CashFlowRE
Sign in Sign up
140 Wild Turkey Trl
D- Composite 38.11
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 +13.7/30.0
  • ARV discount +5.9/15.0
  • DSCR +4.2/10.0
  • Schools +4.2/10.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$255,000

140 Wild Turkey Trl · Long Creek, NC 28457
4 bd · 2.0 ba · 2,052 sqft · Manufactured public records · 4 Days on market
Built 1999 0.78 ac lot Est $246k · at est.

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

Listing remarks MLS

[ACCEPTING BACKUP OFFERS] Spacious, well-maintained DWMH. Four bedrooms including large master with an extra sitting area, perfect for a home office. Large master bath with stand up shower, soaking tub, and a double vanity. Large walk-in master closet. Newer cabinets, beautiful flooring, and carpeted bedrooms in great shape. Home has a formal seating area and dining room when you walk in and a cozy den with fireplace just beyond the kitchen, which also features bar-height seating. 3 bedrooms on one end of the house with another full bathroom to share. Fenced in back yard that would be great for pets and also has a large shed.

Key facts

  • Breakfast nook
  • Two level back deck
  • 11.5 x 20 shed

Tags

NO HOABREAKFAST NOOKTWO LEVEL BACK DECKFENCED BACKYARD11.5 X 20 SHEDPROPERTY LINE EXTENDS

Property features AI

Finance

  • Other: Zoned RP; Subdivision: Highsmith Mill
  • HOA & community: No association amenities

Exterior

  • Parking: Off-street parking; On-site parking
  • Utilities: Well water; Septic tank
  • Home design: Manufactured home; One-story; Entry level on level 1
  • Construction: Brick and vinyl siding exterior; Shingle roof; Permanent foundation; Built with additional details in remarks
  • Exterior features: Deck; Rear porch; Chain link, wood, and backyard fencing; Shed(s); Wooded and secluded lot; Paved road access; City street and state road frontage

Interior

  • Kitchen: Electric oven; Electric range; Refrigerator; Dishwasher
  • Bedrooms: Bedrooms located on main level
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Electric heating; Central air conditioning
  • Interior features: Walk-in closets; Ceiling fans; Pantry; Window coverings; Gas log fireplace; Has view; Accessible full bath
  • Laundry & utility: Dedicated laundry room; 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 4-bed/2.0-bath manufactured listed at $255k.

Deal economics

  • At list price, monthly cash flow is $20 ($245/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 $195k (23.7% below list).
  • Recommended offer: $195k (23.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Pender County Schools (rural): math 49% / reading 50% proficiency, ranked #66 of 178 in NC (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Malpass Corner Elementary (math 27% / reading 22%, grade F, #1,112 of 1,410 statewide, top 82%, 480 students, 89% FRL); West Pender Middle (math 22% / reading 32%, grade F, #374 of 475 statewide, top 80%, 179 students, 86% FRL); Heide Trask High (math 52% / reading 37%, grade F, #352 of 535 statewide, top 68%, 720 students, 69% FRL) — zoned schools average 81% FRL vs 47% district-wide (35 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 32% at this address vs 50% district-wide (-18 pts) — the specific schools serving this property underperform the Pender County Schools average; the district grade overstates school quality for this exact location.
  • Market conditions: 49 active listings in the ZIP; 943 units permitted in Pender County in 2024 (0 in 5+ unit buildings).

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.
  • Pender County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 19y 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 $190k; 34% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 96% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $194,549 (23.7% below list)

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. 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?
  3. 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.
  4. 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.
  5. 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
0.76%
Cap rate
6.39%
Cash-on-cash
0.34%
DSCR
1.02
GRM
10.9

CMA / ARV

ARV (on-the-fly)
$246,240
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
140 Wild Turkey Trl 0.00mi 4/2.0 2,124 (+4%) 0mo $255,000 $120 94

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-15.8%
Equity multiple
0.44×
Total profit
$-40,145
Equity at exit
$38,021
10-year hold
IRR
-7.5%
Equity multiple
0.53×
Total profit
$-33,780
Equity at exit
$22,048

Cash invested: $71,400 (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 28457

Home prices YoY
-23.6%
Active inventory
49
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$1,945 medium interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$73 /mo · $877/yr
Insurance
$106
HOA
$0
Vacancy / Maint / Mgmt
$409
Net cashflow
$20

Break-even live

Break-even rent $1,920
Max offer price $255,000
Occupancy floor 94%

Sensitivity live

Price -10% $165 -5% $93 +0% $20 +5% $-52 +10% $-124
Rent -10% $-133 -5% $-56 +0% $20 +5% $97 +10% $174
Rate -1.0pp $149 -0.5pp $85 base $20 +0.5pp $-46 +1.0pp $-113

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
$63,750
Closing costs
$7,650
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 12 events

  1. 2026-05-15
    status Pending
  2. 2026-05-11
    listed $255,000 Active
  3. 2022-04-05
    soldstatus $190,000 Closed 636-char remark
    Show marketing remark (636 chars)

    [ACCEPTING BACKUP OFFERS] Spacious, well-maintained DWMH. Four bedrooms including large master with an extra sitting area, perfect for a home office. Large master bath with stand up shower, soaking tub, and a double vanity. Large walk-in master closet. Newer cabinets, beautiful flooring, and carpeted bedrooms in great shape. Home has a formal seating area and dining room when you walk in and a cozy den with fireplace just beyond the kitchen, which also features bar-height seating. 3 bedrooms on one end of the house with another full bathroom to share. Fenced in back yard that would be great for pets and also has a large shed.

