000 $143 75
230 Windley St 0.56mi 2/1.0 797 (-0%) 3mo $140,000 $176 71
1423 E Commerce Ave 0.46mi 3/2.0 (+1) 796 (-0%) 3mo $158,000 $198 67
1701 Franklin Ave 0.29mi 2/1.0 840 (+5%) 14mo $76,000 $90 66
900 Carter St 0.27mi 2/1.0 895 (+12%) 7mo $139,900 $156 62
1229 Franklin Ave 0.63mi 2/1.0 799 (-0%) 14mo $90,000 $113 58
2410 Friends Ave 0.63mi 2/1.0 768 (-4%) 11mo $128,000 $167 54
1000 Garrison St 0.74mi 3/2.0 (+1) 816 (+2%) 9mo $77,000 $94 46
1303 Leonard Ave 0.66mi 2/1.0 686 (-14%) 4mo $80,000 $117 42
2103 Wesley Dr 0.70mi 3/1.0 (+1) 871 (+9%) 9mo $135,400 $155 40
910 Arch St 0.68mi 3/1.0 (+1) 903 (+13%) 7mo $105,000 $116 36
1213 Furlough Ave 0.70mi 2/2.0 900 (+12%) 13mo $200,000 $222 32

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 · 3.64% rent growth · sell at horizon

5-year hold
IRR
-9.6%
Equity multiple
0.65×
Total profit
$-11,862
Equity at exit
$17,877
10-year hold
IRR
0.6%
Equity multiple
1.04×
Total profit
$1,339
Equity at exit
$10,367

Cash invested: $33,572 (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 27260

Rents YoY
3.6%
Active inventory
128
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,084 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$70 /mo · $837/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$228
Net cashflow
$108

Break-even live

Break-even rent $947
Max offer price $119,900
Occupancy floor 85%

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
$29,975
Closing costs
$3,597
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1701 Franklin Ave High Point, NC 2.0 1.0 840 $1,350 $1.61 23d 1 0.29mi
1416 Furlough Ave High Point, NC 2.0 1.0 724 $950 $1.31 14d 1 0.49mi
223 Woodbury St High Point, NC 2.0 1.0 750 $825 $1.10 23d 1 0.60mi
1235 Franklin Ave High Point, NC 2.0 1.0 650 $750 $1.15 23d 1 0.61mi
1506 Hidden Creek Ter High Point, NC 3.0 2.0 1065 $1,395 $1.31 21d 1 0.75mi
212 Morgan Pl High Point, NC 2.0 1.0 560 $750 $1.34 23d 1 0.79mi
1150 Roberts Ln High Point, NC 3.0 1.0 900 $1,099 $1.22 23d 1 0.79mi
1730 Brooks Ave High Point, NC 2.0 1.0 792 $900 $1.14 18d 1 0.83mi
1109 Garrison St High Point, NC 2.0 1.0 768 $1,100 $1.43 23d 1 0.84mi
104 Lawndale Ave High Point, NC 3.0 1.0 884 $1,395 $1.58 23d 1 0.87mi
1506 Wendell Ave High Point, NC 3.0 1.0 1024 $1,175 $1.15 23d 1 0.93mi
1307 Camden Ave High Point, NC 3.0 1.0 875 $1,500 $1.71 23d 1 1.03mi
509 Ashburn St High Point, NC 3.0 1.0 1000 $795 $0.80 23d 1 1.05mi
511 Saunders Pl Unit B High Point, NC 2.0 1.0 913 $1,050 $1.15 23d 1 1.14mi
419 Hobson St High Point, NC 3.0 1.0 840 $1,150 $1.37 23d 1 1.35mi
312 Ardale Dr High Point, NC 2.0 2.5–3.0 1024 $1,050 $1.03 23d 2 1.37mi
314 Ardale Dr High Point, NC 2.0 2.0–3.0 1000 $1,050 $1.05 23d 3 1.37mi
313 4th St Unit B High Point, NC 2.0 1.0 900 $995 $1.11 23d 1 1.39mi
310 Ardale Dr Unit 1B High Point, NC 2.0 2.0 1000 $1,050 $1.05 23d 1 1.39mi
304 Ardale Dr Unit 1B High Point, NC 2.0 2.5 1000 $1,050 $1.05 23d 1 1.43mi

Listing history 16 events

  1. 2026-06-18
    days on market $119,900 Active 219 DOM
  2. 2026-06-17
    days on market $119,900 Active 218 DOM
  3. 2026-06-16
    days on market $119,900 Active 217 DOM
  4. 2026-06-15
    days on market $119,900 Active 216 DOM
  5. 2026-06-14
    days on market $119,900 Active 214 DOM
  6. 2026-06-10
    days on market $119,900 Active 211 DOM
  7. 2026-06-09
    days on market $119,900 Active 210 DOM
  8. 2026-06-08
    days on market $119,900 Active 209 DOM
  9. 2026-06-07
    days on market $119,900 Active 208 DOM
  10. 2026-06-03
    days on market $119,900 Active 204 DOM
  11. 2026-06-02
    days on market $119,900 Active 203 DOM
  12. 2026-06-01
    days on market $119,900 Active 202 DOM
  13. 2026-05-31
    days on market $119,900 Active 201 DOM
  14. 2026-05-31
    days on market $119,900 Active 200 DOM
  15. 2025-11-11
    listed $119,900 Active
  16. 1988-10-01
    soldstatus $1,000

ⓘ 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
$837 · $70/mo
Projected year-2 tax
$983 · $82/mo
Expected delta
+$146/yr (+$12/mo · 17.5%)

ⓘ 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 · 16 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
$13,014
− Mortgage interest
−$6,716
− Property taxes
−$837
− Insurance
−$600
− Repairs & maintenance
−$1,041
− Management
−$1,041
− Depreciation
−$3,488
Taxable loss
−$709
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$170
After-tax cash flow
$1,470/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)
25,299
Household income
$42,308
Rent vs Own
57.5% rent · 42.5% own
Severe rent burden
1005.0

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 0.67)
Race & ethnicity
Black 51% Hispanic / Latino 20% White 15% Asian 10% Two or more races 10%
Hispanic origin (detail)
Mexican 12% Puerto Rican 1%
Common ancestry
Hispanic 1% Serbian 1% Italian 1%
Foreign-born
17% · Canada, Philippines, Dominican Republic
Languages at home
71% English-only · Spanish 17% Other Indo-European 4% Other Asian/Pacific 4%

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
▼ -107.22%
Current HPI
159.2101
Rent YoY
▲ 3.64%
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

+11890.0% since first listed
2 events — show timeline
  • 2025-11-11 Listed $119,900 Triad MLS
  • 1988-10-01 Sold (Public Records) $1,000 Public Records

Property tax history

-0.9%/yr

Latest (2025): $837 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…