CashFlowRE
Sign in Sign up
3316 Pine Valley Rd
C+ Composite 63.26
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 +25.2/30.0
  • ARV discount +10.7/15.0
  • DSCR +8.3/10.0
  • 1% rule +6.0/10.0
  • Livability +3.9/5.0
  • Schools +3.6/10.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

3316 Pine Valley Rd · High Point, NC 27265
3 bd · 1.0 ba · 920 sqft · SingleFamily public records · 26 Days on market
Built 1952 0.28 ac lot Est $145k · 7% under

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

Listing remarks

Welcome to 3316 Pine Valley Rd, a standout opportunity in one of High Point’s nice established neighborhood pockets. This property has significant recent mechanical upgrades that provide peace of mind from day one. With a newer roof installed in 2021, a high-efficiency AC unit from 2020, and a gas water heater from 2023, this ensures your renovation budget can stay focused on the fun, high-impact aesthetic transformations inside. This is a chance to secure a solid structure with modern systems in a prime location—simply bring your design vision to life and watch your investment grow.

Key facts

  • Gas water heater
  • Newer roof
  • Prime location

Tags

RECENT MECHANICAL UPGRADESNEWER ROOFHIGH-EFFICIENCY AC UNITGAS WATER HEATERPRIME LOCATION

Property features AI

Finance

  • HOA & community: No homeowners association

Exterior

  • Parking: Detached carport; Carport; Driveway; Gravel parking; 2 garage/carport spaces
  • Security: Dead bolt(s)
  • Utilities: Public water; Public sewer; Natural gas water heater; Natural gas heating
  • Home design: Residential stick/site-built house; One level; Built in 1952; Existing structure
  • Construction: Aluminum siding; Crawl space foundation
  • Exterior features: Partially fenced, fenced in areas; City lot in a subdivision; Subdivision: Oak Wood Forest; Public maintained road; Storage structure on the property

Interior

  • Kitchen: Free-standing range
  • Bedrooms: Bedrooms located on the main level
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Primary bedroom on the main level; Attic access only; Ceiling fan(s); Dead bolt(s)
  • Laundry & utility: Washer hookup; Dryer connection on the main level; Gas 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 3-bed/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $303 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $135k).
  • Recommended offer: $133k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.0% 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: amenities D, employment D, crime F.
  • 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.
  • Zoned schools: Oak View Elementary (math 22% / reading 22%, grade F, #1,190 of 1,410 statewide, top 86%, 534 students, 99% FRL); Welborn Middle (math 11% / reading 29%, grade F, #429 of 475 statewide, top 91%, 419 students, 99% FRL); T Wingate Andrews High (math 27% / reading 27%, grade F, #468 of 535 statewide, top 88%, 717 students, 99% FRL) — zoned schools average 99% FRL vs 52% district-wide (47 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 23% at this address vs 42% district-wide (-19 pts) — the specific schools serving this property underperform the Guilford County Schools average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+2.4%/yr); 279 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 3,843 units permitted in Guilford County in 2024 (2,397 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 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 26 days — a 2% lower offer ($133k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $98k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $132,975 (1.5% below list)

Questions for the listing agent

  1. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.10%
Cap rate
8.99%
Cash-on-cash
9.62%
DSCR
1.43
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$145,360
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3316 Pine Valley Rd 0.00mi 3/1.0 952 (+4%) 1mo $135,000 $142 94
214 Moffitt Dr 0.42mi 3/1.0 910 (-1%) 18mo $110,000 $121 64
310 Oakview Rd 0.20mi 3/1.0 850 (-8%) 19mo $127,500 $150 63
3318 Pine Valley Rd 0.02mi 3/1.0 1,053 (+14%) 19mo $200,000 $190 59
403 Moffitt Dr 0.42mi 3/1.0 840 (-9%) 12mo $117,967 $140 56
116 Welch Dr 0.51mi 3/1.0 914 (-1%) 23mo $146,500 $160 56
106 Avery Ave 0.33mi 2/1.0 (-1) 822 (-11%) 9mo $187,000 $227 54
206 Oakview Rd 0.29mi 2/1.0 (-1) 796 (-14%) 8mo $135,000 $170 52
304 Oakview Rd 0.22mi 2/1.0 (-1) 1,011 (+10%) 21mo $102,000 $101 51
209 Snider St 0.44mi 2/1.0 (-1) 784 (-15%) 7mo $174,000 $222 44
813 Old Winston Rd 0.49mi 2/1.0 (-1) 840 (-9%) 20mo $125,000 $149 41
414 E Peachtree Dr 0.42mi 2/2.0 (-1) 785 (-15%) 12mo $124,000 $158 37

