CashFlowRE
Sign in Sign up
908 Palmer Dr
F Composite 30.43
Why this score? — see what drove the F 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 +12.2/30.0
  • Schools +3.9/10.0
  • DSCR +3.6/10.0
  • Livability +3.2/5.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$289,000

908 Palmer Dr · Carolina Shores, NC 28467
3 bd · 2.0 ba · 1,458 sqft · Manufactured public records · 64 Days on market
Built 2021 9,148 sqft lot Est $238k · 22% over $17/mo HOA · 1% of rent

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

Listing remarks MLS

High lot. Great community with pool and play area for the kids. Only 8 mile drive to beautiful Sunset Beach. Golf courses in all directions. Only 2 mile to the center of Calabash the Seafood Capital! Buy your fresh caught Shrimp right at the dock! Only 4 miles to the NC/SC state line. Shopping within 4 miles.

Key facts

  • Large patio area
  • Open living space
  • Kitchen at the heart

Tags

OPEN LIVING SPACEKITCHEN AT THE HEARTPRIMARY SUITE RETREATMANICURED LAWNLARGE PATIO AREALARGE SHED WITH ELECTRIC

Property features AI

Finance

  • Other: Zoning: Cs-Mfh; Lot is level; Lot dimensions: 74 x 124 x 74 x 124
  • HOA & community: Homeowners association with annual fee ($200/year); Community clubhouse; Community pool

Exterior

  • Parking: Concrete parking; No garage
  • Utilities: Public water; Sewer connected; Water connected
  • Home design: Manufactured home; One story; Entry level: 1; Facing direction not specified
  • Construction: Brick veneer, vinyl siding, wood siding and frame construction; Shingle roof; Slab foundation; Built as a manufactured home
  • Exterior features: Patio; Front porch; Shed(s); Has a view; No additional exterior features listed; No pool

Interior

  • Kitchen: Electric cooktop; Electric range; Microwave; Dishwasher; Refrigerator; Ice maker
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Electric heating; Central air conditioning; Heat pump cooling
  • Interior features: Storm windows; Window coverings; Unfurnished; 9 total rooms; No basement
  • Laundry & utility: Washer; Dryer; 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 $289k.

Deal economics

  • At list price, monthly cash flow is $-58 ($-691/yr) — negative.
  • To cash-flow at today's rent, offer at most $279k (3.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $216k (25.2% below list).
  • Recommended offer: $216k (25.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.9% in Carolina Shores — 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 64/100 on livability (#352 in NC) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A, cost of living B+; Watch: health & safety D, amenities F, commute F.
  • Brunswick County Schools (rural): math 45% / reading 47% proficiency, ranked #82 of 178 in NC (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Jessie Mae Monroe Elementary (math 43% / reading 41%, grade F, #633 of 1,410 statewide, top 48%, 394 students, 99% FRL); Shallotte Middle (math 40% / reading 50%, grade D, #160 of 475 statewide, top 35%, 674 students, 100% FRL); West Brunswick High (math 50% / reading 56%, grade C-, #281 of 535 statewide, top 53%, 1,526 students, 100% FRL) — zoned schools average 100% FRL vs 53% district-wide (46 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 691 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 6,112 units permitted in Brunswick County in 2024 (990 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($75k/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 $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Brunswick County population projected at +36% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($272k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 16y ago; this cycle's ask has dropped $26k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $35k; list at $289k implies a 726% 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→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $216,117 (25.2% 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. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.75%
Cap rate
6.05%
Cash-on-cash
-0.85%
DSCR
0.96
GRM
11.1

CMA / ARV

ARV (on-the-fly)
$237,654
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
814 Watson Ave SW 0.26mi 3/2.0 1,512 (+4%) 6mo $225,000 $149 77
978 Palmer Dr 0.31mi 3/2.0 1,400 (-4%) 4mo $249,000 $178 76
975 Waterview Ln 0.26mi 3/2.0 1,425 (-2%) 12mo $265,000 $186 74
1012 Palmer Dr 0.52mi 3/2.0 1,450 (-0%) 4mo $232,000 $160 71
1112 Thrush Ct SW 0.68mi 3/2.0 1,475 (+1%) 2mo $258,000 $175 65
1040 Putting Ln SW 0.51mi 3/2.0 1,575 (+8%) 11mo $278,000 $177 54
1100 Thrush Ct 0.67mi 3/2.0 1,512 (+4%) 11mo $229,000 $151 54
814 Carolina St SW 0.67mi 3/2.0 1,584 (+9%) 1mo $258,000 $163 54
1073 Captains Ct 0.65mi 3/2.0 1,675 (+15%) 2mo $200,000 $119 44
1078 Waterview Ln SW 0.73mi 3/2.0 1,296 (-11%) 7mo $175,000 $135 41
1084 Captains Ct 0.72mi 3/2.0 1,302 (-11%) 13mo $237,000 $182 38
1092 Clubview Ln SW 0.72mi 2/2.0 (-1) 1,612 (+11%) 8mo $260,000 $161 37

