CashFlowRE
Sign in Sign up
108 Carr St
B- Composite 69.15
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 +3.8/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,500

108 Carr St · Jonesville, NC 28642
3 bd · 2.0 ba · 1,890 sqft · Manufactured public records · 9 Days on market
Built 1999 9,147 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investment opportunity in Jonesville. This manufactured home features a 1,332 sq. ft. structure situated on a 0.21-acre lot with established public utility connections. The property has sustained significant fire damage and requires a complete rehabilitation or rebuild. Please note: The structure's original 1,332 sq. ft. is entered in the square footage field; however, due to the fire damage, the square footage is currently not heated. Property is being sold strictly AS-IS, WHERE-IS. Cash only.

Key facts

  • 9,147 sq ft lot
  • Built 1999
  • Listed 9 days

Property features AI

Finance

  • HOA & community: No homeowners association

Exterior

  • Parking: Driveway
  • Utilities: Public sewer; No water heater listed
  • Home design: Manufactured double-wide home; One level; Built in 1999; Dining room fireplace
  • Construction: Vinyl siding; Crawl space foundation
  • Exterior features: Public water; Publicly maintained road

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Natural gas heating; No central cooling listed
  • Interior features: Primary bedroom located on the main level; Total of 5 rooms

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 $70k.

Deal economics

  • At list price, monthly cash flow is $499 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Cap rate 14.9% vs local median 3.2% in Jonesville — 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 56/100 on livability (#629 in NC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: schools F, crime D-, amenities F.
  • Yadkin County Schools (rural): math 46% / reading 46% proficiency, ranked #86 of 178 in NC (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 42 active listings in the ZIP; 132 units permitted in Yadkin County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $481 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Yadkin County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $69,500

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  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. 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.
  5. 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.
  6. 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
1.74%
Cap rate
14.91%
Cash-on-cash
30.78%
DSCR
2.37
GRM
4.8

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
25.5%
Equity multiple
2.06×
Total profit
$20,531
Equity at exit
$10,363
10-year hold
IRR
33.2%
Equity multiple
4.02×
Total profit
$58,826
Equity at exit
$6,009

Cash invested: $19,460 (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 28642

Home prices YoY
-10.8%
Active inventory
42
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$1,209 medium interval (Pro) →
Mortgage (P&I)
$364
Tax from tax record
$63 /mo · $754/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$254
Net cashflow
$499

Break-even live

Break-even rent $577
Max offer price $69,500
Occupancy floor 54%

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
$17,375
Closing costs
$2,085
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 5 events

  1. 2026-06-02
    status $69,500 Pending 9 DOM
  2. 2026-06-01
    days on market $69,500 Active 9 DOM
  3. 2026-05-31
    days on market $69,500 Active 8 DOM
  4. 2026-05-31
    days on market $69,500 Active 7 DOM
  5. 2026-05-15
    listed $69,500 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
$754 · $63/mo
Projected year-2 tax
$754 · $63/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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$14,512
− Mortgage interest
−$3,893
− Property taxes
−$754
− Insurance
−$348
− Repairs & maintenance
−$1,161
− Management
−$1,161
− Depreciation
−$2,022
Taxable income
$5,174
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,242
After-tax cash flow
$4,748/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
Yadkin County Schools
NCES district ID
3705040
Math proficiency
46% ▲ 1.00%
Reading proficiency
46% ▲ 1.00%
Median HH income
$39,504
Composite
38.47/100
National rank
#4188
State rank
#86 of 178 in NC

Livability — Jonesville

Score
56/100
State rank
#629
US rank
#22881

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jonesville, NC
Population (ZIP)
5,591

Population outlook (Yadkin County) Hauer SSP2

Today (2025)
35,479 people
By 2030
34,008 · -4.1%
By 2040
30,683 · -13.5%
By 2050
27,109 · -23.6%
By 2075
19,600 · -44.8%
By 2100
13,328 · -62.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Hispanic / Latino 9% Black 9% Two or more races 3%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Romanian 3% Slovak 3% Serbian 2%
Foreign-born
3% · Canada
Languages at home
93% English-only · Spanish 7%

Political lean MEDSL · Yadkin

2024 margin
Solid R (+62.4) · D 18.4% · R 80.8%
2008→2024 swing
-16.5pp toward R · 2008: -46.0pp · 2024: -62.4pp
All cycles
2024: R+62.4 2020: R+61.1 2016: R+61.5 2012: R+51.5 2008: R+46.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -25.06%
Current HPI
207.5348
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

1 event — show timeline
  • 2026-05-15 Listed $69,500 Triad MLS

Property tax history

-0.2%/yr

Latest (2025): $754 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…