CashFlowRE
Sign in Sign up
234 Ennett Ln
D+ Composite 48.59
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 +17.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.5/10.0
  • 1% rule +4.7/10.0
  • Rent growth +3.9/5.0
  • Schools +3.9/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$160,000

234 Ennett Ln · Sneads Ferry, NC 28460
2 bd · 1.0 ba · 700 sqft · Other · 3 Days on market
Built 2000 0.50 ac lot

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

Listing remarks MLS

Buy this lot & get the mobile home FREE! Single wide mobile home in immaculate condition conveys at no value. Almost new metal garage is on the property as well as a large wood storage building. This is lot of value for the money. Just a short drive to the back gate and minutes from the public beach access on Topsail Island.

Key facts

  • 1/2-acre lot
  • New lvp floors
  • Large oak trees

Tags

1/2-ACRE LOTLARGE OAK TREESNEW LVP FLOORSGRAVEL DRIVEWAYA/C LESS THAN 3 YEARS OLDROOF REPLACED IN 2018

Property features AI

Finance

  • Other: Zoning: RA; Lot size: 0.5 acres (approx. 100 x 216.73 x 218.93 x 100)

Exterior

  • Parking: On-site parking (gravel)
  • Utilities: Public water (water connected); Septic tank sewer
  • Home design: Manufactured home (residential); One story; Entry level: 1; Facing details not specified
  • Construction: Vinyl siding; Shingle roof; Foundation details: see remarks; Built year not specified
  • Exterior features: Deck; Paved road access

Interior

  • Kitchen: Refrigerator; Range
  • Bedrooms: Total rooms: 4
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heat pump and electric heating; Central air conditioning
  • Interior features: Window coverings; Furnished; Has view
  • Laundry & utility: Washer; Dryer

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 2-bed/1.0-bath other listed at $160k.

Deal economics

  • At list price, monthly cash flow is $122 ($1k/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 $155k (2.8% below list).
  • Recommended offer: $155k (2.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% 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 $5k of value loss. Plan a longer hold.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 14y 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 $58k; list at $160k implies a 176% gain — meaningful room to come down on a strong offer.

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 $155,467 (2.8% 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 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.97%
Cap rate
7.21%
Cash-on-cash
3.28%
DSCR
1.15
GRM
8.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.68% rent growth · sell at horizon

5-year hold
IRR
-8.2%
Equity multiple
0.69×
Total profit
$-13,799
Equity at exit
$23,857
10-year hold
IRR
4.6%
Equity multiple
1.37×
Total profit
$16,784
Equity at exit
$13,834

Cash invested: $44,800 (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
8.6×

Monthly cashflow live

Estimated rent
$1,555 medium interval (Pro) →
Mortgage (P&I)
$839
Tax est. 1.5%
$200 /mo · $2,400/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$326
Net cashflow
$122

Break-even live

Break-even rent $1,400
Max offer price $160,000
Occupancy floor 87%

Sensitivity live

Price -10% $233 -5% $178 +0% $122 +5% $67 +10% $12
Rent -10% $0 -5% $61 +0% $122 +5% $184 +10% $245
Rate -1.0pp $203 -0.5pp $163 base $122 +0.5pp $81 +1.0pp $39

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
$40,000
Closing costs
$4,800
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 7 events

  1. 2026-05-09
    status Pending
  2. 2026-05-06
    listed $160,000 Active
  3. 2012-07-23
    soldstatus $58,000 330-char remark
    Show marketing remark (330 chars)

    Buy this lot & get the mobile home FREE! Single wide mobile home in immaculate condition conveys at no value. Almost new metal garage is on the property as well as a large wood storage building. This is lot of value for the money. Just a short drive to the back gate and minutes from the public beach access on Topsail Island.

  4. 2012-07-19
    soldstatus $58,000
  5. 2012-02-29
    listed $59,900 330-char remark
    Show marketing remark (330 chars)

    Buy this lot & get the mobile home FREE! Single wide mobile home in immaculate condition conveys at no value. Almost new metal garage is on the property as well as a large wood storage building. This is lot of value for the money. Just a short drive to the back gate and minutes from the public beach access on Topsail Island.

  6. 2009-02-12
    soldstatus $58,000
  7. 2001-08-21
    soldstatus $18,000

ⓘ 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 3/10 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
$18,656
− Mortgage interest
−$8,962
− Property taxes
−$2,400
− Insurance
−$800
− Repairs & maintenance
−$1,492
− Management
−$1,492
− Depreciation
−$4,655
Taxable loss
−$1,146
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$275
After-tax cash flow
$1,745/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

+788.9% since first listed
7 events — show timeline
  • 2026-05-09 Pending Hive MLS
  • 2026-05-06 Listed $160,000 Hive MLS
  • 2012-07-23 Sold (MLS) $58,000 Hive MLS
  • 2012-07-19 Sold (Public Records) $58,000 Public Records
  • 2012-02-29 Listed $59,900 Hive MLS
  • 2009-02-12 Sold (Public Records) $58,000 Public Records
  • 2001-08-21 Sold (Public Records) $18,000 Public Records

Property tax history

+0.2%/yr

Latest (2025): $261 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…