CashFlowRE
Sign in Sign up
706 Arch St
C+ Composite 63.21
Why this score? — see what drove the C+ 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 +27.4/30.0
  • DSCR +9.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.5/10.0
  • Schools +4.1/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

706 Arch St · Mount Airy, NC 27030
5 bd · 3.0 ba · 2,294 sqft · SingleFamily public records · 105 Days on market
Built 1900 9,583 sqft lot

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

Listing remarks MLS

Cute older home with all the charm of the 1900 era homes. The home features a sun room, living room, dining room, kitchen, three bedrooms, bonus room, and an apartment with bedroom, bath, kitchen and den in the basement. Property offered for sale with no warranties or guarantees, buyer to validate all information and structural characteristics.

Key facts

  • Covered front porch
  • Craftsman home
  • 2 fireplaces

Tags

CRAFTSMAN HOMENEW ROOF2 FIREPLACESCOVERED FRONT PORCHBACK DECKSHOPPING

Property features AI

Finance

  • Other: Two fireplaces (living room and primary bedroom)
  • HOA & community: No homeowners association (Association listed as Winston-Salem but association indicator is No)

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer; No water heater listed
  • Home design: Residential stick/site-built house; One and one-half stories; Built in 1900; Existing structure
  • Construction: Vinyl siding
  • Exterior features: City lot; Cable available; Public maintained road

Interior

  • Flooring: Wood floors
  • Bathrooms: Two full bathrooms
  • Heating & cooling: No heating system listed; No cooling system listed
  • Interior features: Primary bedroom on main level; Insulated doors and windows

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 5-bed/3.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $410 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $127k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.8% vs local median 3.1% in Mount Airy — 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 62/100 on livability (#473 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+; Watch: crime D+, schools D, amenities F.
  • Mount Airy City Schools (town): math 51% / reading 49% proficiency, ranked #69 of 178 in NC (top 39%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 213 active listings in the ZIP; 243 units permitted in Surry County in 2024 (0 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($46k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Surry County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 105 days — a 9% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $58k; list at $140k implies a 141% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $127,309 (9.0% below list)

Questions for the listing agent

  1. It's been on market 105 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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.
  8. 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.
  9. 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
1.15%
Cap rate
9.81%
Cash-on-cash
12.55%
DSCR
1.56
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$369,334
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
132 Orchard St 0.30mi 5/3.0 2,466 (+8%) 11mo $240,000 $97 64
342 W Pine St 0.59mi 5/3.0 2,408 (+5%) 13mo $280,000 $116 54
105 Grace St 0.65mi 4/2.5 (-1) 2,185 (-5%) 4mo $376,500 $172 51
418 Cherry St 0.55mi 4/2.0 (-1) 2,268 (-1%) 24mo $364,900 $161 43
224 Grace St 0.69mi 4/2.5 (-1) 2,149 (-6%) 19mo $367,500 $171 35

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
2.2%
Equity multiple
1.09×
Total profit
$3,380
Equity at exit
$20,860
10-year hold
IRR
11.8%
Equity multiple
1.93×
Total profit
$36,374
Equity at exit
$12,096

Cash invested: $39,172 (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 27030

Active inventory
213
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,609 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$69 /mo · $833/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$338
Net cashflow
$410

Break-even live

Break-even rent $1,090
Max offer price $139,900
Occupancy floor 70%

Sensitivity live

Price -10% $489 -5% $449 +0% $410 +5% $370 +10% $330
Rent -10% $283 -5% $346 +0% $410 +5% $473 +10% $537
Rate -1.0pp $480 -0.5pp $445 base $410 +0.5pp $373 +1.0pp $337

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
$34,975
Closing costs
$4,197
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.

Listing history 29 events

  1. 2026-06-19
    days on market $139,900 Active 105 DOM
  2. 2026-06-18
    days on market $139,900 Active 104 DOM
  3. 2026-06-17
    days on market $139,900 Active 103 DOM
  4. 2026-06-16
    days on market $139,900 Active 102 DOM
  5. 2026-06-15
    days on market $139,900 Active 101 DOM
  6. 2026-06-14
    days on market $139,900 Active 99 DOM
  7. 2026-06-12
    days on market $139,900 Active 98 DOM
  8. 2026-06-09
    days on market $139,900 Active 95 DOM
  9. 2026-06-08
    days on market $139,900 Active 94 DOM
  10. 2026-06-07
    days on market $139,900 Active 93 DOM
  11. 2026-06-05
    days on market $139,900 Active 90 DOM
  12. 2026-06-03
    days on market $139,900 Active 89 DOM
  13. 2026-06-02
    days on market $139,900 Active 88 DOM
  14. 2026-06-01
    days on market $139,900 Active 87 DOM
  15. 2026-05-31
    days on market $139,900 Active 86 DOM
  16. 2026-05-30
    days on market $139,900 Active 85 DOM
  17. 2026-03-06
    listed $139,900 Active
  18. 2019-09-13
    soldstatus $58,000 Sold 347-char remark
    Show marketing remark (347 chars)

    Cute older home with all the charm of the 1900 era homes. The home features a sun room, living room, dining room, kitchen, three bedrooms, bonus room, and an apartment with bedroom, bath, kitchen and den in the basement. Property offered for sale with no warranties or guarantees, buyer to validate all information and structural characteristics.

  19. 2019-07-25
    status Pending 347-char remark
    Show marketing remark (347 chars)

    Cute older home with all the charm of the 1900 era homes. The home features a sun room, living room, dining room, kitchen, three bedrooms, bonus room, and an apartment with bedroom, bath, kitchen and den in the basement. Property offered for sale with no warranties or guarantees, buyer to validate all information and structural characteristics.

