CashFlowRE
Sign in Sign up
317 NC 742 Hwy S
C+ Composite 64.57
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 +18.7/30.0
  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • DSCR +5.9/10.0
  • 1% rule +5.0/10.0
  • Condition / age +3.8/5.0
  • Rent growth +2.5/5.0
  • Livability +2.1/5.0
  • Schools +1.7/10.0

$100,000

317 NC 742 Hwy S · Wadesboro, NC 28170
2 bd · 1.0 ba · 895 sqft · SingleFamily · 149 Days on market
Built 1948 Good condition 1.60 ac lot Garage $112/sqft · 28% below area Est $139k · 28% under ↓ 8% since listing

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

Listing remarks

Don't miss this charming property just south of uptown Wadesboro! This cozy home has a desirable open floorplan with the living, dining and kitchen areas all visible to one another. A beautiful fireplace becomes the centerpiece of the living room, and a large laundry area is accessible from the living room. A 12x12 deck overlooks the large backyard that provides ample space for outdoor living. A walk-in basement crawlspace offers storage space and easy access to plumbing, electrical, and duct work. Refrigerator and stove not included in sale of home.

Key facts

  • Beautiful fireplace
  • Open floorplan
  • Large laundry area

Tags

OPEN FLOORPLANBEAUTIFUL FIREPLACELARGE LAUNDRY AREA12X12 DECKLARGE BACKYARD

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $100k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $99 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $88k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% vs local median 5.0% in Wadesboro — 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 41/100 on livability (#728 in NC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: housing C-, crime F, amenities F.
  • Anson County Schools (rural): math 20% / reading 32% proficiency, ranked #159 of 178 in NC (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Wadesboro Primary (math 5% / reading 5%, grade F, #1,405 of 1,410 statewide, top 100%, 290 students, 99% FRL); Anson Middle (math 16% / reading 31%, grade F, #402 of 475 statewide, top 85%, 701 students, 100% FRL); Anson High School (math 22% / reading 22%, grade F, #484 of 535 statewide, top 91%, 655 students, 98% FRL) — zoned schools average 99% FRL vs 67% district-wide (32 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 100 active listings in the ZIP; 1 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 55 units permitted in Anson County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($36k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $11k of equity ($691 loan paydown + $10k appreciation (10.0% local appreciation)).
  • Anson County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 149 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 51% 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 $88,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 149 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
1.00%
Cap rate
7.48%
Cash-on-cash
4.24%
DSCR
1.19
GRM
8.3

CMA / ARV

ARV (median comp)
$139,291
List price
$100,000
Delta
-28.21%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
66 Hope St 0.09mi 2/1.0 919 (+3%) 7mo $115,000 $125 85
145 W Burnsville St 0.25mi 1/1.0 (-1) 864 (-4%) 4mo $79,900 $92 74
305 E Burnsville St 0.46mi 2/1.0 1,061 (+18%) 11mo $156,000 $147 44
502 E Wade St 0.97mi 2/1.0 1,021 (+14%) 6mo $135,000 $132 36
503 Graham St 0.99mi 3/1.0 (+1) 1,018 (+14%) 5mo $70,000 $69 33
810 Demingwood St 0.81mi 2/1.0 1,047 (+17%) 10mo $120,000 $115 32
327 Breslin St 1.10mi 3/1.0 (+1) 1,064 (+19%) 6mo $166,920 $157 30
520 Moore St 0.81mi 3/1.0 (+1) 1,025 (+14%) 19mo $144,200 $141 20

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
27.3%
Equity multiple
3.17×
Total profit
$60,778
Equity at exit
$90,088
10-year hold
IRR
23.9%
Equity multiple
7.22×
Total profit
$174,057
Equity at exit
$194,278

Cash invested: $28,000 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
5 active · 1 under contract
Months of supply
15.0 mo (7%/mo absorbed)
Median asking
$135,000 ($163/sqft)
Median days on market
108 d
This list price
20% of active listings are priced below it
ARV vs active asking
-4.5% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 28170

