CashFlowRE
Sign in Sign up
211 Corry Ln
D Composite 42.18
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 +14.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.4/10.0
  • Schools +3.6/10.0
  • Livability +3.3/5.0
  • 1% rule +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.9/10.0

$139,000

211 Corry Ln · Bostic, NC 28018
3 bd · 2.0 ba · 1,152 sqft · Manufactured public records · 9 Days on market
Built 1979 1.26 ac lot

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

Listing remarks MLS

Good price on doublewide on large level lot located at end of road.

Key facts

  • Covered front porch
  • Outbuilding
  • Private well

Tags

COVERED FRONT PORCHREAR DECKPRIVATE WELLSEPTIC SYSTEMOUTBUILDINGUSABLE LAND

Property features AI

Finance

  • Other: Lot size approximately 1.26 acres; No restrictions
  • HOA & community: No HOA

Exterior

  • Parking: Driveway
  • Utilities: Well water; Septic system
  • Home design: Manufactured doublewide single-family home; One story; Crawl space foundation
  • Construction: Manufactured construction; Aluminum and partial brick exterior
  • Exterior features: Deck; Front porch; Road access includes dirt/other surfaces; road responsibility: other (see remarks)

Interior

  • Kitchen: Electric range; Microwave; Refrigerator
  • Bedrooms: 3 bedrooms on the main level (sizes include ~16'10" x 11'2" and ~14'3" x 11'2")
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Heat pump for heating and cooling
  • Interior features: Open room count of 2; Utility room for laundry
  • Laundry & utility: Utility 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/2.0-bath manufactured listed at $139k.

Deal economics

  • At list price, monthly cash flow is $31 ($376/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 $110k (21.0% below list).
  • Recommended offer: $110k (21.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 1.7% in Bostic — 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 66/100 on livability (#266 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B; Watch: crime D-, amenities F, commute F.
  • Rutherford County Schools (rural): math 43% / reading 44% proficiency, ranked #98 of 178 in NC (top 55%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Sunshine Elementary School (math 62% / reading 57%, grade B-, #205 of 1,410 statewide, top 16%, 190 students, 98% FRL); East Rutherford Middle School (math 32% / reading 40%, grade F, #273 of 475 statewide, top 58%, 552 students, 100% FRL); East Rutherford High School (math 62% / reading 47%, grade C-, #270 of 535 statewide, top 52%, 659 students, 100% FRL) — zoned schools average 99% FRL vs 60% district-wide (39 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 91 active listings in the ZIP; 193 units permitted in Rutherford County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $961 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Rutherford County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 12y 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 $19k; list at $139k implies a 624% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $109,832 (21.0% below list)

Questions for the listing agent

  1. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.79%
Cap rate
6.56%
Cash-on-cash
0.97%
DSCR
1.04
GRM
10.5

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
-14.8%
Equity multiple
0.47×
Total profit
$-20,589
Equity at exit
$20,725
10-year hold
IRR
-6.2%
Equity multiple
0.60×
Total profit
$-15,603
Equity at exit
$12,018

Cash invested: $38,920 (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 28018

Home prices YoY
-2.7%
Active inventory
91
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,098 medium interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$50 /mo · $594/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$31

Break-even live

Break-even rent $1,059
Max offer price $139,000
Occupancy floor 92%

Sensitivity live

Price -10% $110 -5% $71 +0% $31 +5% $-8 +10% $-47
Rent -10% $-55 -5% $-12 +0% $31 +5% $75 +10% $118
Rate -1.0pp $101 -0.5pp $67 base $31 +0.5pp $-5 +1.0pp $-41

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
$34,750
Closing costs
$4,170
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 8 events

  1. 2026-06-22
    days on market $139,000 Active 9 DOM
  2. 2026-06-19
    days on market $139,000 Active 7 DOM
  3. 2026-06-18
    days on market $139,000 Active 6 DOM
  4. 2026-06-17
    days on market $139,000 Active 5 DOM
  5. 2026-06-16
    days on market $139,000 Active 4 DOM
  6. 2026-06-15
    days on market $139,000 Active 3 DOM
  7. 2026-06-13
    remarks 699-char remark
  8. 2026-06-13
    listed $139,000 Active 1 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
$594 · $50/mo
Projected year-2 tax
$1,140 · $95/mo
Expected delta
+$546/yr (+$45/mo · 91.8%)

ⓘ 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 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$13,180
− Mortgage interest
−$7,786
− Property taxes
−$594
− Insurance
−$695
− Repairs & maintenance
−$1,054
− Management
−$1,054
− Depreciation
−$4,044
Taxable loss
−$2,048
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$491
After-tax cash flow
$867/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
Rutherford County Schools
NCES district ID
3704080
Math proficiency
43% ▼ -1.00%
Reading proficiency
44% ▼ -2.00%
Median HH income
$36,490
Composite
36.11/100
National rank
#4753
State rank
#98 of 178 in NC

Livability — Bostic

Score
66/100
State rank
#266
US rank
#11575

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
5,298

Population outlook (Rutherford County) Hauer SSP2

Today (2025)
63,695 people
By 2030
61,670 · -3.2%
By 2040
57,212 · -10.2%
By 2050
52,763 · -17.2%
By 2075
44,493 · -30.1%
By 2100
38,127 · -40.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Hispanic / Latino 2% Native American 1% Black 1%
Common ancestry
Slovak 3% Romanian 2% Italian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Rutherford

2024 margin
Solid R (+47.8) · D 25.8% · R 73.6%
2008→2024 swing
-16.0pp toward R · 2008: -31.8pp · 2024: -47.8pp
All cycles
2024: R+47.8 2020: R+45.8 2016: R+47.9 2012: R+33.5 2008: R+31.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -8.19%
Current HPI
291.1852
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

+115.5% since first listed
6 events — show timeline
  • 2026-06-12 Listed $139,000 CANOPYMLS as Distributed by MLS Grid
  • 2014-03-25 Sold (MLS) $19,200 NCMMLS
  • 2014-03-25 Sold (MLS) $19,200 CANOPYMLS as Distributed by MLS Grid
  • 2014-03-12 Delisted CANOPYMLS as Distributed by MLS Grid
  • 2014-01-24 Listed $24,900 CANOPYMLS as Distributed by MLS Grid
  • 2008-01-18 Sold (Public Records) $64,500 Public Records

Property tax history

+9.7%/yr

Latest (2025): $594 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…