CashFlowRE
Sign in Sign up
2093 Country Living Ln
B Composite 73.19
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.1/10.0
  • Condition / age +3.8/5.0
  • Rent growth +3.7/5.0
  • Livability +3.2/5.0
  • Appreciation +0.0/10.0

$95,000

2093 Country Living Ln · Morehead City, NC 28557
3 bd · 2.0 ba · 1,039 sqft · Manufactured · 1 Days on market
Built 1999 Good condition

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Don't miss this well-maintained single-wide home located at 2093 Country Living Lane in Morehead City. This charming home comes fully furnished and is ready for its next owner. Recent updates include fresh interior paint and beautiful hardwood floors, giving the home a clean, updated feel. Enjoy outdoor living with a convenient outdoor shower--perfect after a day at the beach or on the water--and a spacious storage shed for all your tools, fishing gear, and extra belongings. Conveniently located close to shopping, dining, and all that Morehead City has to offer, you'll enjoy easy access to everyday essentials, local restaurants, boating, fishing, and the beautiful Crystal Coast. Important:

Key facts

  • Storage shed
  • Outdoor shower
  • Fresh interior paint

Tags

OUTDOOR SHOWERSTORAGE SHEDFRESH INTERIOR PAINTHARDWOOD FLOORSFULLY FURNISHEDCLOSE TO SHOPPING

Property features AI

Finance

  • Financial info: Land is leased with a monthly land lease of $650
  • HOA & community: Community maintenance of grounds; Trash service

Exterior

  • Parking: Off-street parking
  • Utilities: Water connected; Septic tank
  • Home design: Manufactured home (residential); One level / 1 story; Entry level: 1
  • Construction: Vinyl siding; Shingle roof; Foundation: See remarks; Built as a manufactured home
  • Exterior features: Screened porch; Front porch; Rear porch; Shed(s); Has a view

Interior

  • Kitchen: Electric oven; Refrigerator; Dishwasher
  • Bedrooms: Total rooms: 5
  • Flooring: Hardwood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Electric heating; Other heating
  • Interior features: Ceiling fans; Pantry; Eat-in kitchen; Window coverings; Furnished
  • Laundry & utility: Washer; Dryer; Washer hookup; 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 $95k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $772 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $95k).
  • Cap rate 16.0% vs local median 2.0% in Morehead City — 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 (#412 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A-, housing B; Watch: employment D+, crime D-, amenities F.
  • Carteret County Public Schools (rural): math 59% / reading 61% proficiency, ranked #31 of 178 in NC (top 17%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Morehead City Primary (math 62% / reading 57%, grade B-, #205 of 1,410 statewide, top 16%, 545 students, 98% FRL); Morehead City Middle (math 53% / reading 63%, grade B, #59 of 475 statewide, top 13%, 482 students, 99% FRL); West Carteret High (math 82% / reading 71%, grade A-, #89 of 535 statewide, top 16%, 1,146 students, 40% FRL) — zoned schools average 79% FRL vs 39% district-wide (40 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.8%/yr); 141 active listings in the ZIP; 935 units permitted in Carteret County in 2024 (360 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($69k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Carteret County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 4.8% rent growth), your $27k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $95,000

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. Crime grade is D 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?
  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
1.90%
Cap rate
16.04%
Cash-on-cash
34.82%
DSCR
2.55
GRM
4.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.8% rent growth · sell at horizon

5-year hold
IRR
32.4%
Equity multiple
2.40×
Total profit
$37,129
Equity at exit
$14,165
10-year hold
IRR
40.4%
Equity multiple
5.13×
Total profit
$109,937
Equity at exit
$8,214

Cash invested: $26,600 (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 28557

Home prices YoY
-33.2%
Rents YoY
4.8%
Active inventory
141
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$1,808 medium interval (Pro) →
Mortgage (P&I)
$498
Tax est. 1.5%
$119 /mo · $1,425/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$380
Net cashflow
$772

Break-even live

Break-even rent $831
Max offer price $95,000
Occupancy floor 52%

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
$23,750
Closing costs
$2,850
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 2 events

  1. 2026-06-16
    remarks 699-char remark
  2. 2026-06-16
    listed $95,000 Active 1 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 6/10 Major FEMA zone X (unshaded) · 72% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥103°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% 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
$21,697
− Mortgage interest
−$5,321
− Property taxes
−$1,425
− Insurance
−$475
− Repairs & maintenance
−$1,736
− Management
−$1,736
− Depreciation
−$2,764
Taxable income
$8,241
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,978
After-tax cash flow
$7,285/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 · 12 photos

Good 75/100 Cosmetic rehab

This well-maintained single-wide home is move-in ready with recent updates and a good condition score. It offers a clean, updated feel and is conveniently located close to shopping and dining.

Value-add opportunities

  • Both Paint exterior siding — Fresh paint enhances curb appeal and value
  • Both Replace outdoor shower curtain — Fresh shower curtain improves aesthetics and functionality
  • Both Clean and maintain outdoor shower — Clean shower enhances usability and value

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior siding — Fresh paint enhances curb appeal and value
  • Both Replace outdoor shower curtain — Fresh shower curtain improves aesthetics and functionality
  • Both Clean and maintain outdoor shower — Clean shower enhances usability and value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Carteret County Public Schools
NCES district ID
3700630
Math proficiency
59% ▲ 5.00%
Reading proficiency
61% ▲ 2.00%
Median HH income
$48,330
Composite
50.92/100
National rank
#1786
State rank
#31 of 178 in NC

Livability — Morehead City

Score
63/100
State rank
#412
US rank
#15497

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Carteret County · 52,389 people
City population
15,253
Metro
Morehead City, NC
Population (ZIP)
15,253
Household income
$68,528
Rent vs Own
37.5% rent · 62.5% own
Severe rent burden
535.0

Population outlook (Carteret County) Hauer SSP2

Today (2025)
73,443 people
By 2030
75,344 · +2.6%
By 2040
78,142 · +6.4%
By 2050
80,091 · +9.1%
By 2075
86,120 · +17.3%
By 2100
89,408 · +21.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Two or more races 8% Hispanic / Latino 6% Black 4% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Serbian 3% Italian 2% Slovak 2%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 5% German/W. Germanic 1% French/Haitian/Cajun 1%

Political lean MEDSL · Carteret

2024 margin
Solid R (+43.1) · D 28.0% · R 71.1%
2008→2024 swing
-8.4pp toward R · 2008: -34.7pp · 2024: -43.1pp
All cycles
2024: R+43.1 2020: R+42.0 2016: R+44.5 2012: R+41.0 2008: R+34.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -135.51%
Current HPI
272.1497
Rent YoY
▲ 4.80%
Metro
Morehead City, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-06-12 Listed $95,000 Hive MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…