Home prices YoY
5.8%
Active inventory
100
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,000 medium interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,500/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$210
Net cashflow
$99

Break-even live

Break-even rent $875
Max offer price $100,000
Occupancy floor 85%

Sensitivity live

Price -10% $168 -5% $133 +0% $99 +5% $64 +10% $30
Rent -10% $20 -5% $59 +0% $99 +5% $138 +10% $178
Rate -1.0pp $149 -0.5pp $124 base $99 +0.5pp $73 +1.0pp $47

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
$25,000
Closing costs
$3,000
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
418 Orchard St Wadesboro, NC 3.0 1.0 1023 $1,000 $0.98 1d 1 0.52mi

Property features AI

Finance

Financial info
No restrictions
HOA & community
No HOA

Exterior

Parking
Driveway (no main-level garage)
Utilities
City waterPublic sewerNatural gas service
Home design
Single-family residenceOne storySite-built constructionVinyl exterior
Construction
Crawl space foundation
Exterior features
1.6-acre lotDriveway accessDirt and paved road surfacesPublicly maintained road

Interior

Kitchen
Electric rangeRefrigerator
Bedrooms
2 bedrooms on the main level
Flooring
TileLinoleumWood
Bathrooms
1 full bathroom on the main level
Heating & cooling
Forced air heating (natural gas)Ceiling fansWindow unit cooling
Interior features
3 total roomsLiving room fireplaceExterior-entry basement
Laundry & utility
Laundry on the main levelElectric water heater

Listing history 50 events

  1. 2026-09-23
    days on market $100,000 Active 149 DOM
  2. 2026-09-22
    days on market $100,000 Active 148 DOM
  3. 2026-09-20
    days on market $100,000 Active 146 DOM
  4. 2026-09-19
    days on market $100,000 Active 144 DOM
  5. 2026-09-17
    days on market $100,000 Active 143 DOM
  6. 2026-09-17
    days on market $100,000 Active 142 DOM
  7. 2026-09-16
    days on market $100,000 Active 141 DOM
  8. 2026-09-14
    days on market $100,000 Active 140 DOM
  9. 2026-09-13
    days on market $100,000 Active 139 DOM
  10. 2026-09-12
    days on market $100,000 Active 138 DOM
  11. 2026-09-11
    pricedays on market $100,000 Active 137 DOM
  12. 2026-09-05
    days on market $115,000 Active 131 DOM
  13. 2026-09-04
    days on market $115,000 Active 130 DOM
  14. 2026-09-03
    days on market $115,000 Active 129 DOM
  15. 2026-09-02
    remarks 556-char remark
  16. 2026-09-02
    days on market $115,000 Active 128 DOM
  17. 2026-08-29
    days on market $115,000 Active 124 DOM
  18. 2026-08-28
    days on market $115,000 Active 123 DOM
  19. 2026-08-27
    days on market $115,000 Active 122 DOM
  20. 2026-08-25
    days on market $115,000 Active 120 DOM
  21. 2026-08-24
    days on market $115,000 Active 119 DOM
  22. 2026-08-23
    days on market $115,000 Active 118 DOM
  23. 2026-08-22
    days on market $115,000 Active 117 DOM
  24. 2026-08-21
    days on market $115,000 Active 116 DOM
  25. 2026-08-20
    days on market $115,000 Active 115 DOM
  26. 2026-08-19
    days on market $115,000 Active 114 DOM
  27. 2026-08-18
    days on market $115,000 Active 113 DOM
  28. 2026-08-17
    days on market $115,000 Active 112 DOM
  29. 2026-08-16
    days on market $115,000 Active 111 DOM
  30. 2026-08-15
    days on market $115,000 Active 110 DOM
  31. 2026-08-14
    days on market $115,000 Active 109 DOM
  32. 2026-08-13
    days on market $115,000 Active 108 DOM
  33. 2026-08-12
    days on market $115,000 Active 107 DOM
  34. 2026-08-11
    days on market $115,000 Active 106 DOM
  35. 2026-08-10
    days on market $115,000 Active 105 DOM
  36. 2026-08-09
    days on market $115,000 Active 104 DOM
  37. 2026-08-08
    days on market $115,000 Active 103 DOM
  38. 2026-08-07
    days on market $115,000 Active 102 DOM
  39. 2026-08-06
    days on market $115,000 Active 101 DOM
  40. 2026-08-05
    days on market $115,000 Active 100 DOM
  41. 2026-08-04
    days on market $115,000 Active 99 DOM
  42. 2026-08-03
    days on market $115,000 Active 98 DOM
  43. 2026-07-31
    days on market $115,000 Active 95 DOM
  44. 2026-07-30
    days on market $115,000 Active 94 DOM
  45. 2026-07-29
    days on market $115,000 Active 93 DOM
  46. 2026-07-27
    days on market $115,000 Active 91 DOM
  47. 2026-07-25
    days on market $115,000 Active 89 DOM
  48. 2026-07-24
    days on market $115,000 Active 88 DOM
  49. 2026-07-23
    days on market $115,000 Active 87 DOM
  50. 2026-07-22
    days on market $115,000 Active 86 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 51% 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
$12,000
− Mortgage interest
−$5,602
− Property taxes
−$1,500
− Insurance
−$500
− Repairs & maintenance
−$960
− Management
−$960
− Depreciation
−$2,909
Taxable loss
−$431
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$103
After-tax cash flow
$1,290/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.

