0out of 100
Good Deal

510 W Arrowood Rd, Charlotte, NC 28217, USA

Score Breakdown
Value40/40
Cash Flow21/35
Location12/25
$
$195,000
%
$39,000 cash at risk up front
73
510 W Arrowood Rd, Charlotte, NC 28217, USA
3 bd1 ba1,004 sqft

Good Deal

73/100

This is a solid deal — with healthy equity after repairs and positive monthly cash flow. Watch that the price sits above market the rental yield is thin.

Highlights
  • $50k potential equity (26%)
  • $289/mo positive cash flow
  • Established neighborhood (87/100)
Watch-outs
  • Priced 15% above market
  • Cap rate only 5.55%

Price vs. Market

Good
Your offer
$194/sqft
Area avg
$215/sqft
10% below market average
You save ~$21,084 vs buying at market rate
Your offer
$195,000
At market rate
$215,860
Listed on Offa for $175,000
This property is currently on Offa's marketplace · ARV $245,489. View the live listing →

ARV Assessment

GoodLive · LLM + comps
ARV Low
$260k
Est. ARV
$310k
ARV High
$370k
Total Investment
$195k
Est. ARV
$310k
Rehab Cost
$6k
Potential Equity
$115k
Comparable Reasoning

The ARV range for the subject property after full renovation is estimated between $260,000 and $370,000 based on high-quality comparables with recent sales.

2 more details
Condition Assessment

Property presents in full gut condition. Estimated rehab of $6k covers structural, mechanical, and full interior.

Methodology

Sales-comparison approach using 6 live sold comps from Realtor.com (filtered from 10 candidates), evaluated by LLM for proximity, recency, and renovation quality.

High confidence6 live sold comps

Comparable Sales

6 comps
7944 Cedarsmith Ct, Charlotte, NC
95% match
$449,310
$206/sqft
7944 Cedarsmith Ct, Charlotte, NC
3 3.5 2,1810.17 misold May 2026
8022 Cedarsmith Ct, Charlotte, NC
95% match
$440,511
$202/sqft
8022 Cedarsmith Ct, Charlotte, NC
3 3.5 2,1810.18 misold May 2026
7616 Silver Arrow Dr, Charlotte, NC
85% match
$285,000
$267/sqft
7616 Silver Arrow Dr, Charlotte, NC
3 2 1,0690.55 misold Oct 2023
1713 Ranchwood Dr, Charlotte, NC
75% match
$220,000
$224/sqft
1713 Ranchwood Dr, Charlotte, NC
3 1 9811.38 misold May 2026
5223 Fernhill Dr, Charlotte, NC
80% match
$405,000
$197/sqft
5223 Fernhill Dr, Charlotte, NC
4 2.5 2,0601.21 misold May 2026
7110 Rockcliff Ct, Charlotte, NC
85% match
$510,000
$267/sqft
7110 Rockcliff Ct, Charlotte, NC
4 3 1,9091.43 misold Dec 2021
ARV & comps — see the full analysis on Offa

Rental Income

FairLive · 3 comps
25th pct
$1,500
Median /mo
$1,540
75th pct
$1,900
Monthly Rent
$1,540
Annual Rent
$18k
Rental Yield
9.5%
Cap Rate
5.2%
Market Assessment

Median area rent is $1,540/mo based on 3 comps. Standard deviation $222/mo indicates consistent pricing in the area.

2 more details
Comparable Reasoning

Based on 3 comparable rentals within 4.0 miles of similar houses, monthly rents range from $1,500 (25th percentile) to $1,900 (75th percentile), with a median of $1,540.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 4.0 miles. Standard deviation: $222.

Based on 3 rental comps within 4.0 mi · σ $222
Rental analysis — see the full analysis on Offa

Financing Calculator

GoodLive rate · Freddie Mac
Using the current 6.55% 30-yr fixed national average (as of 2026-07-16). Adjust below to match your quote.
Price
$195,000
Loan
$156,000
$39,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$991/mo
Estimated Rent$1,540/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return5.06%
Total Payment
$1,351/mo
Monthly Cash Flow
+$189/mo
Positive cash flow: $189/mo

Neighborhood Profile

Needs WorkLive Data
CTier
Emerging Neighborhood48/100
Composite socioeconomic score
Median Income
$60k
Median Home
$239k
Median Rent
$1,498/mo
Homeownership
30.99%
Vacancy
6.85%
Population
31,909
Score Breakdown
Income & Wealth
39
Housing Market
47
Education
59
Employment
70
Stability
28
Infrastructure
67
Neighborhood data — see the full analysis on Offa

City Population

GoodLive Data
Charlotte, NC
10-year population trend
+12.9% / decade
City Population
886,283
Density / sq mi
2,852
Area (sq mi)
311
Within 1 Mile
8,000
1-Mile Density
2,548
Trend Years
2014–2023

Get alerts for deals like this in Charlotte

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby