CashFlowRE
Sign in Sign up
337 Fort Fisher Blvd N
B Composite 71.87
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +9.3/15.0
  • Schools +4.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$699,000

337 Fort Fisher Blvd N · Kure Beach, NC 28449
4 bd · 3.5 ba · 1,968 sqft · Townhouse public records · 83 Days on market
Built 2003 1,742 sqft lot Est $728k · at est. $365/mo HOA · 2% of rent

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

Listing remarks MLS

Oceanview upscale 4 bedroom townhome with garage in popular Kure View. Beach access is right across the street and you're only a 4 block stroll to the Kure Beach Pier, new Kure Beach Park and several great restaurants. This property offers 3rd floor master bedroom with vaulted ceiling, walk in closet and private deck overlooking pool. Front and back decks on every level lets you enjoy the ocean breezes. Spacious bedroom plus full bath on ground level with no steps to climb. This home comes fully furnished with just a few exceptions and is ready for you to enjoy or take advantage of the income this property generates. New carpet, mattresses, bedding and some new furniture. Plus look at these upgrades not offered in other units - central vacuum, alarm system, solar insulation blanket, solar powered attic fan. So close to the ocean yet outside the flood zone. This is a special property and location you really must see. Call for more information.

Key facts

  • Multiple decks
  • Quartz countertops
  • Community pool

Tags

PRIVATE BALCONYCOMMUNITY POOLMULTIPLE DECKSWELL-APPOINTED KITCHENQUARTZ COUNTERTOPSSTAINLESS STEEL APPLIANCES

Property features AI

Finance

  • HOA & community: Homeowners association with annual fee; HOA fee: $4,380 annually (about $365/month); HOA provides grounds maintenance and management; Community pool

Exterior

  • Parking: Attached garage (1 garage space); One total parking space; On-site paved parking
  • Utilities: Public water; Sewer available; Water available
  • Home design: Townhouse; Three or more levels; Entry level: 1st floor; Front-facing garage
  • Construction: Vinyl siding with frame construction; Metal roof; Slab foundation; Built as townhouse
  • Exterior features: Deck; Porch; Has a view; Paved road access; Road frontage on city street and state road

Interior

  • Kitchen: Refrigerator; Dishwasher; Microwave
  • Bedrooms: Total rooms: 7
  • Flooring: Carpet; Tile; Wood
  • Bathrooms: Three full bathrooms; One half bathroom
  • Heating & cooling: Heat pump heating; Electric heating; Central air conditioning; Heat pump cooling
  • Interior features: Central vacuum; Ceiling fans; Window coverings; Furnished
  • Laundry & utility: Washer; Dryer

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 4-bed/3.5-bath townhouse listed at $699k.

Deal economics

  • At list price, monthly cash flow is $14k ($173k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($24k rent vs $699k).
  • Recommended offer: $657k (6.0% below list) — sets the bar for market timing.
  • Cap rate 31.0% vs local median 2.1% in Kure Beach — 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 65/100 on livability (#303 in NC) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A; Watch: health & safety D, amenities F, commute F.
  • New Hanover County Schools (urban): math 48% / reading 53% proficiency, ranked #61 of 178 in NC (top 34%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Carolina Beach Elementary (math 55% / reading 59%, grade C+, #249 of 1,410 statewide, top 20%, 431 students, 32% FRL); Charles P Murray Middle (math 59% / reading 59%, grade B, #54 of 475 statewide, top 12%, 882 students, 34% FRL); Eugene Ashley High (math 48% / reading 68%, grade C, #243 of 535 statewide, top 46%, 1,975 students, 34% FRL).
  • Market conditions: 92 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 2,581 units permitted in New Hanover County in 2024 (1,185 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $5k of loan paydown is wiped out by about $21k of value loss. Plan a longer hold.
  • New Hanover County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $196k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 83 days — a 6% lower offer ($657k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 23y ago; this cycle's ask has dropped $51k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $350k; list at $699k implies a 100% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $657,060 (6.0% below list)

Questions for the listing agent

  1. It's been on market 83 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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
3.43%
Cap rate
31.03%
Cash-on-cash
88.36%
DSCR
4.93
GRM
2.4

