CashFlowRE
Sign in Sign up
108 Sherry St
C- Composite 54.32
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 +24.6/30.0
  • DSCR +7.9/10.0
  • 1% rule +5.0/10.0
  • Rent growth +3.9/5.0
  • Schools +3.9/10.0
  • ARV discount +3.3/15.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,990

108 Sherry St · Sneads Ferry, NC 28460
3 bd · 2.0 ba · 840 sqft · Manufactured public records · 125 Days on market
Built 1986 0.44 ac lot Est $174k · 9% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Affordable home with 2 bedrooms and 2 baths. Single wide mobile home with addition under one metal roof offer approximately 1260 sq. ft. The addition leads out onto a nice covered patio. Garage, lean to and shed are bonus assets. Yard is nicely landscaped with dogwood and magnolia trees, even blueberry bushes! The lot is . 44 acre and located just minutes from beaches, MARSOC and shopping. Call for appointment.

Key facts

  • Open living spaces
  • Waterfront dining
  • Local boat ramps

Tags

QUICK ACCESS TO CAMP LEJEUNEOPEN LIVING SPACESFUNCTIONAL LAYOUTYARD IDEAL FOR RELAXATIONLOCAL BOAT RAMPSWATERFRONT DINING

Property features AI

Exterior

  • Parking: Attached garage (2 spaces); Unpaved parking
  • Security: Storm door(s)
  • Utilities: Well and public water available; Septic tank; Underground utilities; Water connected
  • Home design: Manufactured home; One level; Aluminum siding exterior
  • Construction: Metal roof; Frame construction
  • Exterior features: Covered patio and porch; Porch; Above-ground pool; Shed(s); Workshop; Has view

Interior

  • Kitchen: Electric oven; Freezer; Refrigerator; Garbage disposal; Electric water heater
  • Bedrooms: Total rooms: 5
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air; Wall/window unit(s); Propane and electric heating; Forced air; Heat pump
  • Interior features: Walk-in closets; Ceiling fans; Storm windows; Window coverings; Crawl space (no finished basement)
  • Laundry & utility: Washer; Dryer; Laundry located in hall laundry closet

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 $190k.

Deal economics

  • At list price, monthly cash flow is $392 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Recommended offer: $167k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 4.0% in Sneads Ferry — 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 63/100 on livability (#398 in NC) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+; Watch: health & safety D, amenities F, commute F.
  • Onslow County Schools (other): math 42% / reading 49% proficiency, ranked #84 of 178 in NC (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Dixon Elementary (math 63% / reading 66%, grade B, #147 of 1,410 statewide, top 11%, 736 students, 30% FRL); Dixon Middle (math 49% / reading 53%, grade C, #106 of 475 statewide, top 22%, 948 students, 39% FRL); Dixon High (math 62% / reading 72%, grade B, #142 of 535 statewide, top 28%, 1,149 students, 33% FRL) — zoned schools at 34% FRL track the district average.
  • Zoned-school proficiency averages 61% at this address vs 46% district-wide (+15 pts) — the actual schools serving this property are materially stronger than the Onslow County Schools average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+5.7%/yr); 560 active listings in the ZIP; solid renter incomes; 1,246 units permitted in Onslow County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 5.7% rent growth), your $53k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 125 days — a 12% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y 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 $144k; 32% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $167,191 (12.0% below list)

Questions for the listing agent

  1. It's been on market 125 days. Have you received any prior offers? Is the seller open to a 12% 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. 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
1.00%
Cap rate
8.77%
Cash-on-cash
8.85%
DSCR
1.39
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$173,880
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
109 Tasha St 0.21mi 3/2.0 920 (+10%) 16mo $190,000 $207 61

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 · 5.68% rent growth · sell at horizon

5-year hold
IRR
-0.3%
Equity multiple
0.99×
Total profit
$-626
Equity at exit
$28,328
10-year hold
IRR
11.7%
Equity multiple
2.02×
Total profit
$54,122
Equity at exit
$16,427

Cash invested: $53,197 (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 28460

Rents YoY
5.7%
Active inventory
560
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,907 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$39 /mo · $465/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$400
Net cashflow
$392

Break-even live

Break-even rent $1,410
Max offer price $189,990
Occupancy floor 74%

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
$47,498
Closing costs
$5,700
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 11 events

