CashFlowRE
Sign in Sign up
1522 Parson Grove Church Rd
C+ Composite 64.19
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 +21.1/30.0
  • ARV discount +12.8/15.0
  • Appreciation +10.0/10.0
  • DSCR +6.7/10.0
  • 1% rule +4.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Livability +2.1/5.0

$180,000

1522 Parson Grove Church Rd · Wadesboro, NC 28170
3 bd · 1.0 ba · 1,098 sqft · SingleFamily public records · 117 Days on market
Built 1976 0.68 ac lot Est $204k · 12% under

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

Listing remarks MLS

Great investment opportunity just outside of city limits! This brick home is situated on a little over half an acre, offering endless potential for investors, flippers, or buyers looking to renovate and make it their own. With a solid exterior and spacious lot, this property provides the perfect foundation for your next project. Enjoy the peace of rural living while still being conveniently located near town. Don't miss your chance to bring this home back to life and build equity!

Key facts

  • 0.68 acre lot
  • Built 1976
  • Listed 117 days

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Attached carport
  • Utilities: Public water; Private sewer with septic installed
  • Home design: Single-family residence; One-story; Site built
  • Construction: Brick exterior; Composition roof; Crawl space foundation
  • Exterior features: Lot of approximately 0.68 acres; Roads are a mix of dirt and paved; Publicly maintained road access

Interior

  • Kitchen: Dishwasher; Electric range; Microwave
  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: 8 total rooms; Entry level: Main
  • 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 3-bed/1.0-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $257 ($3k/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 $168k (6.8% below list).
  • Recommended offer: $164k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 6.2% in Wadesboro — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: Lilesville Elementary (math 17% / reading 37%, grade F, #1,033 of 1,410 statewide, top 76%, 215 students, 99% FRL); Anson Middle (math 16% / reading 31%, grade F, #402 of 475 statewide, top 85%, 701 students, 100% FRL); Anson High School (math 22% / reading 22%, grade F, #484 of 535 statewide, top 91%, 655 students, 98% FRL) — zoned schools average 99% 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 $50k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 117 days — a 9% lower offer ($164k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $20k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $85k; list at $180k implies a 112% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 60% 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 $163,800 (9.0% below list)

Questions for the listing agent

  1. It's been on market 117 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 1976 — 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
0.93%
Cap rate
8.01%
Cash-on-cash
6.13%
DSCR
1.27
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$204,228
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1931 Mcrae Ave 0.31mi 3/2.0 1,103 (+0%) 20mo $205,000 $186 64
428 Bennett Rd 0.46mi 3/1.0 1,028 (-6%) 20mo $187,860 $183 52

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

Projected returns pro-forma

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

5-year hold
IRR
28.7%
Equity multiple
3.27×
Total profit
$114,347
Equity at exit
$162,158
10-year hold
IRR
25.0%
Equity multiple
7.42×
Total profit
$323,675
Equity at exit
$349,700

Cash invested: $50,400 (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
8.9×

Monthly cashflow live

Estimated rent
$1,678 medium interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$49 /mo · $592/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$352
Net cashflow
$257

Break-even live

Break-even rent $1,352
Max offer price $180,000
Occupancy floor 80%

Sensitivity live

Price -10% $359 -5% $308 +0% $257 +5% $207 +10% $156
Rent -10% $125 -5% $191 +0% $257 +5% $324 +10% $390
Rate -1.0pp $348 -0.5pp $303 base $257 +0.5pp $211 +1.0pp $163

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
$45,000
Closing costs
$5,400
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 19 events

  1. 2026-06-21
    days on market $180,000 Active 117 DOM
  2. 2026-06-21
    days on market $180,000 Active 116 DOM
  3. 2026-06-18
    days on market $180,000 Active 114 DOM
  4. 2026-06-17
    days on market $180,000 Active 113 DOM
  5. 2026-06-16
    days on market $180,000 Active 112 DOM
  6. 2026-06-16
    status $180,000 Active 111 DOM
  7. 2026-05-23
    status Pending
  8. 2026-05-12
    price $180,000
  9. 2026-04-28
    price $185,000
  10. 2026-04-20
    price $190,000
  11. 2026-03-16
    status Active
  12. 2026-03-13
    status Pending
  13. 2026-02-25
    price $195,000
  14. 2026-01-30
    listed $200,000 Active
  15. 2026-01-29
    historical $200,000
  16. 2025-07-28
    soldstatus $85,000 Closed 485-char remark
    Show marketing remark (485 chars)

    Great investment opportunity just outside of city limits! This brick home is situated on a little over half an acre, offering endless potential for investors, flippers, or buyers looking to renovate and make it their own. With a solid exterior and spacious lot, this property provides the perfect foundation for your next project. Enjoy the peace of rural living while still being conveniently located near town. Don't miss your chance to bring this home back to life and build equity!

  17. 2025-07-28
    soldstatus $85,000
    Show marketing remark (485 chars)

    Great investment opportunity just outside of city limits! This brick home is situated on a little over half an acre, offering endless potential for investors, flippers, or buyers looking to renovate and make it their own. With a solid exterior and spacious lot, this property provides the perfect foundation for your next project. Enjoy the peace of rural living while still being conveniently located near town. Don't miss your chance to bring this home back to life and build equity!

  18. 2025-07-08
    status Pending 485-char remark
    Show marketing remark (485 chars)

    Great investment opportunity just outside of city limits! This brick home is situated on a little over half an acre, offering endless potential for investors, flippers, or buyers looking to renovate and make it their own. With a solid exterior and spacious lot, this property provides the perfect foundation for your next project. Enjoy the peace of rural living while still being conveniently located near town. Don't miss your chance to bring this home back to life and build equity!

  19. 2025-06-27
    listed $69,900 Active 485-char remark
    Show marketing remark (485 chars)

    Great investment opportunity just outside of city limits! This brick home is situated on a little over half an acre, offering endless potential for investors, flippers, or buyers looking to renovate and make it their own. With a solid exterior and spacious lot, this property provides the perfect foundation for your next project. Enjoy the peace of rural living while still being conveniently located near town. Don't miss your chance to bring this home back to life and build equity!

ⓘ 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
$592 · $49/mo
Projected year-2 tax
$1,476 · $123/mo
Expected delta
+$884/yr (+$74/mo · 149.4%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 60% 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
$20,137
− Mortgage interest
−$10,083
− Property taxes
−$592
− Insurance
−$900
− Repairs & maintenance
−$1,611
− Management
−$1,611
− Depreciation
−$5,236
Taxable income
$104
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$25
After-tax cash flow
$3,064/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

+157.5% since first listed
13 events — show timeline
  • 2026-05-23 Pending CANOPYMLS as Distributed by MLS Grid
  • 2026-05-12 Price Changed $180,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-04-28 Price Changed $185,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-04-20 Price Changed $190,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-03-16 Relisted CANOPYMLS as Distributed by MLS Grid
  • 2026-03-13 Pending CANOPYMLS as Distributed by MLS Grid
  • 2026-02-25 Price Changed $195,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-01-30 Listed $200,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-01-29 Coming Soon $200,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-07-28 Sold (Public Records) $85,000 Public Records
  • 2025-07-28 Sold (MLS) $85,000 Hive MLS
  • 2025-07-08 Pending Hive MLS
  • 2025-06-27 Listed $69,900 Hive MLS

Property tax history

+1.2%/yr

Latest (2025): $592 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…