CashFlowRE
Sign in Sign up
3620 2nd Ave SW
B Composite 70.44
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 +3.8/10.0
  • Rent growth +3.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$95,000

3620 2nd Ave SW · Long View, NC 28602
2 bd · 1.0 ba · 1,512 sqft · SingleFamily public records · 132 Days on market
Built 1925 7,405 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor opportunity! Spacious 2 bedroom 1 bath home in Longview NC. Home in process of remodel and is being sold as is. Several windows have been updated throughout the home. Natural gas and septic is city sewer. Several kitchen cabinets come with the home for buyer to determine layout. Home has screened in back porch. Above ground pool included.

Key facts

  • Updated windows
  • Above ground pool
  • 7,405 sq ft lot

Tags

UPDATED WINDOWSSCREENED IN BACK PORCHABOVE GROUND POOL

Property features AI

Finance

  • Other: Property zoned R-3; Workshop/outbuilding on the property
  • HOA & community: No HOA

Exterior

  • Parking: Attached carport (1 space)
  • Utilities: City water; Public sewer
  • Home design: Single-family residence; One level
  • Construction: Site-built construction; Vinyl exterior; Crawl space foundation
  • Exterior features: Deck; Front porch; Exterior storage; Fenced yard with privacy fencing; Cleared lot; Concrete road access (publicly maintained)

Interior

  • Kitchen: Dishwasher; Electric cooktop; Electric oven; Microwave; Refrigerator
  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Open floorplan; Breakfast bar; Split bedroom layout; Walk-in closet(s); Insulated windows; Insulated doors; Fireplace (see remarks)
  • Laundry & utility: Electric dryer hookup; Laundry located in hall

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 single-family listed at $95k.

Deal economics

  • At list price, monthly cash flow is $683 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $95k).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#416 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B; Watch: amenities F, commute F, employment F.
  • Burke County Schools (rural): math 43% / reading 47% proficiency, ranked #89 of 178 in NC (top 50%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hildebran Elementary (math 37% / reading 42%, grade F, #694 of 1,410 statewide, top 53%, 320 students, 77% FRL); East Burke High (math 67% / reading 52%, grade C+, #216 of 535 statewide, top 43%, 879 students, 64% FRL) — zoned schools average 70% FRL vs 52% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.2%/yr); 212 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 422 units permitted in Burke County in 2024 (94 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($62k/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.
  • Burke County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 4.2% rent growth), your $27k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 132 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $120k (56%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $70k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $83,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 132 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.69%
Cap rate
14.92%
Cash-on-cash
30.81%
DSCR
2.37
GRM
4.9

CMA / ARV

ARV (on-the-fly)
$275,184
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
330 33rd St SW 0.14mi 3/1.0 (+1) 1,370 (-9%) 11mo $129,000 $94 63
408 29th Street Pl SW 0.42mi 3/2.5 (+1) 1,471 (-3%) 8mo $270,000 $184 58
400 37th St SW 0.26mi 3/2.0 (+1) 1,392 (-8%) 11mo $120,000 $86 57
3985 1st Ave SW 0.39mi 2/2.0 1,693 (+12%) 8mo $175,000 $103 51
937 37th St SW 0.56mi 3/2.5 (+1) 1,475 (-2%) 10mo $269,000 $182 51
206 11th St NE 0.43mi 3/2.0 (+1) 1,330 (-12%) 3mo $195,000 $147 49
515 37th St SW 0.33mi 3/1.0 (+1) 1,313 (-13%) 12mo $221,000 $168 48
300 Pine Meadows Cir 0.68mi 3/2.0 (+1) 1,450 (-4%) 12mo $299,999 $207 42
915 37th St SW 0.54mi 2/2.0 1,725 (+14%) 12mo $280,000 $162 37
1013 37th St SW 0.61mi 3/2.0 (+1) 1,300 (-14%) 9mo $274,500 $211 32
103 Pine Meadows Cir 0.70mi 3/2.0 (+1) 1,290 (-15%) 11mo $265,000 $205 25
206 Pine Meadow St 0.74mi 3/2.0 (+1) 1,296 (-14%) 12mo $305,000 $235 23

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 · 4.16% rent growth · sell at horizon

5-year hold
IRR
26.8%
Equity multiple
2.13×
Total profit
$29,977
Equity at exit
$14,165
10-year hold
IRR
35.0%
Equity multiple
4.38×
Total profit
$89,986
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 28602

Home prices YoY
-13.6%
Rents YoY
4.2%
Active inventory
212
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,604 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$46 /mo · $553/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$337
Net cashflow
$683

