122 Jasmine Ct · South Mills, NC 27976

$409,625

4 bd · 2.5 ba · 1,903 sqft · SingleFamily · 22 Days on market

Built 2026 Excellent condition 6,969 sqft lot Est $398k · at est. $65/mo HOA · 2% of rent

---

Why this score? — see what drove the D 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 +9.4/30.0
• ARV discount +6.2/15.0
• Schools +5.2/10.0
• Appreciation +4.8/10.0
• Condition / age +4.8/5.0
• 1% rule +3.1/10.0
• Livability +2.9/5.0
• DSCR +2.7/10.0
• Rent growth +2.5/5.0

Listing remarks MLS

CEDAR. SOLD. TBB

Key facts

• 6,969 sq ft lot
• 2 garage spots
• Built 2026

Property features AI

Finance

• Other: Approximate lot size 0.16 acres; Lot dimensions approximately 62 x 95; Warranty plan included; Neighborhood: South Mills Landing
• HOA & community: Has HOA managed by Goodman Property Management; HOA fee $65 monthly; Assoc legal name: N/A

Exterior

• Parking: Attached 2-car garage; Driveway parking space
• Utilities: City/County water; City/County sewer; Electric water heater
• Home design: Detached traditional home; Two stories; Slab foundation; Simple ownership
• Construction: Vinyl siding; Asphalt shingle roof
• Exterior features: Located on a cul-de-sac; Wooded view

Interior

• Kitchen: Electric range; Microwave; Dishwasher; Garbage disposal; Refrigerator
• Bedrooms: Master bedroom on 2nd floor; Additional bedrooms on 2nd floor
• Flooring: Carpet; Laminate
• Bathrooms: Two full bathrooms; One half bathroom
• Heating & cooling: Electric heating; Central air conditioning
• Interior features: Pull-down attic stairs; Foyer; Master bedroom with bath; Pantry
• Laundry & utility: Washer hookup; Dryer hookup

What this means for you Summary

Snapshot

• This is a 4-bed/2.5-bath single-family listed at $410k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $-289 ($-3k/yr) — negative.
• To cash-flow at today's rent, offer at most $368k (10.2% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $330k (19.4% below list).
• Recommended offer: $330k (19.4% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 57/100 on livability (#612 in NC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A, housing A; Watch: amenities F, commute F, employment F.
• Camden County Schools (rural): math 56% / reading 64% proficiency, ranked #29 of 178 in NC (top 16%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Zoned schools: Grandy Primary (math 87% / reading 72%, grade A, #24 of 1,410 statewide, top 2%, 607 students, 32% FRL); Camden Intermediate (math 50% / reading 61%, grade B-, #76 of 475 statewide, top 16%, 440 students, 24% FRL); Camden County High (math 62% / reading 62%, grade B-, #184 of 535 statewide, top 37%, 464 students, 25% FRL) — zoned schools at 27% FRL track the district average.
• Market conditions: 86 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 105 units permitted in Camden County in 2024 (0 in 5+ unit buildings).

Forward outlook

• In year one you build about $1k of equity ($3k loan paydown + $-2k appreciation (-0.4% local appreciation)).
• Camden County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

• It's been on market 22 days — a 2% lower offer ($403k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts; this cycle's ask is 11% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Recommended offer $330,000 (19.4% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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?
5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
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: 0.81% ✗
• Cap rate: 5.45%
• Cash-on-cash: -3.02%
• DSCR: 0.87
• GRM: 10.3

CMA / ARV

• ARV (on-the-fly): $397,727
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
208 Myrtle Ln	0.24mi	4/2.5	1,903 (0%)	1mo	$413,125	$217	88
118 Jasmine Ct	0.52mi	4/2.5	1,903 (0%)	1mo	$400,000	$210	75
108 Jasmine Ct	0.52mi	4/2.5	1,903 (0%)	2mo	$394,725	$207	74
115 Pampas St	0.52mi	4/2.5	1,903 (0%)	8mo	$385,980	$203	69
110 Jasmine Ct	0.52mi	4/2.0	1,903 (0%)	6mo	$398,365	$209	69
127 Pampas St	0.52mi	3/2.0 (-1)	1,904 (+0%)	5mo	$398,385	$209	64
131 Pampas St	0.52mi	3/2.5 (-1)	1,940 (+2%)	5mo	$380,870	$196	63
205 Myrtle Ln	0.52mi	4/2.5	1,680 (-12%)	4mo	$375,875	$224	53
215 Myrtle Ln	0.13mi	5/5.5 (+1)	2,176 (+14%)	3mo	$416,990	$192	51
206 Myrtle Ln	0.52mi	4/2.0	1,658 (-13%)	3mo	$377,715	$228	49
235 Myrtle Ln	0.52mi	4/2.5	2,176 (+14%)	6mo	$426,705	$196	47
204 Spencers Ave	0.52mi	5/3.0 (+1)	2,160 (+14%)	3mo	$285,000	$132	43

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.39% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: -7.2%
• Equity multiple: 0.67×
• Total profit: $-37,765
• Equity at exit: $110,989

10-year hold

• IRR: -0.9%
• Equity multiple: 0.91×
• Total profit: $-10,767
• Equity at exit: $127,221

Cash invested: $114,695 (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.

