CashFlowRE
Sign in Sign up
155 Blue Bird Hill Rd
C- Composite 54.42
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 +16.2/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.0/10.0
  • Schools +4.3/10.0
  • Livability +3.3/5.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$127,500

155 Blue Bird Hill Rd · Mulberry, NC 28651
3 bd · 2.0 ba · 1,064 sqft · Manufactured public records · 14 Days on market
Built 1998 2.64 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Very private singlewide located on quiet street. Master suite has double closets and master bath has garden tub and separate shower. There is a storage building and a detached 2 car carport. There are some new ceiling fans and it is a split bedroom floor plan. There is a new deck and another good sized deck as well. All appliances stay.

Key facts

  • 2.64 acres
  • Renovated bathrooms
  • Cosmetic updates

Tags

2.64 ACRESRENOVATED BATHROOMSCOSMETIC UPDATESINVESTMENT OPPORTUNITY

Property features AI

Finance

  • Other: Property listed as residential manufactured home; Road is privately maintained
  • HOA & community: No association

Exterior

  • Parking: Detached carport; Carport; Driveway with gravel parking; 2 garage/carport spaces
  • Security: Deadbolts
  • Utilities: Well water; Septic tank; Electric water heater; Private maintained road
  • Home design: Manufactured home (single wide); One story; Built in 1998; Existing structure
  • Construction: Block construction; Vinyl siding
  • Exterior features: No fencing; Mountain and wooded views; Partially wooded and sloped lot; Rural setting; Cable available; Storage outbuilding

Interior

  • Kitchen: Dishwasher; Free-standing range
  • Bedrooms: Primary bedroom on main level
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Electric heating; Central air; Window unit(s)
  • Interior features: Ceiling fans; Deadbolts; Vaulted ceilings
  • Laundry & utility: Washer hookup; Dryer connection; 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 $128k.

Deal economics

  • At list price, monthly cash flow is $68 ($813/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 $103k (19.3% below list).
  • Recommended offer: $103k (19.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#284 in NC) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety C-, schools F, amenities F.
  • Wilkes County Schools (rural): math 55% / reading 50% proficiency, ranked #59 of 178 in NC (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 44 active listings in the ZIP; 134 units permitted in Wilkes County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $14k of equity ($882 loan paydown + $13k appreciation (10.0% local appreciation)).
  • Wilkes County population projected at -18% 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 $36k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 12y 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 $50k; list at $128k implies a 155% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $102,830 (19.3% 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. 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. 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
0.81%
Cap rate
6.93%
Cash-on-cash
2.28%
DSCR
1.10
GRM
10.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
25.9%
Equity multiple
3.06×
Total profit
$73,687
Equity at exit
$114,862
10-year hold
IRR
22.7%
Equity multiple
6.98×
Total profit
$213,466
Equity at exit
$247,704

Cash invested: $35,700 (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 28651

Home prices YoY
16.8%
Active inventory
44
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,028 medium interval (Pro) →
Mortgage (P&I)
$669
Tax from tax record
$23 /mo · $274/yr
Insurance
$53
HOA
$0
Vacancy / Maint / Mgmt
$216
Net cashflow
$68

Break-even live

Break-even rent $943
Max offer price $127,500
Occupancy floor 88%

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
$31,875
Closing costs
$3,825
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. 2026-06-19
    days on market $127,500 Active 14 DOM
  2. 2026-06-18
    days on market $127,500 Active 13 DOM
  3. 2026-06-17
    days on market $127,500 Active 12 DOM
  4. 2026-06-16
    days on market $127,500 Active 11 DOM
  5. 2026-06-15
    pricedays on market $127,500 Active 10 DOM
  6. 2026-06-14
    days on market $129,900 Active 8 DOM
  7. 2026-06-12
    days on market $129,900 Active 7 DOM
  8. 2026-06-09
    days on market $129,900 Active 4 DOM
  9. 2026-06-08
    days on market $129,900 Active 3 DOM
  10. 2026-06-07
    remarks 699-char remark
  11. 2026-06-07
    listed $129,900 Active 2 DOM

ⓘ 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
$274 · $23/mo
Projected year-2 tax
$1,046 · $87/mo
Expected delta
+$771/yr (+$64/mo · 281.2%)

ⓘ 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 5/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥99°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$12,340
− Mortgage interest
−$7,142
− Property taxes
−$274
− Insurance
−$638
− Repairs & maintenance
−$987
− Management
−$987
− Depreciation
−$3,709
Taxable loss
−$1,398
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$335
After-tax cash flow
$1,148/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
Wilkes County Schools
NCES district ID
3704950
Math proficiency
55% ▲ 13.00%
Reading proficiency
50% ▲ 5.00%
Median HH income
$34,538
Composite
43.41/100
National rank
#3017
State rank
#59 of 178 in NC

Livability — Mulberry

Score
66/100
State rank
#284
US rank
#12144

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,629

Population outlook (Wilkes County) Hauer SSP2

Today (2025)
66,349 people
By 2030
64,411 · -2.9%
By 2040
59,800 · -9.9%
By 2050
54,770 · -17.5%
By 2075
45,211 · -31.9%
By 2100
36,956 · -44.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Hispanic / Latino 5% Two or more races 2%
Common ancestry
Serbian 2% Slovak 2% Lithuanian 1%
Foreign-born
3% · Vietnam, Canada, Jamaica
Languages at home
96% English-only · Spanish 3% Vietnamese 2%

Political lean MEDSL · Wilkes

2024 margin
Solid R (+59.6) · D 19.9% · R 79.5%
2008→2024 swing
-21.5pp toward R · 2008: -38.2pp · 2024: -59.6pp
All cycles
2024: R+59.6 2020: R+56.6 2016: R+55.2 2012: R+42.7 2008: R+38.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 42.38%
Current HPI
294.3413
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

+225.6% since first listed
5 events — show timeline
  • 2026-06-05 Listed $129,900 Triad MLS
  • 2018-06-25 Sold (Public Records) $50,000 Public Records
  • 2015-05-18 Sold (Public Records) $38,000 Public Records
  • 2015-05-18 Sold (MLS) $37,800 Triad MLS
  • 2014-11-13 Listed $39,900 Triad MLS

Property tax history

+0.4%/yr

Latest (2025): $274 · +21.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…