CashFlowRE
Sign in Sign up
7934 Wood Hollow Trl
C- Composite 50.05
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 +20.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.4/10.0
  • 1% rule +4.3/10.0
  • Livability +3.7/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$192,500

7934 Wood Hollow Trl · Liberty, NC 27298
3 bd · 2.0 ba · 1,188 sqft · Manufactured public records · 142 Days on market
Built 2002 1.34 ac lot $13/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Reduced!!! Priced Nearly $20,000 Below Tax Value! Property Sold As-Is, All Info, Systems And Utilities To Be Verified By Buyer. All Info Based On Public Record And/Or Prior Mls And Unverified. Agents, Review Agent Remarks. Age, Sq Ftg Estimated.

Key facts

  • Split floor plan
  • Primary suite
  • Standalone shower

Tags

GRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESSPLIT FLOOR PLANPRIMARY SUITEEN-SUITE BATHSTANDALONE SHOWER

Property features AI

Finance

  • Other: Located in the Wood Hollow subdivision; Directions available to the property
  • Financial info: $909 annual tax amount
  • HOA & community: Association (Wood Hollow / Greensboro) with an annual fee of $150

Exterior

  • Parking: Driveway parking; no garage
  • Utilities: Well water; Septic tank; Electric water heater; Electric-powered systems
  • Home design: Manufactured double-wide home; One story; Built in 2002; Existing structure
  • Construction: Vinyl siding; Crawl space foundation; One fireplace located in the living room
  • Exterior features: No fencing; Subdivision lot; Private maintained road

Interior

  • Kitchen: Dishwasher; Free-standing range; Range hood
  • Bedrooms: Multiple bedrooms on the main level (rooms with main-level dimensions listed)
  • Flooring: Laminate flooring
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central air conditioning; Electric forced-air heating
  • Interior features: Primary bedroom located on the main level; Solid surface countertops
  • Laundry & utility: Washer hookup; Dryer connection on main level; Electric water heater

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 $192k.

Deal economics

  • At list price, monthly cash flow is $241 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $180k (6.6% below list).
  • Recommended offer: $169k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% vs local median 4.3% in Liberty — 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 74/100 on livability (#56 in NC, #4,472 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Alamance-Burlington Schools (rural): math 30% / reading 40% proficiency, ranked #133 of 178 in NC (top 75%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Sylvan Elementary (math 32% / reading 42%, grade F, #771 of 1,410 statewide, top 57%, 291 students, 63% FRL); Southern Alamance Middle (math 34% / reading 44%, grade F, #238 of 475 statewide, top 51%, 685 students, 49% FRL); Southern Alamance High (math 69% / reading 54%, grade B-, #199 of 535 statewide, top 37%, 1,360 students, 43% FRL) — zoned schools at 52% FRL track the district average.
  • Market conditions: 79 active listings in the ZIP; 2,466 units permitted in Alamance County in 2024 (403 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.
  • Alamance County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 142 days — a 12% lower offer ($169k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 18y 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 $68k; list at $192k implies a 183% 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→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $169,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 142 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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
0.93%
Cap rate
7.80%
Cash-on-cash
5.38%
DSCR
1.24
GRM
8.9

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
-8.0%
Equity multiple
0.71×
Total profit
$-15,879
Equity at exit
$28,702
10-year hold
IRR
1.5%
Equity multiple
1.11×
Total profit
$5,709
Equity at exit
$16,644

Cash invested: $53,900 (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 27298

Home prices YoY
-12.8%
Active inventory
79
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,797 medium interval (Pro) →
Mortgage (P&I)
$1,009
Tax from tax record
$76 /mo · $909/yr
Insurance
$80
HOA
$13
Vacancy / Maint / Mgmt
$377
Net cashflow
$241

Break-even live

Break-even rent $1,492
Max offer price $192,500
Occupancy floor 82%

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
$48,125
Closing costs
$5,775
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.

HOA detail

Monthly dues
$13 · $156/yr

Listing history 24 events

  1. 2026-06-07
    statusdays on market $192,500 Pending 142 DOM
  2. 2026-06-05
    days on market $192,500 Due Diligence Period 141 DOM
  3. 2026-06-02
    days on market $192,500 Due Diligence Period 139 DOM
  4. 2026-06-01
    days on market $192,500 Due Diligence Period 138 DOM
  5. 2026-05-31
    days on market $192,500 Due Diligence Period 137 DOM
  6. 2026-05-30
    days on market $192,500 Due Diligence Period 136 DOM
  7. 2026-05-15
    historical Due Diligence Period
  8. 2026-05-14
    price $192,500
  9. 2026-04-30
    status Active
  10. 2026-04-21
    historical Due Diligence Period
  11. 2026-04-02
    price $195,000
  12. 2026-03-19
    price $197,900
  13. 2026-02-12
    price $198,900
  14. 2026-01-14
    listed $200,000 Active
  15. 2025-07-29
    soldstatus $68,000
  16. 2016-10-21
    soldstatus $70,000
  17. 2014-05-15
    soldstatus $35,000
  18. 2012-06-25
    historical
  19. 2012-03-23
    listed $57,500
  20. 2008-11-11
    soldstatus $29,900 245-char remark
    Show marketing remark (245 chars)

    Reduced!!! Priced Nearly $20,000 Below Tax Value! Property Sold As-Is, All Info, Systems And Utilities To Be Verified By Buyer. All Info Based On Public Record And/Or Prior Mls And Unverified. Agents, Review Agent Remarks. Age, Sq Ftg Estimated.