Methodology + full state rankings →

ZIP-level market 27976

• Home prices YoY: -0.2%
• Active inventory: 86
• Price-to-rent: 10.3×

Monthly cashflow live

• Estimated rent: $3,300 medium
• Mortgage (P&I): −$2,148
• Tax est. 1.5%: −$512 /mo · $6,144/yr
• Insurance: −$171
• HOA: −$65
• Vacancy / Maint / Mgmt: −$693
• Net cashflow: $-289

Break-even live

Break-even rent $3,666

Max offer price $367,831

Occupancy floor —

Sensitivity live

Price	-10% $-6	-5% $-147	+0% $-289	+5% $-430	+10% $-572
Rent	-10% $-550	-5% $-419	+0% $-289	+5% $-158	+10% $-28
Rate	-1.0pp $-83	-0.5pp $-185	base $-289	+0.5pp $-395	+1.0pp $-503

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: $102,406
• Closing costs: $12,289
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
125 Pampas ST South Mills, NC	4.0	2.5	1903	$3,300	$1.73	3d	1	0.78mi

HOA detail

• Monthly dues: $65 · $780/yr

Listing history 6 events

1. 2026-04-30
   status Pending 16-char remark

   Show marketing remark (16 chars)

   CEDAR. SOLD. TBB

2. 2026-04-30
   status Under Contract

   Show marketing remark (16 chars)

   CEDAR. SOLD. TBB

3. 2026-04-30
   price $409,625 16-char remark

   Show marketing remark (16 chars)

   CEDAR. SOLD. TBB

4. 2026-04-30
   price $409,625

   Show marketing remark (16 chars)

   CEDAR. SOLD. TBB

5. 2026-04-08
   listed $369,985 Active 16-char remark

   Show marketing remark (16 chars)

   CEDAR. SOLD. TBB

6. 2026-04-08
   listed $369,985 Active

   Show marketing remark (16 chars)

   CEDAR. SOLD. TBB

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $39,600
• − Mortgage interest: −$22,945
• − Property taxes: −$6,144
• − Insurance: −$2,048
• − Repairs & maintenance: −$3,168
• − Management: −$3,168
• − HOA: −$780
• − Depreciation: −$11,916
• Taxable loss: −$10,570
• Est. tax savings @ 24.0%: +$2,537
• After-tax cash flow: $-929/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.

Condition & rehab AI · 1 photo

Excellent 95/100 None rehab

This home is in excellent condition with no visible repairs needed. It is move-in ready and would benefit from a fresh coat of paint and some landscaping to further enhance its curb appeal.

Value-add opportunities

• Both Painting — Fresh paint can enhance curb appeal and interior aesthetics
• Both Landscaping — Enhances curb appeal and can increase property value
• Both Interior cleaning — A clean interior can make the home more appealing to potential buyers

Renovation cost estimate screening

Value-add ROI direction

• Both Painting — Fresh paint can enhance curb appeal and interior aesthetics ↑
• Both Landscaping — Enhances curb appeal and can increase property value ↑
• Both Interior cleaning — A clean interior can make the home more appealing to potential buyers ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

• District: Camden County Schools
• NCES district ID: 3700600
• Math proficiency: 56% ▲ 8.00%
• Reading proficiency: 64% ▲ 4.00%
• Median HH income: $59,622
• Composite: 51.97/100
• National rank: #1643
• State rank: #29 of 178 in NC

Livability — South Mills

• Score: 57/100
• State rank: #612
• US rank: #22229

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: South Mills, NC
• Population (ZIP): 4,237

Population outlook (Camden County) Hauer SSP2

• Today (2025): 10,980 people
• By 2030: 11,246 · +2.4%
• By 2040: 11,562 · +5.3%
• By 2050: 11,572 · +5.4%
• By 2075: 11,450 · +4.3%
• By 2100: 10,648 · -3.0%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (79%)
• Race & ethnicity: White 79% Two or more races 8% Black 8% Hispanic / Latino 6%
• Hispanic origin (detail): Mexican 2% Puerto Rican 1%
• Common ancestry: Scotch-Irish 4% Portuguese 3% Romanian 3%
• Languages at home: 98% English-only · Arabic 1%

Political lean MEDSL · Camden

• 2024 margin: Solid R (+50.8) · D 24.2% · R 75.0%
• 2008→2024 swing: -18.8pp toward R · 2008: -32.0pp · 2024: -50.8pp
• All cycles: 2024: R+50.8 2020: R+46.6 2016: R+45.8 2012: R+34.0 2008: R+32.0

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -0.39%
• Current HPI: 174.2102
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 3.28%
• F500 in state: 26

Industry mix (Fortune 500 HQ in NC)

Industry	F500 HQs	Revenue
▸Financial Services	2	$213B
▸Retail	2	$95B
▸Industrial Conglomerate	1	$38B
▸Metals / Steel	1	$35B
▸Utilities	1	$30B
▸Industrial Machinery	1	$19B

Price history

+10.7% since first listed

6 events — show timeline

• 2026-04-30 Pending — Hive MLS
• 2026-04-30 Pending — REINMLS
• 2026-04-30 Price Changed $409,625 REINMLS
• 2026-04-30 Price Changed $409,625 Hive MLS
• 2026-04-08 Listed $369,985 Hive MLS
• 2026-04-08 Listed $369,985 REINMLS