  20. 2019-07-22
    price $63,000 347-char remark
    Show marketing remark (347 chars)

    Cute older home with all the charm of the 1900 era homes. The home features a sun room, living room, dining room, kitchen, three bedrooms, bonus room, and an apartment with bedroom, bath, kitchen and den in the basement. Property offered for sale with no warranties or guarantees, buyer to validate all information and structural characteristics.

  21. 2019-07-18
    status Active 347-char remark
    Show marketing remark (347 chars)

    Cute older home with all the charm of the 1900 era homes. The home features a sun room, living room, dining room, kitchen, three bedrooms, bonus room, and an apartment with bedroom, bath, kitchen and den in the basement. Property offered for sale with no warranties or guarantees, buyer to validate all information and structural characteristics.

  22. 2019-07-08
    status Pending 347-char remark
    Show marketing remark (347 chars)

    Cute older home with all the charm of the 1900 era homes. The home features a sun room, living room, dining room, kitchen, three bedrooms, bonus room, and an apartment with bedroom, bath, kitchen and den in the basement. Property offered for sale with no warranties or guarantees, buyer to validate all information and structural characteristics.

  23. 2019-06-21
    price $68,250 347-char remark
    Show marketing remark (347 chars)

    Cute older home with all the charm of the 1900 era homes. The home features a sun room, living room, dining room, kitchen, three bedrooms, bonus room, and an apartment with bedroom, bath, kitchen and den in the basement. Property offered for sale with no warranties or guarantees, buyer to validate all information and structural characteristics.

  24. 2019-05-22
    price $73,500 347-char remark
    Show marketing remark (347 chars)

    Cute older home with all the charm of the 1900 era homes. The home features a sun room, living room, dining room, kitchen, three bedrooms, bonus room, and an apartment with bedroom, bath, kitchen and den in the basement. Property offered for sale with no warranties or guarantees, buyer to validate all information and structural characteristics.

  25. 2019-04-22
    price $78,750 347-char remark
    Show marketing remark (347 chars)

    Cute older home with all the charm of the 1900 era homes. The home features a sun room, living room, dining room, kitchen, three bedrooms, bonus room, and an apartment with bedroom, bath, kitchen and den in the basement. Property offered for sale with no warranties or guarantees, buyer to validate all information and structural characteristics.

  26. 2019-04-09
    listed $84,000 Active 347-char remark
    Show marketing remark (347 chars)

    Cute older home with all the charm of the 1900 era homes. The home features a sun room, living room, dining room, kitchen, three bedrooms, bonus room, and an apartment with bedroom, bath, kitchen and den in the basement. Property offered for sale with no warranties or guarantees, buyer to validate all information and structural characteristics.

  27. 2008-06-20
    soldstatus $123,000
  28. 2004-02-01
    soldstatus $92,000
  29. 1992-06-01
    soldstatus $14,000

ⓘ 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
$833 · $69/mo
Projected year-2 tax
$1,147 · $96/mo
Expected delta
+$314/yr (+$26/mo · 37.7%)

ⓘ 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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥100°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$19,307
− Mortgage interest
−$7,837
− Property taxes
−$833
− Insurance
−$700
− Repairs & maintenance
−$1,545
− Management
−$1,545
− Depreciation
−$4,070
Taxable income
$2,778
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$667
After-tax cash flow
$4,249/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
Mount Airy City Schools
NCES district ID
3703210
Math proficiency
51% ▲ 8.00%
Reading proficiency
49% ▲ 2.00%
Median HH income
$33,113
Composite
41.19/100
National rank
#3546
State rank
#69 of 178 in NC

Livability — Mount Airy

Score
62/100
State rank
#473
US rank
#17188

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mount Airy, NC
County
Surry County · 36,241 people
City population
36,241
Metro
Mount Airy, NC
Population (ZIP)
36,241
Household income
$46,377
Rent vs Own
30.3% rent · 69.7% own
Severe rent burden
939.0

Population outlook (Surry County) Hauer SSP2

Today (2025)
69,473 people
By 2030
66,964 · -3.6%
By 2040
60,967 · -12.2%
By 2050
54,102 · -22.1%
By 2075
38,806 · -44.1%
By 2100
24,711 · -64.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 9% Two or more races 5% Black 5%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Serbian 2% Slovak 2% Italian 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 6% Other Asian/Pacific 1%

Political lean MEDSL · Surry

2024 margin
Solid R (+53.3) · D 23.0% · R 76.3%
2008→2024 swing
-25.4pp toward R · 2008: -28.0pp · 2024: -53.3pp
All cycles
2024: R+53.3 2020: R+51.4 2016: R+50.7 2012: R+36.9 2008: R+28.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -132.64%
Current HPI
177.1549
Rent YoY
Metro
Mount Airy, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+899.3% since first listed
13 events — show timeline
  • 2026-03-06 Listed $139,900 Triad MLS
  • 2019-09-13 Sold (MLS) $58,000 Triad MLS
  • 2019-07-25 Pending Triad MLS
  • 2019-07-22 Price Changed $63,000 Triad MLS
  • 2019-07-18 Relisted Triad MLS
  • 2019-07-08 Pending Triad MLS
  • 2019-06-21 Price Changed $68,250 Triad MLS
  • 2019-05-22 Price Changed $73,500 Triad MLS
  • 2019-04-22 Price Changed $78,750 Triad MLS
  • 2019-04-09 Listed $84,000 Triad MLS
  • 2008-06-20 Sold (Public Records) $123,000 Public Records
  • 2004-02-01 Sold (Public Records) $92,000 Public Records
  • 1992-06-01 Sold (Public Records) $14,000 Public Records

Property tax history

+1.1%/yr

Latest (2025): $833 · +23.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…