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 · 2.38% rent growth · sell at horizon

5-year hold
IRR
-2.5%
Equity multiple
0.91×
Total profit
$-3,504
Equity at exit
$20,129
10-year hold
IRR
6.5%
Equity multiple
1.48×
Total profit
$18,014
Equity at exit
$11,672

Cash invested: $37,800 (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 27265

Rents YoY
2.4%
Active inventory
279
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,488 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$108 /mo · $1,302/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$313
Net cashflow
$303

Break-even live

Break-even rent $1,105
Max offer price $135,000
Occupancy floor 75%

Sensitivity live

Price -10% $380 -5% $341 +0% $303 +5% $265 +10% $227
Rent -10% $186 -5% $244 +0% $303 +5% $362 +10% $421
Rate -1.0pp $371 -0.5pp $338 base $303 +0.5pp $268 +1.0pp $233

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
$33,750
Closing costs
$4,050
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
915 Pine Circle Dr High Point, NC 3.0 1.0 816 $1,295 $1.59 25d 1 0.31mi
856 Lakecrest Ave High Point, NC 1.0–2.0 1.0–2.0 791 $1,320 $1.67 16d 11 0.55mi
251 Northpoint Ave High Point, NC 1.0–2.0 1.0 721 $1,095 $1.52 25d 1 0.63mi
928 Lakecrest Ave High Point, NC 1.0–3.0 1.5 973 $1,526 $1.57 16d 4 0.68mi
2741 Addlestone CIR High Point, NC 1.0–3.0 1.0–2.0 1021 $2,035 $1.99 16d 41 0.84mi
177 W Hartley Dr High Point, NC 1.0–2.0 1.0–2.0 818 $1,218 $1.49 16d 8 0.87mi
2120 Chester Ridge Dr High Point, NC 1.0–3.0 1.0–2.0 1001 $1,443 $1.44 16d 7 0.89mi
3019 Ingleside Dr High Point, NC 1.0–3.0 1.0–2.0 985 $1,505 $1.53 16d 8 1.09mi
1910 Whitehall St High Point, NC 3.0 1.0 925 $1,095 $1.18 25d 1 1.21mi
122 Northgate Ct High Point, NC 1.0–2.0 1.0–2.0 810 $1,199 $1.48 25d 1 1.36mi
3605 Walden Ln High Point, NC 1.0–2.0 1.0 800 $1,099 $1.37 25d 1 1.44mi
1533 Beaucrest Ave Unit B High Point, NC 2.0 1.0 950 $995 $1.05 25d 1 1.49mi

Listing history 6 events

  1. 2026-05-05
    status Pending
  2. 2026-04-14
    historical Due Diligence Period
  3. 2026-04-08
    listed $135,000 Active
  4. 2008-12-31
    soldstatus $97,500
  5. 2002-05-01
    soldstatus $71,000
  6. 1983-05-01
    soldstatus $32,500

ⓘ 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
$1,302 · $108/mo
Projected year-2 tax
$1,302 · $108/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 4/10 Moderate FEMA zone X (unshaded) · 20% 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
$17,861
− Mortgage interest
−$7,562
− Property taxes
−$1,302
− Insurance
−$675
− Repairs & maintenance
−$1,429
− Management
−$1,429
− Depreciation
−$3,927
Taxable income
$1,537
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$369
After-tax cash flow
$3,269/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)
48,798
Household income
$73,981
Rent vs Own
30.6% rent · 69.4% own
Severe rent burden
1095.0

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 0.61)
Race & ethnicity
White 56% Black 23% Hispanic / Latino 9% Asian 8% Two or more races 7%
Hispanic origin (detail)
Mexican 4% Puerto Rican 2%
Common ancestry
Slovak 3% Italian 3% Serbian 2%
Foreign-born
12% · Canada, China, Vietnam
Languages at home
83% English-only · Spanish 7% Other Indo-European 3% Other Asian/Pacific 2%

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
▼ -207.73%
Current HPI
217.0263
Rent YoY
▲ 2.38%
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

+315.4% since first listed
6 events — show timeline
  • 2026-05-05 Pending Triad MLS
  • 2026-04-14 Contingent Triad MLS
  • 2026-04-08 Listed $135,000 Triad MLS
  • 2008-12-31 Sold (Public Records) $97,500 Public Records
  • 2002-05-01 Sold (Public Records) $71,000 Public Records
  • 1983-05-01 Sold (Public Records) $32,500 Public Records

Property tax history

+2.6%/yr

Latest (2025): $1,302 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…