CashFlowRE
Sign in Sign up
2755 US 74 Hwy E
C- Composite 54.75
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 +17.7/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.5/10.0
  • 1% rule +4.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Livability +2.1/5.0

$175,000

2755 US 74 Hwy E · Wadesboro, NC 28170
4 bd · 2.0 ba · 2,146 sqft · SingleFamily · 179 Days on market
Built 1946 2.27 ac lot

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

Listing remarks MLS

Located on 2744 US 74 on 2 Acres. One & 1/2 Story totaling 2166 sf vinyl exterior, large hardwoods, garden spot. Freshly painted interior, living room with brick fireplace, 22'x10' kitchen/dining area -updated appliances & pantry! Spacious master bedroom includes fireplace, private deck, walk-in custom closet & fantastic MASTER BATH! Total 3 bedrooms on main floor & one upstairs with office/hobby area. Workshop, carport. Additional 3 acres with pond may be purchased separately $20,000

Key facts

  • New hvac
  • Covered area
  • Partial basement

Tags

2.27 ACRESPARTIAL BASEMENTNEW HVACTWO FIREPLACESLARGE SHOPCOVERED AREA

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Driveway
  • Utilities: County water; Septic system installed
  • Home design: Single family residence; Site-built construction; One and one-half levels; Vinyl exterior
  • Construction: Basement and crawl space foundation
  • Exterior features: Lot approximately 2.27 acres; Roads are gravel and paved; Publicly maintained road

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Bedrooms: 4 bedrooms (main level: 3, upper level: 1)
  • Bathrooms: 2 full bathrooms (both on main level)
  • Heating & cooling: Heat pump heating; Central air conditioning
  • Interior features: 10 total rooms; Basement with exterior entry (partial); Fireplace
  • Laundry & utility: Dedicated laundry room

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 single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $142 ($2k/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 $171k (2.2% below list).
  • Recommended offer: $154k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 41/100 on livability (#728 in NC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: housing C-, crime F, amenities F.
  • Anson County Schools (rural): math 20% / reading 32% proficiency, ranked #159 of 178 in NC (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Anson High School (math 22% / reading 22%, grade F, #484 of 535 statewide, top 91%, 655 students, 98% FRL) — zoned schools average 98% FRL vs 67% district-wide (32 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 87 active listings in the ZIP; 55 units permitted in Anson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $19k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • Anson County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $49k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 179 days — a 12% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 12y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $110k; list at $175k implies a 59% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 56% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $154,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 179 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1946 — 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 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?
  6. Crime grade is F 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
0.98%
Cap rate
7.27%
Cash-on-cash
3.48%
DSCR
1.15
GRM
8.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
26.8%
Equity multiple
3.13×
Total profit
$104,382
Equity at exit
$157,654
10-year hold
IRR
23.5%
Equity multiple
7.13×
Total profit
$300,324
Equity at exit
$339,987

Cash invested: $49,000 (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 28170

Home prices YoY
5.8%
Active inventory
87
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,711 medium interval (Pro) →
Mortgage (P&I)
$918
Tax est. 1.5%
$219 /mo · $2,625/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$359
Net cashflow
$142

Break-even live

Break-even rent $1,531
Max offer price $175,000
Occupancy floor 87%

Sensitivity live

Price -10% $263 -5% $203 +0% $142 +5% $82 +10% $21
Rent -10% $7 -5% $74 +0% $142 +5% $210 +10% $277
Rate -1.0pp $230 -0.5pp $187 base $142 +0.5pp $97 +1.0pp $51

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
$43,750
Closing costs
$5,250
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. 2026-06-21
    days on market $175,000 Active 179 DOM
  2. 2026-06-18
    days on market $175,000 Active 177 DOM
  3. 2026-06-17
    days on market $175,000 Active 176 DOM
  4. 2026-06-16
    days on market $175,000 Active 175 DOM
  5. 2026-06-15
    days on market $175,000 Active 174 DOM
  6. 2026-06-13
    days on market $175,000 Active 172 DOM
  7. 2026-06-12
    days on market $175,000 Active 171 DOM
  8. 2026-06-09
    days on market $175,000 Active 168 DOM
  9. 2026-06-08
    days on market $175,000 Active 167 DOM
  10. 2026-06-07
    days on market $175,000 Active 166 DOM
  11. 2026-06-07
    days on market $175,000 Active 165 DOM
  12. 2026-06-04
    days on market $175,000 Active 162 DOM
  13. 2026-06-02
    days on market $175,000 Active 161 DOM
  14. 2026-06-01
    days on market $175,000 Active 160 DOM
  15. 2026-05-31
    days on market $175,000 Active 159 DOM
  16. 2026-04-14
    status Active
  17. 2026-04-02
    status Pending
  18. 2026-03-24
    price $175,000
  19. 2025-12-11
    listed $185,000 Active
  20. 2016-04-10
    historical Under Contract - Show 510-char remark
    Show marketing remark (510 chars)