Break-even live

Break-even rent $739
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.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
823 31st St SW Hickory, NC 3.0 2.5 1335 $1,775 $1.33 21d 1 0.56mi
130 18th St SW Hickory, NC 3.0 2.5 1333 $1,595 $1.20 21d 1 1.44mi
128 18th Street Pl NW Hickory, NC 3.0 2.5 1333 $1,595 $1.20 21d 1 1.49mi

Listing history 22 events

  1. 2026-06-19
    days on market $95,000 Active 132 DOM
  2. 2026-06-18
    days on market $95,000 Active 131 DOM
  3. 2026-06-17
    days on market $95,000 Active 130 DOM
  4. 2026-06-16
    days on market $95,000 Active 129 DOM
  5. 2026-06-15
    days on market $95,000 Active 128 DOM
  6. 2026-06-14
    days on market $95,000 Active 126 DOM
  7. 2026-06-13
    days on market $95,000 Active 125 DOM
  8. 2026-06-10
    days on market $95,000 Active 123 DOM
  9. 2026-06-09
    days on market $95,000 Active 122 DOM
  10. 2026-06-09
    pricestatusdays on marketlisting id $95,000 Active 121 DOM
  11. 2026-06-08
    days on market $215,000 Active Under Contract 31 DOM
  12. 2026-06-07
    days on market $215,000 Active Under Contract 30 DOM
  13. 2026-06-05
    days on market $215,000 Active Under Contract 27 DOM
  14. 2026-06-02
    days on market $215,000 Active Under Contract 25 DOM
  15. 2026-06-01
    days on market $215,000 Active Under Contract 24 DOM
  16. 2026-05-31
    days on market $215,000 Active Under Contract 23 DOM
  17. 2026-05-30
    days on market $215,000 Active Under Contract 22 DOM
  18. 2026-05-10
    historical Active Under Contract
  19. 2026-05-08
    listed $215,000 Active
  20. 2026-02-20
    soldstatus $70,000
  21. 2026-02-07
    listed $95,000 Active 349-char remark
    Show marketing remark (349 chars)

    Investor opportunity! Spacious 2 bedroom 1 bath home in Longview NC. Home in process of remodel and is being sold as is. Several windows have been updated throughout the home. Natural gas and septic is city sewer. Several kitchen cabinets come with the home for buyer to determine layout. Home has screened in back porch. Above ground pool included.

  22. 1992-08-21
    soldstatus $25,000

ⓘ 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
$553 · $46/mo
Projected year-2 tax
$779 · $65/mo
Expected delta
+$226/yr (+$19/mo · 40.9%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 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
$19,243
− Mortgage interest
−$5,321
− Property taxes
−$553
− Insurance
−$475
− Repairs & maintenance
−$1,539
− Management
−$1,539
− Depreciation
−$2,764
Taxable income
$7,051
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,692
After-tax cash flow
$6,503/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
Burke County Schools
NCES district ID
3700480
Math proficiency
43% ▼ -2.00%
Reading proficiency
47% ▬ 0.00%
Median HH income
$38,342
Composite
37.51/100
National rank
#4400
State rank
#89 of 178 in NC

Livability — Long View

Score
63/100
State rank
#416
US rank
#15606

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Long View, NC
County
Catawba County · 105,763 people
Metro
Hickory-Lenoir-Morganton, NC
Population (ZIP)
31,113
Household income
$62,048
Rent vs Own
37.1% rent · 62.9% own
Severe rent burden
642.0

Population outlook (Burke County) Hauer SSP2

Today (2025)
86,552 people
By 2030
84,123 · -2.8%
By 2040
78,165 · -9.7%
By 2050
71,099 · -17.9%
By 2075
56,264 · -35.0%
By 2100
44,742 · -48.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Black 12% Hispanic / Latino 10% Two or more races 7% Asian 6%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Slovak 3% Italian 3% Iranian 2%
Foreign-born
6% · Canada, Dominican Republic
Languages at home
88% English-only · Spanish 7% Other Asian/Pacific 4%

Political lean MEDSL · Burke

2024 margin
Solid R (+41.2) · D 29.0% · R 70.3%
2008→2024 swing
-22.0pp toward R · 2008: -19.2pp · 2024: -41.2pp
All cycles
2024: R+41.2 2020: R+40.1 2016: R+39.4 2012: R+23.6 2008: R+19.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -41.01%
Current HPI
259.947
Rent YoY
▲ 4.16%
Metro
Hickory-Lenoir-Morganton, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+760.0% since first listed
5 events — show timeline
  • 2026-05-10 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2026-05-08 Listed $215,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-02-20 Sold (Public Records) $70,000 Public Records
  • 2026-02-07 Listed $95,000 ForSaleByOwner.com
  • 1992-08-21 Sold (Public Records) $25,000 Public Records

Property tax history

+0.5%/yr

Latest (2025): $553 · -1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…