CashFlowRE
Sign in Sign up
4113 N Highway 101
D+ Composite 45.74
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • Schools +5.1/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$239,900

4113 N Highway 101 · Morehead City, NC 28570
3 bd · 1.0 ba · 1,440 sqft · Manufactured public records · 144 Days on market
Built 1986 0.47 ac lot ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Cozy double-wide mobile home on a permanent foundation located in Newport, freshly painted and move-in ready. This inviting home features LVP flooring throughout, offering both style and easy maintenance. The home offers 3 bedrooms along with 2 full bathrooms. A durable metal roof and a new HVAC system installed in 2025 provide comfort and peace of mind. Relax on the covered front porch or unwind on the covered back porch overlooking the fenced-in backyard--perfect for pets, gardening, or quiet evenings outdoors. A separate workshop/storage building with electric adds great functionality. Conveniently located just a short drive from Beaufort's restaurants, shopping, a nearby public boat ram

Key facts

  • Durable metal roof
  • Covered front porch
  • Permanent foundation

Tags

DOUBLE-WIDE MOBILE HOMEPERMANENT FOUNDATIONLVP FLOORINGDURABLE METAL ROOFNEW HVAC SYSTEMCOVERED FRONT PORCH

Property features AI

Exterior

  • Parking: Gravel/unpaved parking
  • Utilities: Public water; Septic tank; Water available
  • Home design: Manufactured home; Single-story
  • Construction: Vinyl siding; Frame construction; Metal roof; Crawl space/no basement
  • Exterior features: Covered front and rear porch; Front porch; Rear porch; Chain link fencing around back yard; Workshop on property; Has a view

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: 7 total rooms (includes bedrooms and living spaces)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Electric heating; Central air conditioning
  • Interior features: Ceiling fan(s); Unfurnished
  • Laundry & utility: Washer hookup; Laundry room; Electric water heater; Dryer

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 3-bed/1.0-bath manufactured listed at $240k.

Deal economics

  • At list price, monthly cash flow is $8k ($102k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($13k rent vs $240k).
  • Recommended offer: $211k (12.0% below list) — sets the bar for market timing.
  • Cap rate 48.8% vs local median 2.0% in Morehead City — 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 63/100 on livability (#412 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A-, housing B; Watch: employment D+, crime D-, amenities F.
  • Carteret County Public Schools (rural): math 59% / reading 61% proficiency, ranked #31 of 178 in NC (top 17%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Beaufort Elementary (math 57% / reading 56%, grade C+, #280 of 1,410 statewide, top 20%, 378 students, 99% FRL); Beaufort Middle (math 42% / reading 55%, grade C-, #127 of 475 statewide, top 28%, 258 students, 99% FRL); East Carteret High (math 82% / reading 62%, grade B+, #107 of 535 statewide, top 21%, 530 students, 45% FRL) — zoned schools average 81% FRL vs 39% district-wide (42 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 216 active listings in the ZIP; 935 units permitted in Carteret County in 2024 (360 in 5+ unit buildings).
  • At $12,563/mo this rent would consume 215% of the median local household income ($70k/yr) (locally 461% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Carteret County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $67k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 144 days — a 12% lower offer ($211k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $211,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 144 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
5.24%
Cap rate
48.77%
Cash-on-cash
151.69%
DSCR
7.75
GRM
1.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
Equity multiple
8.47×
Total profit
$501,995
Equity at exit
$35,770
10-year hold
IRR
Equity multiple
17.88×
Total profit
$1,133,727
Equity at exit
$20,742

Cash invested: $67,172 (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 28570

Home prices YoY
-16.2%
Active inventory
216
Price-to-rent
1.6×

Monthly cashflow live

Estimated rent
$12,563 medium interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$75 /mo · $901/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$2,638
Net cashflow
$8,491

Break-even live

Break-even rent $1,814
Max offer price $239,900
Occupancy floor 27%

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
$59,975
Closing costs
$7,197
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 20 events

  1. 2026-06-19
    days on market $239,900 Active 144 DOM
  2. 2026-06-18
    days on market $239,900 Active 143 DOM
  3. 2026-06-17
    days on market $239,900 Active 142 DOM
  4. 2026-06-16
    days on market $239,900 Active 141 DOM
  5. 2026-06-15
    days on market $239,900 Active 140 DOM
  6. 2026-06-14
    days on market $239,900 Active 138 DOM
  7. 2026-06-12
    days on market $239,900 Active 137 DOM
  8. 2026-06-09
    days on market $239,900 Active 134 DOM
  9. 2026-06-08
    days on market $239,900 Active 133 DOM
  10. 2026-06-07
    days on market $239,900 Active 132 DOM
  11. 2026-06-05
    days on market $239,900 Active 129 DOM
  12. 2026-06-03
    days on market $239,900 Active 128 DOM
  13. 2026-06-02
    days on market $239,900 Active 127 DOM
  14. 2026-06-01
    days on market $239,900 Active 126 DOM
  15. 2026-05-31
    days on market $239,900 Active 125 DOM
  16. 2026-05-30
    days on market $239,900 Active 124 DOM
  17. 2026-05-19
    price $239,900
  18. 2026-04-09
    price $244,900
  19. 2026-03-14
    price $239,900
  20. 2026-01-26
    listed $250,000 Active

ⓘ 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
$901 · $75/mo
Projected year-2 tax
$1,967 · $164/mo
Expected delta
+$1,066/yr (+$89/mo · 118.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 23% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥103°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% 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
$150,752
− Mortgage interest
−$13,438
− Property taxes
−$901
− Insurance
−$1,200
− Repairs & maintenance
−$12,060
− Management
−$12,060
− Depreciation
−$6,979
Taxable income
$104,113
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$24,987
After-tax cash flow
$76,909/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
Carteret County Public Schools
NCES district ID
3700630
Math proficiency
59% ▲ 5.00%
Reading proficiency
61% ▲ 2.00%
Median HH income
$48,330
Composite
50.92/100
National rank
#1786
State rank
#31 of 178 in NC

Livability — Morehead City

Score
63/100
State rank
#412
US rank
#15497

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Carteret County · 52,389 people
City population
22,197
Metro
Morehead City, NC
Population (ZIP)
22,197
Household income
$70,229
Rent vs Own
22.7% rent · 77.3% own
Severe rent burden
461.0

Population outlook (Carteret County) Hauer SSP2

Today (2025)
73,443 people
By 2030
75,344 · +2.6%
By 2040
78,142 · +6.4%
By 2050
80,091 · +9.1%
By 2075
86,120 · +17.3%
By 2100
89,408 · +21.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 7% Two or more races 6% Black 3% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 3% Romanian 3% Lithuanian 2%
Foreign-born
5% · Canada, Dominican Republic
Languages at home
92% English-only · Spanish 6% German/W. Germanic 1%

Political lean MEDSL · Carteret

2024 margin
Solid R (+43.1) · D 28.0% · R 71.1%
2008→2024 swing
-8.4pp toward R · 2008: -34.7pp · 2024: -43.1pp
All cycles
2024: R+43.1 2020: R+42.0 2016: R+44.5 2012: R+41.0 2008: R+34.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -53.54%
Current HPI
276.6589
Rent YoY
Metro
Morehead City, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

-4.0% since first listed
4 events — show timeline
  • 2026-05-19 Price Changed $239,900 Hive MLS
  • 2026-04-09 Price Changed $244,900 Hive MLS
  • 2026-03-14 Price Changed $239,900 Hive MLS
  • 2026-01-26 Listed $250,000 Hive MLS

Property tax history

+5.6%/yr

Latest (2025): $901 · +141.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…