CashFlowRE
Sign in Sign up
130 Renee Dr
D- Composite 39.65
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 +11.2/30.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • Livability +4.0/5.0
  • Rent growth +3.6/5.0
  • 1% rule +3.3/10.0
  • DSCR +3.3/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$162,500

130 Renee Dr · Thomasville, NC 27360
3 bd · 2.0 ba · 1,060 sqft · SingleFamily · 27 Days on market
Built 1997 1.04 ac lot

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

Listing remarks

Great lot with a of privacy - Come see this recently renovated 3 bedroom 2 bath home. Plant spring flowers or garden. . Neutral colors through out. Nice eat at bar in kitchen. Storage building remains. Real estate per county.

Key facts

  • Storage building
  • Recently renovated
  • Eat at bar

Tags

RECENTLY RENOVATEDEAT AT BARSTORAGE BUILDING

Property features AI

Finance

  • Other: Lot size approximately 1.04 acres; Directions: Hwy 109 to Noah Town becomes Hughes Grove Church to left on Kinley - Renee on the left - private drive.
  • HOA & community: No homeowners association

Exterior

  • Parking: Carport; Detached carport; Driveway; 1 garage/carport space
  • Security: Dead bolt locks
  • Utilities: Public water; Septic tank sewer; Electric water heater; Electric power
  • Home design: Manufactured single-wide home; One story; Built in 1997; Existing structure
  • Construction: Vinyl siding
  • Exterior features: Storage structure on the property; No pool; Private maintained road

Interior

  • Kitchen: Microwave; Dishwasher; Range
  • Bedrooms: All bedrooms on the main level
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Electric heating; Central air conditioning
  • Interior features: Dead bolt locks; Primary bedroom on the main level
  • Laundry & utility: Washer hookup; Dryer connection on main level; 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 single-family listed at $162k.

Deal economics

  • At list price, monthly cash flow is $-62 ($-747/yr) — negative.
  • To cash-flow at today's rent, offer at most $153k (5.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $134k (17.4% below list).
  • Recommended offer: $134k (17.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 3.1% in Thomasville — 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 81/100 on livability (#16 in NC, #1,454 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D+, schools F, employment F.
  • Davidson County Schools (rural): math 50% / reading 50% proficiency, ranked #62 of 178 in NC (top 35%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+4.3%/yr); 307 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 990 units permitted in Davidson County in 2024 (54 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.
  • Davidson County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($160k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $54k; list at $162k implies a 204% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $134,268 (17.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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?
  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
0.83%
Cap rate
5.83%
Cash-on-cash
-1.64%
DSCR
0.93
GRM
10.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.34% rent growth · sell at horizon

5-year hold
IRR
-17.5%
Equity multiple
0.37×
Total profit
$-28,444
Equity at exit
$24,229
10-year hold
IRR
-7.2%
Equity multiple
0.52×
Total profit
$-22,059
Equity at exit
$14,050

Cash invested: $45,500 (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 27360

Rents YoY
4.3%
Active inventory
307
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,343 medium interval (Pro) →
Mortgage (P&I)
$852
Tax est. 1.5%
$203 /mo · $2,438/yr
Insurance
$68
HOA
$0
Vacancy / Maint / Mgmt
$282
Net cashflow
$-62

Break-even live

Break-even rent $1,422
Max offer price $153,487
Occupancy floor 100%

Sensitivity live

Price -10% $50 -5% $-6 +0% $-62 +5% $-118 +10% $-175
Rent -10% $-168 -5% $-115 +0% $-62 +5% $-9 +10% $44
Rate -1.0pp $20 -0.5pp $-21 base $-62 +0.5pp $-104 +1.0pp $-147

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
$40,625
Closing costs
$4,875
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2214 Noahtown Rd Thomasville, NC 3.0 1.0 1188 $1,200 $1.01 15d 1 0.88mi

Listing history 6 events

  1. 2026-05-02
    status Pending
  2. 2026-04-15
    historical Due Diligence Period
  3. 2026-04-03
    listed $162,500 Active
  4. 2026-02-09
    soldstatus $53,500
  5. 2025-01-02
    soldstatus $42,000
  6. 1984-09-01
    soldstatus $9,000

ⓘ 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 5/10 Major 7 d/yr ≥103°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 20% 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
$16,112
− Mortgage interest
−$9,103
− Property taxes
−$2,438
− Insurance
−$812
− Repairs & maintenance
−$1,289
− Management
−$1,289
− Depreciation
−$4,727
Taxable loss
−$3,546
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$851
After-tax cash flow
$104/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
Davidson County Schools
NCES district ID
3701140
Math proficiency
50% ▲ 2.00%
Reading proficiency
50% ▲ 2.00%
Median HH income
$49,696
Composite
42.76/100
National rank
#3157
State rank
#62 of 178 in NC

Livability — Thomasville

Score
81/100
State rank
#16
US rank
#1454

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Davidson County · 129,088 people
City population
49,510
Metro
Winston-Salem, NC
Population (ZIP)
49,510
Household income
$61,983
Rent vs Own
31.5% rent · 68.5% own
Severe rent burden
1052.0

Population outlook (Davidson County) Hauer SSP2

Today (2025)
167,156 people
By 2030
167,216 · +0.0%
By 2040
164,524 · -1.6%
By 2050
157,229 · -5.9%
By 2075
138,084 · -17.4%
By 2100
112,729 · -32.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Hispanic / Latino 11% Black 11% Two or more races 11%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Slovak 2% Serbian 1% Italian 1%
Foreign-born
7% · Canada
Languages at home
88% English-only · Spanish 10% Other Indo-European 1%

Political lean MEDSL · Davidson

2024 margin
Solid R (+47.1) · D 25.9% · R 73.0% · Other 1.1%
2008→2024 swing
-13.5pp toward R · 2008: -33.5pp · 2024: -47.1pp
All cycles
2024: R+47.1 2020: R+47.5 2016: R+49.4 2012: R+40.9 2008: R+33.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -146.33%
Current HPI
243.0953
Rent YoY
▲ 4.34%
Metro
Winston-Salem, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+1705.6% since first listed
6 events — show timeline
  • 2026-05-02 Pending Triad MLS
  • 2026-04-15 Contingent Triad MLS
  • 2026-04-03 Listed $162,500 Triad MLS
  • 2026-02-09 Sold (Public Records) $53,500 Public Records
  • 2025-01-02 Sold (Public Records) $42,000 Public Records
  • 1984-09-01 Sold (Public Records) $9,000 Public Records

Property tax history

+1.6%/yr

Latest (2025): $177 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…