CashFlowRE
Sign in Sign up
149 Creekstone Ct
D- Composite 39.12
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 +12.1/30.0
  • ARV discount +7.4/15.0
  • Schools +4.3/10.0
  • DSCR +3.6/10.0
  • Livability +3.6/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • Appreciation +0.0/10.0

$275,000

149 Creekstone Ct · Lexington, NC 27295
3 bd · 2.0 ba · 1,508 sqft · SingleFamily public records · 14 Days on market
Built 2019 9,147 sqft lot Est $274k · at est. $15/mo HOA · 1% of rent

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

Listing remarks MLS

Welcome to 149 Creekstone Court, a move-in-ready 3-bedroom, 2-bath home, built in 2019, offering comfortable one-level living in a quiet Lexington neighborhood. This home would qualify for USDA 100% financing meaning no down payment if you qualify! With over 1,500 square feet, this home provides a spacious and functional layout designed for everyday living. Inside, you'll find a bright and inviting interior that has been well maintained and cared for, making it easy for the next owners to move right in. The single-story design offers a natural flow between living spaces while the bedrooms provide comfortable retreats with plenty of room to spread out. Step outside to enjoy one of the home's standout features — a fully fenced backyard offering complete privacy, perfect for pets, entertaining, or relaxing evenings at home. The covered back porch with pergola creates a welcoming outdoor space ideal for grilling, gathering with friends, or simply unwinding at the end of the day. If you're searching for a well-kept, move-in-ready home with a private backyard and great outdoor living space, 149 Creekstone Court is a must-see.

Key facts

  • Covered back porch
  • 9,147 sq ft lot
  • Garage

Tags

FULLY FENCED BACKYARDCOVERED BACK PORCHWELCOMING OUTDOOR SPACE

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 $275k.

Deal economics

  • At list price, monthly cash flow is $-61 ($-735/yr) — negative.
  • To cash-flow at today's rent, offer at most $264k (3.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $202k (26.7% below list).
  • Recommended offer: $202k (26.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 3.5% in Lexington — 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 72/100 on livability (#89 in NC) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, health & safety A+; Watch: schools D, crime F, amenities D-.
  • Davidson County Schools (rural): math 50% / reading 50% proficiency, ranked #62 of 178 in NC (top 35%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+3.4%/yr); 351 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 990 units permitted in Davidson County in 2024 (54 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($64k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Davidson County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $201,671 (26.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  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
0.73%
Cap rate
6.03%
Cash-on-cash
-0.95%
DSCR
0.96
GRM
11.4

CMA / ARV

ARV (on-the-fly)
$274,456
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
149 Creekstone Ct 0.00mi 3/2.0 1,508 (0%) 1mo $275,000 $182 99
145 Naples Rd 0.18mi 3/2.0 1,583 (+5%) 14mo $288,000 $182 71
199 Stonewall Ln 0.07mi 3/2.5 1,437 (-5%) 20mo $250,000 $174 70
149 Tuscan Way 0.17mi 3/2.0 1,330 (-12%) 9mo $255,000 $192 65
1023 Rockway Dr 0.14mi 3/2.0 1,335 (-12%) 24mo $254,000 $190 54

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

Projected returns pro-forma

-3.0% appreciation · 3.37% rent growth · sell at horizon

5-year hold
IRR
-17.6%
Equity multiple
0.38×
Total profit
$-47,831
Equity at exit
$41,003
10-year hold
IRR
-9.1%
Equity multiple
0.43×
Total profit
$-44,051
Equity at exit
$23,777

Cash invested: $77,000 (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 27295

Home prices YoY
-15.2%
Rents YoY
3.4%
Active inventory
351
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$2,017 medium interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$83 /mo · $993/yr
Insurance
$115
HOA
$15
Vacancy / Maint / Mgmt
$424
Net cashflow
$-61

Break-even live

Break-even rent $2,094
Max offer price $264,176
Occupancy floor 98%

Sensitivity live

Price -10% $94 -5% $17 +0% $-61 +5% $-139 +10% $-217
Rent -10% $-221 -5% $-141 +0% $-61 +5% $18 +10% $98
Rate -1.0pp $77 -0.5pp $9 base $-61 +0.5pp $-133 +1.0pp $-205

