CashFlowRE
Sign in Sign up
2137 Plumcrest Ln
B Composite 71.04
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • Livability +3.0/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$110,000

2137 Plumcrest Ln · Gastonia, NC 29710
3 bd · 2.0 ba · 1,456 sqft · SingleFamily public records · 78 Days on market
Built 1996 1.50 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor Special. 1996 manufactured home on 1.5 acres. Partially wooded lot. Close to state line just off Hwy 321 in Gateway Farms subdivision. No HOA. Needs full renovation. No HVAC system. Well pump has been removed. DMV title is not retired. Cash buyers only please.

Key facts

  • 1.5 acre lot
  • Built 1996
  • Listed 78 days

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Driveway access; No main-level garage
  • Utilities: Private well water; Septic system
  • Home design: Manufactured doublewide single-family residence; One story; Crawl space foundation
  • Construction: Manufactured construction; Vinyl exterior
  • Exterior features: Dirt and paved road access; Publicly maintained road

Interior

  • Kitchen: No kitchen appliances listed
  • Bedrooms: Three bedrooms, all on the main level
  • Bathrooms: Two full bathrooms
  • Heating & cooling: No heating system listed; No cooling system listed
  • Interior features: Seven total rooms; No listed built-in appliances
  • 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/2.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $839 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Recommended offer: $103k (6.0% below list) — sets the bar for market timing.
  • Cap rate 15.4% vs local median 3.7% in Gastonia — 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 59/100 on livability (#528 in NC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools D, employment D, crime F.
  • York 02 (rural): math 61% / reading 63% proficiency, ranked #2 of 80 in SC (top 2%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents flat; 1 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 2,550 units permitted in York County in 2024 (350 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • York County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.9% rent growth), your $31k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 78 days — a 6% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $10k; list at $110k implies a 1058% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 22% 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 $103,400 (6.0% below list)

Questions for the listing agent

  1. It's been on market 78 days. Have you received any prior offers? Is the seller open to a 6% 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  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
1.80%
Cap rate
15.45%
Cash-on-cash
32.70%
DSCR
2.45
GRM
4.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.88% rent growth · sell at horizon

5-year hold
IRR
25.4%
Equity multiple
2.02×
Total profit
$31,496
Equity at exit
$16,401
10-year hold
IRR
31.8%
Equity multiple
3.60×
Total profit
$79,997
Equity at exit
$9,511

Cash invested: $30,800 (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 29710

Rents YoY
0.9%
Active inventory
1
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,985 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$106 /mo · $1,273/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$417
Net cashflow
$839

Break-even live

Break-even rent $922
Max offer price $110,000
Occupancy floor 53%

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
$27,500
Closing costs
$3,300
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
244 Salemview Rd Gastonia, NC 3.0 2.0 1766 $1,600 $0.91 1d 1 0.37mi

Listing history 18 events

  1. 2026-06-18
    days on market $110,000 Active 78 DOM
  2. 2026-06-17
    days on market $110,000 Active 77 DOM
  3. 2026-06-16
    days on market $110,000 Active 76 DOM
  4. 2026-06-15
    days on market $110,000 Active 75 DOM
  5. 2026-06-13
    days on market $110,000 Active 73 DOM
  6. 2026-06-13
    pricedays on market $110,000 Active 72 DOM
  7. 2026-06-09
    days on market $119,900 Active 69 DOM
  8. 2026-06-08
    days on market $119,900 Active 68 DOM
  9. 2026-06-07
    days on market $119,900 Active 67 DOM
  10. 2026-06-04
    days on market $119,900 Active 64 DOM
  11. 2026-06-03
    days on market $119,900 Active 63 DOM
  12. 2026-06-02
    days on market $119,900 Active 62 DOM
  13. 2026-06-01
    days on market $119,900 Active 61 DOM
  14. 2026-05-31
    days on market $119,900 Active 60 DOM
  15. 2026-05-08
    price $119,900
  16. 2026-04-01
    listed $130,000 Active
  17. 2026-03-27
    historical $130,000
  18. 1998-05-08
    soldstatus $9,500

ⓘ 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
$1,273 · $106/mo
Projected year-2 tax
$1,273 · $106/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 22% 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
$23,819
− Mortgage interest
−$6,162
− Property taxes
−$1,273
− Insurance
−$550
− Repairs & maintenance
−$1,905
− Management
−$1,905
− Depreciation
−$3,200
Taxable income
$8,823
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,118
After-tax cash flow
$7,954/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
York 02
NCES district ID
4503840
Math proficiency
61% ▼ -4.00%
Reading proficiency
63% ▲ 3.00%
Median HH income
$60,598
Composite
53.74/100
National rank
#1421
State rank
#2 of 80 in SC

Livability — Gastonia

Score
59/100
State rank
#528
US rank
#19444

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
York County
City population
114,179
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
40,595
Household income
$96,563
Rent vs Own
17.2% rent · 82.8% own
Severe rent burden
569.0

Population outlook (York County) Hauer SSP2

Today (2025)
307,757 people
By 2030
335,979 · +9.2%
By 2040
391,378 · +27.2%
By 2050
443,234 · +44.0%
By 2075
557,102 · +81.0%
By 2100
625,837 · +103.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Black 10% Hispanic / Latino 8% Two or more races 7%
Hispanic origin (detail)
Mexican 2% Cuban 1%
Common ancestry
Serbian 4% Slovak 3% Romanian 2%
Foreign-born
4% · Canada, Jamaica
Languages at home
94% English-only · Spanish 4% Other Indo-European 1%

Political lean MEDSL · York

2024 margin
R (+19.1) · D 39.7% · R 58.8% · Other 1.5%
2008→2024 swing
-1.4pp toward R · 2008: -17.7pp · 2024: -19.1pp
All cycles
2024: R+19.1 2020: R+16.5 2016: R+22.1 2012: R+20.5 2008: R+17.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -194.83%
Current HPI
252.3011
Rent YoY
▲ 0.88%
Metro
Charlotte-Concord-Gastonia, NC-SC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+1162.1% since first listed
4 events — show timeline
  • 2026-05-08 Price Changed $119,900 CANOPYMLS as Distributed by MLS Grid
  • 2026-04-01 Listed $130,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-03-27 Coming Soon $130,000 CANOPYMLS as Distributed by MLS Grid
  • 1998-05-08 Sold (Public Records) $9,500 Public Records

Property tax history

+41.5%/yr

Latest (2025): $1,273 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…