0out of 100
Excellent

827 Cedar Creek Rd, Fayetteville, NC 28312

Score Breakdown
Value40/40
Cash Flow35/35
Location13/25
$
$40,000
%
$8,000 cash at risk up front
88
827 Cedar Creek Rd, Fayetteville, NC 28312
3 bd1.5 ba1,704 sqft

Excellent

88/100

This is an excellent deal — priced below the local market with healthy equity after repairs. Watch that the neighborhood scores low.

Highlights
  • 87% below area price per sqft
  • $35k potential equity (88%)
  • $1,789/mo positive cash flow
  • 38.78% cap rate
Watch-outs
  • Neighborhood scores 68/100

Price vs. Market

Good
Your offer
$23/sqft
Area avg
$122/sqft
81% below market average
You save ~$168,696 vs buying at market rate
Your offer
$40,000
At market rate
$207,888
Listed on Offa for $57,500
This property is currently on Offa's marketplace · ARV $74,750. View the live listing →

ARV Assessment

GoodLive · LLM + comps
ARV Low
$231k
Est. ARV
$261k
ARV High
$290k
Total Investment
$40k
Est. ARV
$261k
Rehab Cost
$10k
Potential Equity
$221k
Comparable Reasoning

After considering the best comparables, the ARV for the subject property after full renovation is estimated to be between $231,488 and $290,000.

2 more details
Condition Assessment

Property presents in moderate condition. Estimated rehab of $10k covers kitchen, baths, and systems.

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
901 Cedar Creek Rd, Fayetteville, NC
85% match
$196,000
$112/sqft
901 Cedar Creek Rd, Fayetteville, NC
3 2 1,7570.02 misold Jul 2023
209 Triangle Pl, Fayetteville, NC
75% match
$114,750
$139/sqft
209 Triangle Pl, Fayetteville, NC
3 1 8260.68 misold Mar 2026
1108 Windmill Rd, Fayetteville, NC
70% match
$165,000
$133/sqft
1108 Windmill Rd, Fayetteville, NC
3 2 1,2431.10 misold May 2026
$175,000
$132/sqft
1914 Sloan Ave, Fayetteville, NC
3 1,3230.27 misold Mar 2026
View listing
1922 Sloan Ave, Fayetteville, NC
60% match
$131,000
$72/sqft
1922 Sloan Ave, Fayetteville, NC
3 2 1,8320.29 misold Jan 2023
1505 Deep Creek Rd, Fayetteville, NC
55% match
$54,900
$54/sqft
1505 Deep Creek Rd, Fayetteville, NC
3 1 1,0240.60 mi
ARV & comps — see the full analysis on Offa

Rental Income

GoodLive · 5 comps
25th pct
$1,600
Median /mo
$1,750
75th pct
$1,950
Monthly Rent
$1,750
Annual Rent
$21k
Rental Yield
52.5%
Cap Rate
28.9%
Market Assessment

Median area rent is $1,750/mo based on 5 comps. Standard deviation $196/mo indicates consistent pricing in the area.

2 more details
Comparable Reasoning

Based on 5 comparable rentals within 3.0 miles of similar houses, monthly rents range from $1,600 (25th percentile) to $1,950 (75th percentile), with a median of $1,750.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 3.0 miles. Standard deviation: $196.

Based on 5 rental comps within 3.0 mi · σ $196
Rental analysis — see the full analysis on Offa

Financing Calculator

GoodLive rate · Freddie Mac
Using the current 6.43% 30-yr fixed national average (as of 2026-07-02). Adjust below to match your quote.
Price
$40,000
Loan
$32,000
$8,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$201/mo
Estimated Rent$1,750/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return79.79%
Total Payment
$561/mo
Monthly Cash Flow
+$1,189/mo
Positive cash flow: $1,189/mo

Neighborhood Profile

Needs WorkLive Data
CTier
Developing Neighborhood47/100
Composite socioeconomic score
Median Income
$66k
Median Home
$207k
Median Rent
$961/mo
Homeownership
73.17%
Vacancy
9.61%
Population
19,889
Score Breakdown
Income & Wealth
46
Housing Market
46
Education
43
Employment
46
Stability
78
Infrastructure
49
Neighborhood data — see the full analysis on Offa

City Population

FairLive Data
Fayetteville, NC
10-year population trend
+3.6% / decade
City Population
209,692
Density / sq mi
1,414
Area (sq mi)
148
Within 1 Mile
4,769
1-Mile Density
1,518
Trend Years
2014–2023

Get alerts for deals like this in Fayetteville

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

Similar Off-Market Deals Nearby