CashFlowRE
Sign in Sign up
1278 Minter School Rd
D Composite 41.83
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 +14.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.3/10.0
  • Rent growth +3.7/5.0
  • Livability +3.6/5.0
  • 1% rule +3.0/10.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

1278 Minter School Rd · Sanford, NC 27332
4 bd · 2.0 ba · 2,280 sqft · Manufactured public records · 16 Days on market
Built 2001 0.90 ac lot

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

Listing remarks MLS

Huge manufactured home! Move in condition! Freshly painted throughout. New hvac, carpet, lighting, stainless appliances, etc. Home features granite counters in kitchen, an open floor plan, large living room, dining room combo, family room with fireplace, master with huge bathroom with double vanity, garden tub, separate shower and a huge walk in closet. Over 2200 square feet. Almost an acre of land (.90) AND a 2 story storage building out back. This is a must see!

Key facts

  • Move in ready
  • Fresh interior paint
  • 0.9 acre lot

Tags

MOVE IN READYPROFESSIONALLY CLEANED CARPETSFRESH INTERIOR PAINTNEW STOVE EXHAUST FANNEW REAR EXTERIOR DOORSENERGY EFFICIENT LOW E GLASS

Property features AI

Exterior

  • Utilities: Public sewer
  • Home design: Manufactured home; Residential property
  • Construction: Aluminum siding; Home warranty included
  • Exterior features: Cleared lot

Interior

  • Kitchen: Dishwasher; Oven; Refrigerator; Exhaust fan
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Ceiling fan cooling
  • Interior features: Ceiling fans; Granite counters; Storage; Has fireplace (Family Room)
  • Laundry & utility: Laundry on main level

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 4-bed/2.0-bath manufactured listed at $250k.

Deal economics

  • At list price, monthly cash flow is $43 ($516/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $199k (20.4% below list).
  • Recommended offer: $199k (20.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.6% in Sanford — 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 72/100 on livability (#92 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D, crime D-, commute F.
  • Lee County Schools (rural): math 31% / reading 39% proficiency, ranked #131 of 178 in NC (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Tramway Elementary (math 45% / reading 47%, grade D-, #551 of 1,410 statewide, top 40%, 545 students, 47% FRL); Sanlee Middle School (math 32% / reading 43%, grade F, #256 of 475 statewide, top 55%, 809 students, 70% FRL); Southern Lee High School (math 43% / reading 46%, grade F, #352 of 535 statewide, top 68%, 1,234 students, 61% FRL) — zoned schools at 59% FRL track the district average.
  • Market conditions: Rents rising fast (+4.9%/yr); 462 active listings in the ZIP; solid renter incomes; 602 units permitted in Lee County in 2024 (0 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($78k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Lee County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y 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 $140k; list at $250k implies a 79% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 54% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $199,057 (20.4% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.80%
Cap rate
6.50%
Cash-on-cash
0.74%
DSCR
1.03
GRM
10.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.87% rent growth · sell at horizon

5-year hold
IRR
-13.3%
Equity multiple
0.51×
Total profit
$-34,049
Equity at exit
$37,276
10-year hold
IRR
-2.0%
Equity multiple
0.85×
Total profit
$-10,231
Equity at exit
$21,615

Cash invested: $70,000 (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 27332

Home prices YoY
-17.8%
Rents YoY
4.9%
Active inventory
462
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,991 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$114 /mo · $1,372/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$418
Net cashflow
$43

Break-even live

Break-even rent $1,936
Max offer price $250,000
Occupancy floor 93%

Sensitivity live

Price -10% $185 -5% $114 +0% $43 +5% $-28 +10% $-99
Rent -10% $-114 -5% $-36 +0% $43 +5% $122 +10% $200
Rate -1.0pp $169 -0.5pp $107 base $43 +0.5pp $-22 +1.0pp $-88

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
$62,500
Closing costs
$7,500
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 13 events

  1. 2026-06-21
    days on market $250,000 Active 16 DOM
  2. 2026-06-19
    days on market $250,000 Active 14 DOM
  3. 2026-06-18
    days on market $250,000 Active 13 DOM
  4. 2026-06-17
    days on market $250,000 Active 12 DOM
  5. 2026-06-16
    days on market $250,000 Active 11 DOM
  6. 2026-06-15
    days on market $250,000 Active 10 DOM
  7. 2026-06-14
    days on market $250,000 Active 8 DOM
  8. 2026-06-13
    days on market $250,000 Active 7 DOM
  9. 2026-06-10
    days on market $250,000 Active 5 DOM
  10. 2026-06-09
    days on market $250,000 Active 4 DOM
  11. 2026-06-08
    days on market $250,000 Active 3 DOM
  12. 2026-06-07
    remarks 693-char remark
  13. 2026-06-07
    listed $250,000 Active 2 DOM

ⓘ 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
$1,372 · $114/mo
Projected year-2 tax
$2,050 · $171/mo
Expected delta
+$678/yr (+$56/mo · 49.4%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 54% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$23,887
− Mortgage interest
−$14,004
− Property taxes
−$1,372
− Insurance
−$1,250
− Repairs & maintenance
−$1,911
− Management
−$1,911
− Depreciation
−$7,273
Taxable loss
−$3,834
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$920
After-tax cash flow
$1,436/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
Lee County Schools
NCES district ID
3702560
Math proficiency
31% ▼ -6.00%
Reading proficiency
39% ▬ 0.00%
Median HH income
$45,300
Composite
29.87/100
National rank
#6403
State rank
#131 of 178 in NC

Livability — Sanford

Score
72/100
State rank
#92
US rank
#6134

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lee County · 76,725 people
City population
76,725
Metro
Sanford, NC
Population (ZIP)
36,947
Household income
$78,447
Rent vs Own
25.0% rent · 75.0% own
Severe rent burden
632.0

Population outlook (Lee County) Hauer SSP2

Today (2025)
63,008 people
By 2030
64,443 · +2.3%
By 2040
66,898 · +6.2%
By 2050
68,310 · +8.4%
By 2075
70,920 · +12.6%
By 2100
70,402 · +11.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 59% Hispanic / Latino 19% Black 16% Two or more races 11% Asian 1%
Hispanic origin (detail)
Mexican 9% Puerto Rican 4% Cuban 2%
Common ancestry
Serbian 2% Italian 2% Slovak 2%
Foreign-born
8% · Canada, South Korea
Languages at home
82% English-only · Spanish 15%

Political lean MEDSL · Lee

2024 margin
R (+17.5) · D 40.8% · R 58.3%
2008→2024 swing
-9.1pp toward R · 2008: -8.4pp · 2024: -17.5pp
All cycles
2024: R+17.5 2020: R+14.9 2016: R+13.2 2012: R+10.2 2008: R+8.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -54.61%
Current HPI
252.2719
Rent YoY
▲ 4.87%
Metro
Sanford, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+48.8% since first listed
10 events — show timeline
  • 2026-06-04 Listed $250,000 LPRMLS
  • 2020-06-17 Sold (Public Records) $140,000 Public Records
  • 2020-06-17 Sold (MLS) $139,900 LPRMLS
  • 2020-06-17 Sold (MLS) $139,900 TMLS
  • 2020-04-22 Listed $139,900 LPRMLS
  • 2020-04-22 Listed $139,900 TMLS
  • 2007-02-14 Sold (Public Records) $93,000 Public Records
  • 2006-10-31 Sold (Public Records) $55,000 Public Records
  • 2001-08-17 Sold (Public Records) $20,000 Public Records
  • 1998-05-20 Sold (Public Records) $168,000 Public Records

Property tax history

+4.6%/yr

Latest (2025): $1,372 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…