  1. 2026-05-31
    days on market $189,990 Active 125 DOM
  2. 2026-05-30
    days on market $189,990 Active 124 DOM
  3. 2026-04-29
    price $189,990
  4. 2026-03-26
    price $194,900
  5. 2026-01-26
    listed $199,900 Active
  6. 2023-04-16
    historical
  7. 2022-12-19
    price $175,000
  8. 2022-11-03
    price $179,999
  9. 2022-10-21
    listed $189,999 Active
  10. 2021-10-25
    soldstatus $144,000 415-char remark
    Show marketing remark (415 chars)

    Affordable home with 2 bedrooms and 2 baths. Single wide mobile home with addition under one metal roof offer approximately 1260 sq. ft. The addition leads out onto a nice covered patio. Garage, lean to and shed are bonus assets. Yard is nicely landscaped with dogwood and magnolia trees, even blueberry bushes! The lot is . 44 acre and located just minutes from beaches, MARSOC and shopping. Call for appointment.

  11. 2021-08-27
    listed $150,000 415-char remark
    Show marketing remark (415 chars)

    Affordable home with 2 bedrooms and 2 baths. Single wide mobile home with addition under one metal roof offer approximately 1260 sq. ft. The addition leads out onto a nice covered patio. Garage, lean to and shed are bonus assets. Yard is nicely landscaped with dogwood and magnolia trees, even blueberry bushes! The lot is . 44 acre and located just minutes from beaches, MARSOC and shopping. Call for appointment.

ⓘ 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
$465 · $39/mo
Projected year-2 tax
$1,558 · $130/mo
Expected delta
+$1,093/yr (+$91/mo · 235.2%)

ⓘ 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 9/10 Extreme 7 d/yr ≥104°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$22,881
− Mortgage interest
−$10,642
− Property taxes
−$465
− Insurance
−$950
− Repairs & maintenance
−$1,830
− Management
−$1,830
− Depreciation
−$5,527
Taxable income
$1,636
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$393
After-tax cash flow
$4,313/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
Onslow County Schools
NCES district ID
3703450
Math proficiency
42% ▲ 6.00%
Reading proficiency
49% ▲ 5.00%
Median HH income
$46,076
Composite
38.66/100
National rank
#4148
State rank
#84 of 178 in NC

Livability — Sneads Ferry

Score
63/100
State rank
#398
US rank
#15272

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Onslow County · 164,453 people
City population
13,532
Metro
Jacksonville, NC
Population (ZIP)
13,532
Household income
$88,908
Rent vs Own
25.3% rent · 74.7% own
Severe rent burden
349.0

Population outlook (Onslow County) Hauer SSP2

Today (2025)
189,789 people
By 2030
194,463 · +2.5%
By 2040
193,629 · +2.0%
By 2050
193,248 · +1.8%
By 2075
196,995 · +3.8%
By 2100
201,513 · +6.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Two or more races 13% Hispanic / Latino 9% Black 3% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 5% Dominican 2%
Common ancestry
Lithuanian 3% Romanian 2% Portuguese 2%
Foreign-born
3% · South Korea, Canada
Languages at home
93% English-only · Spanish 4% German/W. Germanic 1% Other Indo-European 1%

Political lean MEDSL · Onslow

2024 margin
Solid R (+35.9) · D 31.5% · R 67.5% · Other 1.0%
2008→2024 swing
-14.5pp toward R · 2008: -21.5pp · 2024: -35.9pp
All cycles
2024: R+35.9 2020: R+30.2 2016: R+34.6 2012: R+27.0 2008: R+21.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -162.21%
Current HPI
176.3461
Rent YoY
▲ 5.68%
Metro
Jacksonville, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+26.7% since first listed
9 events — show timeline
  • 2026-04-29 Price Changed $189,990 Hive MLS
  • 2026-03-26 Price Changed $194,900 Hive MLS
  • 2026-01-26 Listed $199,900 Hive MLS
  • 2023-04-16 Listing Removed Hive MLS
  • 2022-12-19 Price Changed $175,000 Hive MLS
  • 2022-11-03 Price Changed $179,999 Hive MLS
  • 2022-10-21 Listed $189,999 Hive MLS
  • 2021-10-25 Sold (MLS) $144,000 Hive MLS
  • 2021-08-27 Listed $150,000 Hive MLS

Property tax history

+0.5%/yr

Latest (2025): $465 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…