  4. 2022-04-05
    soldstatus $190,000
    Show marketing remark (636 chars)

    [ACCEPTING BACKUP OFFERS] Spacious, well-maintained DWMH. Four bedrooms including large master with an extra sitting area, perfect for a home office. Large master bath with stand up shower, soaking tub, and a double vanity. Large walk-in master closet. Newer cabinets, beautiful flooring, and carpeted bedrooms in great shape. Home has a formal seating area and dining room when you walk in and a cozy den with fireplace just beyond the kitchen, which also features bar-height seating. 3 bedrooms on one end of the house with another full bathroom to share. Fenced in back yard that would be great for pets and also has a large shed.

  5. 2022-02-20
    historical 636-char remark
    Show marketing remark (636 chars)

    [ACCEPTING BACKUP OFFERS] Spacious, well-maintained DWMH. Four bedrooms including large master with an extra sitting area, perfect for a home office. Large master bath with stand up shower, soaking tub, and a double vanity. Large walk-in master closet. Newer cabinets, beautiful flooring, and carpeted bedrooms in great shape. Home has a formal seating area and dining room when you walk in and a cozy den with fireplace just beyond the kitchen, which also features bar-height seating. 3 bedrooms on one end of the house with another full bathroom to share. Fenced in back yard that would be great for pets and also has a large shed.

  6. 2022-02-12
    listed $190,000 636-char remark
    Show marketing remark (636 chars)

    [ACCEPTING BACKUP OFFERS] Spacious, well-maintained DWMH. Four bedrooms including large master with an extra sitting area, perfect for a home office. Large master bath with stand up shower, soaking tub, and a double vanity. Large walk-in master closet. Newer cabinets, beautiful flooring, and carpeted bedrooms in great shape. Home has a formal seating area and dining room when you walk in and a cozy den with fireplace just beyond the kitchen, which also features bar-height seating. 3 bedrooms on one end of the house with another full bathroom to share. Fenced in back yard that would be great for pets and also has a large shed.

  7. 2014-05-21
    historical
  8. 2014-02-03
    listed $99,900
  9. 2013-12-13
    soldstatus $48,500
  10. 2013-10-01
    listed $49,900
  11. 2007-05-14
    soldstatus $82,680
  12. 2007-04-02
    listed $78,995

ⓘ 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
$877 · $73/mo
Projected year-2 tax
$2,091 · $174/mo
Expected delta
+$1,214/yr (+$101/mo · 138.5%)

ⓘ 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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 96% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$23,346
− Mortgage interest
−$14,284
− Property taxes
−$877
− Insurance
−$1,275
− Repairs & maintenance
−$1,868
− Management
−$1,868
− Depreciation
−$7,418
Taxable loss
−$4,243
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,018
After-tax cash flow
$1,263/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
Pender County Schools
NCES district ID
3703570
Math proficiency
49% ▲ 3.00%
Reading proficiency
50% ▬ 0.00%
Median HH income
$45,792
Composite
41.97/100
National rank
#3342
State rank
#66 of 178 in NC

Livability — Long Creek

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
11,131

Population outlook (Pender County) Hauer SSP2

Today (2025)
69,295 people
By 2030
74,990 · +8.2%
By 2040
85,954 · +24.0%
By 2050
95,925 · +38.4%
By 2075
117,525 · +69.6%
By 2100
129,074 · +86.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (67%)
Race & ethnicity
White 67% Hispanic / Latino 17% Black 14% Two or more races 4%
Hispanic origin (detail)
Mexican 11% Puerto Rican 1% Dominican 2%
Common ancestry
Slovak 3% Romanian 2% Serbian 1%
Foreign-born
6% · Canada
Languages at home
87% English-only · Spanish 13%

Political lean MEDSL · Pender

2024 margin
Solid R (+35.0) · D 32.1% · R 67.0%
2008→2024 swing
-19.4pp toward R · 2008: -15.6pp · 2024: -35.0pp
All cycles
2024: R+35.0 2020: R+29.9 2016: R+30.4 2012: R+20.4 2008: R+15.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -68.00%
Current HPI
220.5312
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

+222.8% since first listed
12 events — show timeline
  • 2026-05-15 Pending Hive MLS
  • 2026-05-11 Listed $255,000 Hive MLS
  • 2022-04-05 Sold (Public Records) $190,000 Public Records
  • 2022-04-05 Sold (MLS) $190,000 Hive MLS
  • 2022-02-20 Listing Removed Hive MLS
  • 2022-02-12 Listed $190,000 Hive MLS
  • 2014-05-21 Listing Removed Hive MLS
  • 2014-02-03 Listed $99,900 Hive MLS
  • 2013-12-13 Sold (MLS) $48,500 Hive MLS
  • 2013-10-01 Listed $49,900 Hive MLS
  • 2007-05-14 Sold (MLS) $82,680 Hive MLS
  • 2007-04-02 Listed $78,995 Hive MLS

Property tax history

+3.0%/yr

Latest (2025): $877 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…