CMA / ARV

ARV (on-the-fly)
$728,160
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
221 N Ave 0.02mi 4/3.5 1,910 (-3%) 12mo $730,000 $382 84
805 Sloop Pointe Ln 0.30mi 3/2.5 (-1) 1,941 (-1%) 1mo $549,900 $283 74
622 Sloop Pointe Ln 0.33mi 4/3.0 1,931 (-2%) 13mo $550,000 $285 68
656 Settlers Ln 0.43mi 3/2.5 (-1) 1,944 (-1%) 9mo $653,000 $336 61
329 Fifth Ave S Unit A 0.60mi 4/4.0 1,860 (-6%) 2mo $540,000 $290 60
305 Kure Village Way 0.38mi 4/3.5 2,253 (+14%) 0mo $962,000 $427 58
636 Settlers Ln 0.40mi 3/2.5 (-1) 2,101 (+7%) 5mo $655,000 $312 56
115 Hanby Ave Unit B 0.73mi 3/2.5 (-1) 1,963 (-0%) 2mo $789,000 $402 55
115 Hanby Ave Unit A 0.73mi 3/2.5 (-1) 1,963 (-0%) 6mo $830,000 $423 52
601 Sloop Pointe Ln 0.33mi 3/2.5 (-1) 1,701 (-14%) 8mo $545,000 $320 46
401 Fort Fisher Blvd S Unit A 0.63mi 4/4.0 2,216 (+13%) 12mo $1,100,000 $496 38
1017 Trout Ln Unit B 0.67mi 3/3.5 (-1) 1,700 (-14%) 12mo $628,700 $370 31

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
88.9%
Equity multiple
5.11×
Total profit
$804,757
Equity at exit
$104,223
10-year hold
IRR
92.0%
Equity multiple
10.62×
Total profit
$1,883,396
Equity at exit
$60,437

Cash invested: $195,720 (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 28449

Active inventory
92
Price-to-rent
2.4×

Monthly cashflow live

Estimated rent
$24,000 medium interval (Pro) →
Mortgage (P&I)
$3,666
Tax from tax record
$227 /mo · $2,727/yr
Insurance
$291
HOA
$365
Vacancy / Maint / Mgmt
$5,040
Net cashflow
$14,411

Break-even live

Break-even rent $5,758
Max offer price $699,000
Occupancy floor 35%

Sensitivity live

Price -10% $14,807 -5% $14,609 +0% $14,411 +5% $14,213 +10% $14,015
Rent -10% $12,515 -5% $13,463 +0% $14,411 +5% $15,359 +10% $16,307
Rate -1.0pp $14,763 -0.5pp $14,589 base $14,411 +0.5pp $14,230 +1.0pp $14,045

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
$174,750
Closing costs
$20,970
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1622 Swordfish Ln #1 Carolina Beach, NC 4.0 3.5 2476 $24,000 $9.69 22d 1 0.82mi

HOA detail

Monthly dues
$365 · $4,380/yr
Likely covers
pool

Listing history 33 events

  1. 2026-06-18
    days on market $699,000 Active 83 DOM
  2. 2026-06-17
    days on market $699,000 Active 82 DOM
  3. 2026-06-16
    days on market $699,000 Active 81 DOM
  4. 2026-06-15
    days on market $699,000 Active 80 DOM
  5. 2026-06-14
    days on market $699,000 Active 78 DOM
  6. 2026-06-13
    days on market $699,000 Active 77 DOM
  7. 2026-06-10
    days on market $699,000 Active 75 DOM
  8. 2026-06-09
    days on market $699,000 Active 74 DOM
  9. 2026-06-08
    days on market $699,000 Active 73 DOM
  10. 2026-06-07
    days on market $699,000 Active 72 DOM
  11. 2026-06-05
    days on market $699,000 Active 69 DOM
  12. 2026-06-03
    pricedays on market $699,000 Active 68 DOM
  13. 2026-06-03
    days on market $710,000 Active 67 DOM
  14. 2026-05-31
    days on market $710,000 Active 65 DOM
  15. 2026-05-30
    days on market $710,000 Active 64 DOM
  16. 2026-05-08
    price $710,000
  17. 2026-04-17
    price $725,000
  18. 2026-02-17
    historical
  19. 2026-01-29
    price $730,000
  20. 2026-01-21
    price $744,000
  21. 2025-11-07
    price $745,000
  22. 2025-09-23
    listed $750,000 Active
  23. 2025-09-23
    listed $750,000 Active
  24. 2013-11-01
    soldstatus $350,000 956-char remark
    Show marketing remark (956 chars)

    Oceanview upscale 4 bedroom townhome with garage in popular Kure View. Beach access is right across the street and you're only a 4 block stroll to the Kure Beach Pier, new Kure Beach Park and several great restaurants. This property offers 3rd floor master bedroom with vaulted ceiling, walk in closet and private deck overlooking pool. Front and back decks on every level lets you enjoy the ocean breezes. Spacious bedroom plus full bath on ground level with no steps to climb. This home comes fully furnished with just a few exceptions and is ready for you to enjoy or take advantage of the income this property generates. New carpet, mattresses, bedding and some new furniture. Plus look at these upgrades not offered in other units - central vacuum, alarm system, solar insulation blanket, solar powered attic fan. So close to the ocean yet outside the flood zone. This is a special property and location you really must see. Call for more information.