  21. 2008-11-11
    soldstatus $29,900 245-char remark
    Show marketing remark (245 chars)

    Reduced!!! Priced Nearly $20,000 Below Tax Value! Property Sold As-Is, All Info, Systems And Utilities To Be Verified By Buyer. All Info Based On Public Record And/Or Prior Mls And Unverified. Agents, Review Agent Remarks. Age, Sq Ftg Estimated.

  22. 2008-07-24
    listed $44,900 245-char remark
    Show marketing remark (245 chars)

    Reduced!!! Priced Nearly $20,000 Below Tax Value! Property Sold As-Is, All Info, Systems And Utilities To Be Verified By Buyer. All Info Based On Public Record And/Or Prior Mls And Unverified. Agents, Review Agent Remarks. Age, Sq Ftg Estimated.

  23. 2008-07-24
    listed $44,900 245-char remark
    Show marketing remark (245 chars)

    Reduced!!! Priced Nearly $20,000 Below Tax Value! Property Sold As-Is, All Info, Systems And Utilities To Be Verified By Buyer. All Info Based On Public Record And/Or Prior Mls And Unverified. Agents, Review Agent Remarks. Age, Sq Ftg Estimated.

  24. 2001-10-22
    soldstatus $15,000

ⓘ 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
$909 · $76/mo
Projected year-2 tax
$1,579 · $132/mo
Expected delta
+$670/yr (+$56/mo · 73.7%)

ⓘ 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 5/10 Major 22% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 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
$21,568
− Mortgage interest
−$10,783
− Property taxes
−$909
− Insurance
−$962
− Repairs & maintenance
−$1,725
− Management
−$1,725
− HOA
−$156
− Depreciation
−$5,600
Taxable loss
−$293
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$70
After-tax cash flow
$2,968/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
Alamance-Burlington Schools
NCES district ID
3700030
Math proficiency
30% ▼ -6.00%
Reading proficiency
40% ▲ 2.00%
Median HH income
$43,359
Composite
29.68/100
National rank
#6460
State rank
#133 of 178 in NC

Livability — Liberty

Score
74/100
State rank
#56
US rank
#4472

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
10,507

Population outlook (Alamance County) Hauer SSP2

Today (2025)
173,381 people
By 2030
180,609 · +4.2%
By 2040
194,327 · +12.1%
By 2050
206,158 · +18.9%
By 2075
235,665 · +35.9%
By 2100
258,626 · +49.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 15% Two or more races 10% Black 7%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Slovak 4% Lithuanian 2% Serbian 1%
Foreign-born
7% · Canada
Languages at home
90% English-only · Spanish 9% French/Haitian/Cajun 1%

Political lean MEDSL · Alamance

2024 margin
Lean R (+8.2) · D 45.4% · R 53.5% · Other 1.1%
2008→2024 swing
+1.1pp toward D · 2008: -9.2pp · 2024: -8.2pp
All cycles
2024: R+8.2 2020: R+8.4 2016: R+12.9 2012: R+14.1 2008: R+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -37.90%
Current HPI
257.7834
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

+1183.3% since first listed
18 events — show timeline
  • 2026-05-15 Contingent Triad MLS
  • 2026-05-14 Price Changed $192,500 Triad MLS
  • 2026-04-30 Relisted Triad MLS
  • 2026-04-21 Contingent Triad MLS
  • 2026-04-02 Price Changed $195,000 Triad MLS
  • 2026-03-19 Price Changed $197,900 Triad MLS
  • 2026-02-12 Price Changed $198,900 Triad MLS
  • 2026-01-14 Listed $200,000 Triad MLS
  • 2025-07-29 Sold (Public Records) $68,000 Public Records
  • 2016-10-21 Sold (Public Records) $70,000 Public Records
  • 2014-05-15 Sold (Public Records) $35,000 Public Records
  • 2012-06-25 Listing Removed TMLS
  • 2012-03-23 Listed $57,500 TMLS
  • 2008-11-11 Sold (MLS) $29,900 TMLS
  • 2008-11-11 Sold (MLS) $29,900 AMLSNC
  • 2008-07-24 Listed $44,900 TMLS
  • 2008-07-24 Listed $44,900 AMLSNC
  • 2001-10-22 Sold (Public Records) $15,000 Public Records

Property tax history

+5.9%/yr

Latest (2025): $909 · +6.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…