Condition & rehab AI · 13 photos

Good 75/100 Cosmetic rehab Est. rehab $4,475–$13,425 screening

This charming single-family home offers a good condition with a good ROI potential through cosmetic updates.

Value-add opportunities

  • Both Paint exterior — Enhances curb appeal and value
  • Both Replace deck boards — Improves safety and appearance

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 17/100

Zoned Schools

Elementary Wadesboro Elementary F NC #1,405/1,410 Nat'l #40,579/41,679 Middle Anson Middle F NC #402/475 Nat'l #10,902/14,009 High Anson High School F NC #484/535 Nat'l #13,673/17,239

Schools (NCES district)

District
Anson County Schools
NCES district ID
3700180
Math proficiency
20% ▼ -7.00%
Reading proficiency
32% ▼ -1.00%
Median HH income
$34,961
Composite
21.41/100
National rank
#8348
State rank
#159 of 178 in NC
F Composite livability gradescore 41/100

Livability — Wadesboro

Score
41/100
State rank
#728
US rank
#27112

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wadesboro, NC
County
Anson · 23,572 people
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
9,595
Household income
$36,139
Rent vs Own
38.1% rent · 61.9% own
Severe rent burden
10% of renters

Population outlook (Anson County) Hauer SSP2

Today (2025)
23,572 people
By 2030
22,384 · -5.0%
By 2040
19,976 · -15.3%
By 2050
17,803 · -24.5%
By 2075
13,839 · -41.3%
By 2100
10,890 · -53.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 53% White 38% Two or more races 4% Asian 3% Hispanic / Latino 2%
Common ancestry
Slovak 1% Russian 1% Serbian 1%
Foreign-born
4% · Canada, South Korea
Languages at home
95% English-only · Spanish 2% Other Asian/Pacific 1% Korean 1%

Political lean MEDSL · Anson

2024 margin
Toss-up / Even · D 48.4% · R 50.9%
2008→2024 swing
-23.5pp toward R · 2008: 20.9pp · 2024: -2.5pp
All cycles
2024: R+2.5 2020: D+4.2 2016: D+12.6 2012: D+25.0 2008: D+20.9

Not yet ingested

Civics

Price history

-8.0% since first listed
2 events — show timeline
  • 2026-06-06 Price Changed $115,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-04-27 Listed $125,000 CANOPYMLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…