  25. 2013-10-31
    soldstatus $350,000
  26. 2013-08-25
    listed $359,900 956-char remark
    Show marketing remark (956 chars)

    Oceanview upscale 4 bedroom townhome with garage in popular Kure View. Beach access is right across the street and you're only a 4 block stroll to the Kure Beach Pier, new Kure Beach Park and several great restaurants. This property offers 3rd floor master bedroom with vaulted ceiling, walk in closet and private deck overlooking pool. Front and back decks on every level lets you enjoy the ocean breezes. Spacious bedroom plus full bath on ground level with no steps to climb. This home comes fully furnished with just a few exceptions and is ready for you to enjoy or take advantage of the income this property generates. New carpet, mattresses, bedding and some new furniture. Plus look at these upgrades not offered in other units - central vacuum, alarm system, solar insulation blanket, solar powered attic fan. So close to the ocean yet outside the flood zone. This is a special property and location you really must see. Call for more information.

  27. 2012-09-27
    historical
  28. 2012-01-25
    listed $359,900
  29. 2008-02-28
    historical
  30. 2007-08-29
    listed $499,000
  31. 2004-08-01
    soldstatus $339,000
  32. 2004-07-30
    soldstatus $339,000
  33. 2003-08-22
    listed $339,900

ⓘ 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
$2,727 · $227/mo
Projected year-2 tax
$5,732 · $478/mo
Expected delta
+$3,005/yr (+$250/mo · 110.2%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥104°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% 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
$288,000
− Mortgage interest
−$39,155
− Property taxes
−$2,727
− Insurance
−$3,495
− Repairs & maintenance
−$23,040
− Management
−$23,040
− HOA
−$4,380
− Depreciation
−$20,335
Taxable income
$171,829
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$41,239
After-tax cash flow
$131,691/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
New Hanover County Schools
NCES district ID
3703330
Math proficiency
48% ▼ -3.00%
Reading proficiency
53% ▬ 0.00%
Median HH income
$49,406
Composite
43.13/100
National rank
#3081
State rank
#61 of 178 in NC

Livability — Kure Beach

Score
65/100
State rank
#303
US rank
#12563

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kure Beach, NC
Population (ZIP)
2,017

Population outlook (New Hanover County) Hauer SSP2

Today (2025)
259,517 people
By 2030
279,586 · +7.7%
By 2040
318,223 · +22.6%
By 2050
354,831 · +36.7%
By 2075
437,158 · +68.5%
By 2100
486,769 · +87.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 3%
Common ancestry
Romanian 6% Serbian 5% Lithuanian 4%
Foreign-born
3% · Canada
Languages at home
98% English-only · French/Haitian/Cajun 2% Other Indo-European 1%

Political lean MEDSL · New Hanover

2024 margin
Toss-up / Even · D 49.8% · R 49.1% · Other 1.1%
2008→2024 swing
+2.0pp toward D · 2008: -1.4pp · 2024: 0.6pp
All cycles
2024: D+0.6 2020: D+2.1 2016: R+4.1 2012: R+4.7 2008: R+1.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -197.31%
Current HPI
246.571
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+108.9% since first listed
18 events — show timeline
  • 2026-05-08 Price Changed $710,000 Hive MLS
  • 2026-04-17 Price Changed $725,000 Hive MLS
  • 2026-02-17 Listing Removed Hive MLS
  • 2026-01-29 Price Changed $730,000 Hive MLS
  • 2026-01-21 Price Changed $744,000 Hive MLS
  • 2025-11-07 Price Changed $745,000 Hive MLS
  • 2025-09-23 Listed $750,000 Hive MLS
  • 2025-09-23 Listed $750,000 Hive MLS
  • 2013-11-01 Sold (MLS) $350,000 Hive MLS
  • 2013-10-31 Sold (Public Records) $350,000 Public Records
  • 2013-08-25 Listed $359,900 Hive MLS
  • 2012-09-27 Listing Removed Hive MLS
  • 2012-01-25 Listed $359,900 Hive MLS
  • 2008-02-28 Listing Removed Hive MLS
  • 2007-08-29 Listed $499,000 Hive MLS
  • 2004-08-01 Sold (Public Records) $339,000 Public Records
  • 2004-07-30 Sold (MLS) $339,000 Hive MLS
  • 2003-08-22 Listed $339,900 Hive MLS

Property tax history

+0.2%/yr

Latest (2025): $2,727 · -20.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…