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
$68,750
Closing costs
$8,250
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
206 Crane Creek Way Lexington, NC 3.0 2.5 1588 $1,650 $1.04 24d 1 0.90mi
152 Iroquois Trl Lexington, NC 3.0 2.5 1828 $2,010 $1.10 14d 1 1.15mi

HOA detail

Monthly dues
$15 · $180/yr

Listing history 7 events

  1. 2026-05-20
    soldstatus $275,000 Closed 1154-char remark
    Show marketing remark (1154 chars)

    Welcome to 149 Creekstone Court, a move-in-ready 3-bedroom, 2-bath home, built in 2019, offering comfortable one-level living in a quiet Lexington neighborhood. This home would qualify for USDA 100% financing meaning no down payment if you qualify! With over 1,500 square feet, this home provides a spacious and functional layout designed for everyday living. Inside, you'll find a bright and inviting interior that has been well maintained and cared for, making it easy for the next owners to move right in. The single-story design offers a natural flow between living spaces while the bedrooms provide comfortable retreats with plenty of room to spread out. Step outside to enjoy one of the home's standout features — a fully fenced backyard offering complete privacy, perfect for pets, entertaining, or relaxing evenings at home. The covered back porch with pergola creates a welcoming outdoor space ideal for grilling, gathering with friends, or simply unwinding at the end of the day. If you're searching for a well-kept, move-in-ready home with a private backyard and great outdoor living space, 149 Creekstone Court is a must-see.

  2. 2026-04-27
    status Pending
    Show marketing remark (1154 chars)

    Welcome to 149 Creekstone Court, a move-in-ready 3-bedroom, 2-bath home, built in 2019, offering comfortable one-level living in a quiet Lexington neighborhood. This home would qualify for USDA 100% financing meaning no down payment if you qualify! With over 1,500 square feet, this home provides a spacious and functional layout designed for everyday living. Inside, you'll find a bright and inviting interior that has been well maintained and cared for, making it easy for the next owners to move right in. The single-story design offers a natural flow between living spaces while the bedrooms provide comfortable retreats with plenty of room to spread out. Step outside to enjoy one of the home's standout features — a fully fenced backyard offering complete privacy, perfect for pets, entertaining, or relaxing evenings at home. The covered back porch with pergola creates a welcoming outdoor space ideal for grilling, gathering with friends, or simply unwinding at the end of the day. If you're searching for a well-kept, move-in-ready home with a private backyard and great outdoor living space, 149 Creekstone Court is a must-see.

  3. 2026-04-27
    status Pending 1154-char remark
    Show marketing remark (1154 chars)

    Welcome to 149 Creekstone Court, a move-in-ready 3-bedroom, 2-bath home, built in 2019, offering comfortable one-level living in a quiet Lexington neighborhood. This home would qualify for USDA 100% financing meaning no down payment if you qualify! With over 1,500 square feet, this home provides a spacious and functional layout designed for everyday living. Inside, you'll find a bright and inviting interior that has been well maintained and cared for, making it easy for the next owners to move right in. The single-story design offers a natural flow between living spaces while the bedrooms provide comfortable retreats with plenty of room to spread out. Step outside to enjoy one of the home's standout features — a fully fenced backyard offering complete privacy, perfect for pets, entertaining, or relaxing evenings at home. The covered back porch with pergola creates a welcoming outdoor space ideal for grilling, gathering with friends, or simply unwinding at the end of the day. If you're searching for a well-kept, move-in-ready home with a private backyard and great outdoor living space, 149 Creekstone Court is a must-see.

  4. 2026-04-13
    listed $275,000 Active
  5. 2026-04-03
    listed $275,000 Active 1154-char remark
    Show marketing remark (1154 chars)

    Welcome to 149 Creekstone Court, a move-in-ready 3-bedroom, 2-bath home, built in 2019, offering comfortable one-level living in a quiet Lexington neighborhood. This home would qualify for USDA 100% financing meaning no down payment if you qualify! With over 1,500 square feet, this home provides a spacious and functional layout designed for everyday living. Inside, you'll find a bright and inviting interior that has been well maintained and cared for, making it easy for the next owners to move right in. The single-story design offers a natural flow between living spaces while the bedrooms provide comfortable retreats with plenty of room to spread out. Step outside to enjoy one of the home's standout features — a fully fenced backyard offering complete privacy, perfect for pets, entertaining, or relaxing evenings at home. The covered back porch with pergola creates a welcoming outdoor space ideal for grilling, gathering with friends, or simply unwinding at the end of the day. If you're searching for a well-kept, move-in-ready home with a private backyard and great outdoor living space, 149 Creekstone Court is a must-see.