    Located on 2744 US 74 on 2 Acres. One & 1/2 Story totaling 2166 sf vinyl exterior, large hardwoods, garden spot. Freshly painted interior, living room with brick fireplace, 22'x10' kitchen/dining area -updated appliances & pantry! Spacious master bedroom includes fireplace, private deck, walk-in custom closet & fantastic MASTER BATH! Total 3 bedrooms on main floor & one upstairs with office/hobby area. Workshop, carport. Additional 3 acres with pond may be purchased separately $20,000

  21. 2016-04-08
    soldstatus $109,900 Closed 510-char remark
    Show marketing remark (510 chars)

    Located on 2744 US 74 on 2 Acres. One & 1/2 Story totaling 2166 sf vinyl exterior, large hardwoods, garden spot. Freshly painted interior, living room with brick fireplace, 22'x10' kitchen/dining area -updated appliances & pantry! Spacious master bedroom includes fireplace, private deck, walk-in custom closet & fantastic MASTER BATH! Total 3 bedrooms on main floor & one upstairs with office/hobby area. Workshop, carport. Additional 3 acres with pond may be purchased separately $20,000

  22. 2016-04-07
    historical 510-char remark
    Show marketing remark (510 chars)

    Located on 2744 US 74 on 2 Acres. One & 1/2 Story totaling 2166 sf vinyl exterior, large hardwoods, garden spot. Freshly painted interior, living room with brick fireplace, 22'x10' kitchen/dining area -updated appliances & pantry! Spacious master bedroom includes fireplace, private deck, walk-in custom closet & fantastic MASTER BATH! Total 3 bedrooms on main floor & one upstairs with office/hobby area. Workshop, carport. Additional 3 acres with pond may be purchased separately $20,000

  23. 2016-02-11
    historical Under Contract - Show 510-char remark
    Show marketing remark (510 chars)

    Located on 2744 US 74 on 2 Acres. One & 1/2 Story totaling 2166 sf vinyl exterior, large hardwoods, garden spot. Freshly painted interior, living room with brick fireplace, 22'x10' kitchen/dining area -updated appliances & pantry! Spacious master bedroom includes fireplace, private deck, walk-in custom closet & fantastic MASTER BATH! Total 3 bedrooms on main floor & one upstairs with office/hobby area. Workshop, carport. Additional 3 acres with pond may be purchased separately $20,000

  24. 2015-08-24
    status Active 510-char remark
    Show marketing remark (510 chars)

    Located on 2744 US 74 on 2 Acres. One & 1/2 Story totaling 2166 sf vinyl exterior, large hardwoods, garden spot. Freshly painted interior, living room with brick fireplace, 22'x10' kitchen/dining area -updated appliances & pantry! Spacious master bedroom includes fireplace, private deck, walk-in custom closet & fantastic MASTER BATH! Total 3 bedrooms on main floor & one upstairs with office/hobby area. Workshop, carport. Additional 3 acres with pond may be purchased separately $20,000

  25. 2015-08-24
    historical 510-char remark
    Show marketing remark (510 chars)

    Located on 2744 US 74 on 2 Acres. One & 1/2 Story totaling 2166 sf vinyl exterior, large hardwoods, garden spot. Freshly painted interior, living room with brick fireplace, 22'x10' kitchen/dining area -updated appliances & pantry! Spacious master bedroom includes fireplace, private deck, walk-in custom closet & fantastic MASTER BATH! Total 3 bedrooms on main floor & one upstairs with office/hobby area. Workshop, carport. Additional 3 acres with pond may be purchased separately $20,000

  26. 2015-04-15
    price $109,900 510-char remark
    Show marketing remark (510 chars)

    Located on 2744 US 74 on 2 Acres. One & 1/2 Story totaling 2166 sf vinyl exterior, large hardwoods, garden spot. Freshly painted interior, living room with brick fireplace, 22'x10' kitchen/dining area -updated appliances & pantry! Spacious master bedroom includes fireplace, private deck, walk-in custom closet & fantastic MASTER BATH! Total 3 bedrooms on main floor & one upstairs with office/hobby area. Workshop, carport. Additional 3 acres with pond may be purchased separately $20,000

