0out of 100
Good Deal

510 W Arrowood Rd, Charlotte, NC 28217, USA

Score Breakdown
Value40/40
Cash Flow25/35
Location12/25
$
$175,000
%
$35,000 cash at risk up front
77
510 W Arrowood Rd, Charlotte, NC 28217, USA
3 bd1 ba1,004 sqft

Good Deal

77/100

This is an excellent deal — with healthy equity after repairs and positive monthly cash flow. Watch that the price sits above market.

Highlights
  • $70k potential equity (40%)
  • $390/mo positive cash flow
  • 6.19% cap rate
  • Established neighborhood (87/100)
Watch-outs
  • Priced 4% above market

Price vs. Market

Fair

ARV Assessment

GoodLive · Offa
ARV Low
$213k
Est. ARV
$245k
ARV High
$274k
Total Investment
$175k
Est. ARV
$245k
Rehab Cost
$6k
Potential Equity
$70k
Comparable Reasoning

Offa lists this property with an After Repair Value of $245k. The subject's 1,004 sqft and 3bd/1ba layout is consistent with that valuation.

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 weighted by recency, proximity, and price-per-sqft, adjusted for condition and lot. Confidence: moderate.

High confidenceFrom Offa listing
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
10.6%
Cap Rate
5.8%
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
$175,000
Loan
$140,000
$35,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$890/mo
Estimated Rent$1,540/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return8.52%
Total Payment
$1,250/mo
Monthly Cash Flow
+$290/mo
Positive cash flow: $290/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