  6. 2026-03-23
    historical $275,000 1154-char remark
    Show marketing remark (1154 chars)

    Welcome to 149 Creekstone Court, a move-in-ready 3-bedroom, 2-bath home, built in 2019, offering comfortable one-level living in a quiet Lexington neighborhood. This home would qualify for USDA 100% financing meaning no down payment if you qualify! With over 1,500 square feet, this home provides a spacious and functional layout designed for everyday living. Inside, you'll find a bright and inviting interior that has been well maintained and cared for, making it easy for the next owners to move right in. The single-story design offers a natural flow between living spaces while the bedrooms provide comfortable retreats with plenty of room to spread out. Step outside to enjoy one of the home's standout features — a fully fenced backyard offering complete privacy, perfect for pets, entertaining, or relaxing evenings at home. The covered back porch with pergola creates a welcoming outdoor space ideal for grilling, gathering with friends, or simply unwinding at the end of the day. If you're searching for a well-kept, move-in-ready home with a private backyard and great outdoor living space, 149 Creekstone Court is a must-see.

  7. 2019-06-17
    soldstatus $185,000

ⓘ 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
$993 · $83/mo
Projected year-2 tax
$2,255 · $188/mo
Expected delta
+$1,262/yr (+$105/mo · 127.1%)

ⓘ 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 5/10 Major 7 d/yr ≥103°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 12% 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
$24,201
− Mortgage interest
−$15,404
− Property taxes
−$993
− Insurance
−$1,375
− Repairs & maintenance
−$1,936
− Management
−$1,936
− HOA
−$180
− Depreciation
−$8,000
Taxable loss
−$5,624
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,350
After-tax cash flow
$615/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
Davidson County Schools
NCES district ID
3701140
Math proficiency
50% ▲ 2.00%
Reading proficiency
50% ▲ 2.00%
Median HH income
$49,696
Composite
42.76/100
National rank
#3157
State rank
#62 of 178 in NC

Livability — Lexington

Score
72/100
State rank
#89
US rank
#6051

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Davidson County · 129,088 people
City population
79,578
Metro
Winston-Salem, NC
Population (ZIP)
39,267
Household income
$63,961
Rent vs Own
24.5% rent · 75.5% own
Severe rent burden
733.0

Population outlook (Davidson County) Hauer SSP2

Today (2025)
167,156 people
By 2030
167,216 · +0.0%
By 2040
164,524 · -1.6%
By 2050
157,229 · -5.9%
By 2075
138,084 · -17.4%
By 2100
112,729 · -32.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 6% Black 6% Two or more races 4% Asian 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Serbian 2% Slovak 2% Italian 2%
Foreign-born
5% · Canada, Jamaica
Languages at home
93% English-only · Spanish 5% Other Asian/Pacific 1%

Political lean MEDSL · Davidson

2024 margin
Solid R (+47.1) · D 25.9% · R 73.0% · Other 1.1%
2008→2024 swing
-13.5pp toward R · 2008: -33.5pp · 2024: -47.1pp
All cycles
2024: R+47.1 2020: R+47.5 2016: R+49.4 2012: R+40.9 2008: R+33.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -46.39%
Current HPI
258.6557
Rent YoY
▲ 3.37%
Metro
Winston-Salem, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+48.6% since first listed
7 events — show timeline
  • 2026-05-20 Sold (MLS) $275,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-04-27 Pending Triad MLS
  • 2026-04-27 Pending CANOPYMLS as Distributed by MLS Grid
  • 2026-04-13 Listed $275,000 Triad MLS
  • 2026-04-03 Listed $275,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-03-23 Coming Soon $275,000 CANOPYMLS as Distributed by MLS Grid
  • 2019-06-17 Sold (Public Records) $185,000 Public Records

Property tax history

+35.6%/yr

Latest (2025): $993 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…