  27. 2015-01-26
    status Active 510-char remark
    Show marketing remark (510 chars)

    Located on 2744 US 74 on 2 Acres. One & 1/2 Story totaling 2166 sf vinyl exterior, large hardwoods, garden spot. Freshly painted interior, living room with brick fireplace, 22'x10' kitchen/dining area -updated appliances & pantry! Spacious master bedroom includes fireplace, private deck, walk-in custom closet & fantastic MASTER BATH! Total 3 bedrooms on main floor & one upstairs with office/hobby area. Workshop, carport. Additional 3 acres with pond may be purchased separately $20,000

  28. 2015-01-24
    historical 510-char remark
    Show marketing remark (510 chars)

    Located on 2744 US 74 on 2 Acres. One & 1/2 Story totaling 2166 sf vinyl exterior, large hardwoods, garden spot. Freshly painted interior, living room with brick fireplace, 22'x10' kitchen/dining area -updated appliances & pantry! Spacious master bedroom includes fireplace, private deck, walk-in custom closet & fantastic MASTER BATH! Total 3 bedrooms on main floor & one upstairs with office/hobby area. Workshop, carport. Additional 3 acres with pond may be purchased separately $20,000

  29. 2014-11-23
    listed $124,900 Active 510-char remark
    Show marketing remark (510 chars)

    Located on 2744 US 74 on 2 Acres. One & 1/2 Story totaling 2166 sf vinyl exterior, large hardwoods, garden spot. Freshly painted interior, living room with brick fireplace, 22'x10' kitchen/dining area -updated appliances & pantry! Spacious master bedroom includes fireplace, private deck, walk-in custom closet & fantastic MASTER BATH! Total 3 bedrooms on main floor & one upstairs with office/hobby area. Workshop, carport. Additional 3 acres with pond may be purchased separately $20,000

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 56% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$20,528
− Mortgage interest
−$9,803
− Property taxes
−$2,625
− Insurance
−$875
− Repairs & maintenance
−$1,642
− Management
−$1,642
− Depreciation
−$5,091
Taxable loss
−$1,150
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$276
After-tax cash flow
$1,980/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
Anson County Schools
NCES district ID
3700180
Math proficiency
20% ▼ -7.00%
Reading proficiency
32% ▼ -1.00%
Median HH income
$34,961
Composite
21.41/100
National rank
#8348
State rank
#159 of 178 in NC

Livability — Wadesboro

Score
41/100
State rank
#728
US rank
#27112

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
9,595

Population outlook (Anson County) Hauer SSP2

Today (2025)
23,572 people
By 2030
22,384 · -5.0%
By 2040
19,976 · -15.3%
By 2050
17,803 · -24.5%
By 2075
13,839 · -41.3%
By 2100
10,890 · -53.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 53% White 38% Two or more races 4% Asian 3% Hispanic / Latino 2%
Common ancestry
Slovak 1% Russian 1% Serbian 1%
Foreign-born
4% · Canada, South Korea
Languages at home
95% English-only · Spanish 2% Other Asian/Pacific 1% Korean 1%

Political lean MEDSL · Anson

2024 margin
Toss-up / Even · D 48.4% · R 50.9%
2008→2024 swing
-23.5pp toward R · 2008: 20.9pp · 2024: -2.5pp
All cycles
2024: R+2.5 2020: D+4.2 2016: D+12.6 2012: D+25.0 2008: D+20.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 12.62%
Current HPI
228.7798
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+40.1% since first listed
14 events — show timeline
  • 2026-04-14 Relisted CANOPYMLS as Distributed by MLS Grid
  • 2026-04-02 Pending CANOPYMLS as Distributed by MLS Grid
  • 2026-03-24 Price Changed $175,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-12-11 Listed $185,000 CANOPYMLS as Distributed by MLS Grid
  • 2016-04-10 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2016-04-08 Sold (MLS) $109,900 CANOPYMLS as Distributed by MLS Grid
  • 2016-04-07 Delisted CANOPYMLS as Distributed by MLS Grid
  • 2016-02-11 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2015-08-24 Relisted CANOPYMLS as Distributed by MLS Grid
  • 2015-08-24 Delisted CANOPYMLS as Distributed by MLS Grid
  • 2015-04-15 Price Changed $109,900 CANOPYMLS as Distributed by MLS Grid
  • 2015-01-26 Relisted CANOPYMLS as Distributed by MLS Grid
  • 2015-01-24 Delisted CANOPYMLS as Distributed by MLS Grid
  • 2014-11-23 Listed $124,900 CANOPYMLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…