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-17.8%
Equity multiple
0.37×
Total profit
$-50,609
Equity at exit
$43,091
10-year hold
IRR
-10.0%
Equity multiple
0.39×
Total profit
$-49,242
Equity at exit
$24,987

Cash invested: $80,920 (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 28467

Home prices YoY
-33.7%
Active inventory
691
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$2,161 high interval (Pro) →
Mortgage (P&I)
$1,516
Tax from tax record
$112 /mo · $1,344/yr
Insurance
$120
HOA
$17
Vacancy / Maint / Mgmt
$454
Net cashflow
$-58

Break-even live

Break-even rent $2,234
Max offer price $278,824
Occupancy floor 98%

Sensitivity live

Price -10% $106 -5% $24 +0% $-58 +5% $-139 +10% $-221
Rent -10% $-228 -5% $-143 +0% $-58 +5% $28 +10% $113
Rate -1.0pp $88 -0.5pp $16 base $-58 +0.5pp $-132 +1.0pp $-209

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
$72,250
Closing costs
$8,670
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1016 Harbor Dr Calabash, NC 4.0 2.0 1780 $2,400 $1.35 14d 1 0.45mi
1035 Brightwater Way Calabash, NC 1.0–3.0 1.0–2.5 1327 $2,145 $1.62 24d 1 0.62mi
1063 Harbor Dr Calabash, NC 3.0 2.0 1421 $2,200 $1.55 22d 1 0.86mi
31 Quaker Ridge Dr Calabash, NC 2.0–3.0 2.0 1411 $2,292 $1.62 22d 51 0.96mi
614 Silos Way Carolina Shores, NC 3.0 2.0 1750 $2,500 $1.43 24d 1 1.09mi
70 Callaway Dr NW OCEAN ISL BCH, NC 2.0–3.0 2.0 1324 $1,882 $1.42 14d 35 1.10mi
2033 Wild Indigo CIR NW Calabash, NC 3.0 3.0 1457 $1,775 $1.22 24d 1 1.11mi
834 Greenwood Ct Calabash, NC 3.0 2.0 1475 $2,100 $1.42 14d 1 1.15mi
1420 Sherman Dr Calabash, NC 2.0–3.0 1.0–2.0 1011 $770 $0.76 14d 3 1.19mi
7112 Town Center Rd Sunset Beach, NC 1.0–2.0 1.0–2.0 955 $1,400 $1.47 14d 13 1.29mi
240 Woodlands Way #17 Calabash, NC 2.0 2.0 1176 $1,800 $1.53 14d 1 1.38mi
660 Aubrey Ln Calabash, NC 1.0–2.0 1.0–2.0 1081 $2,870 $2.65 14d 69 1.42mi

HOA detail

Monthly dues
$17 · $204/yr
Likely covers
pool

Listing history 29 events

  1. 2026-06-18
    days on market $289,000 Active 64 DOM
  2. 2026-06-17
    days on market $289,000 Active 63 DOM
  3. 2026-06-16
    days on market $289,000 Active 62 DOM
  4. 2026-06-15
    days on market $289,000 Active 61 DOM
  5. 2026-06-14
    days on market $289,000 Active 59 DOM
  6. 2026-06-13
    pricedays on market $289,000 Active 58 DOM
  7. 2026-06-10
    days on market $299,999 Active 56 DOM
  8. 2026-06-09
    days on market $299,999 Active 55 DOM
  9. 2026-06-08
    days on market $299,999 Active 54 DOM
  10. 2026-06-07
    days on market $299,999 Active 53 DOM
  11. 2026-06-05
    days on market $299,999 Active 50 DOM
  12. 2026-06-03
    days on market $299,999 Active 49 DOM
  13. 2026-06-02
    days on market $299,999 Active 48 DOM
  14. 2026-06-01
    days on market $299,999 Active 47 DOM
  15. 2026-05-31
    days on market $299,999 Active 46 DOM
  16. 2026-05-30
    days on market $299,999 Active 45 DOM
  17. 2026-05-08
    price $299,999
  18. 2026-04-25
    price $304,999
  19. 2026-04-15
    listed $315,000 Active
  20. 2022-02-23
    soldstatus $35,000
  21. 2021-05-13
    soldstatus $28,500 312-char remark
    Show marketing remark (312 chars)

    High lot. Great community with pool and play area for the kids. Only 8 mile drive to beautiful Sunset Beach. Golf courses in all directions. Only 2 mile to the center of Calabash the Seafood Capital! Buy your fresh caught Shrimp right at the dock! Only 4 miles to the NC/SC state line. Shopping within 4 miles.

  22. 2021-05-11
    soldstatus $28,500
  23. 2020-10-21
    listed $28,500 312-char remark
    Show marketing remark (312 chars)

    High lot. Great community with pool and play area for the kids. Only 8 mile drive to beautiful Sunset Beach. Golf courses in all directions. Only 2 mile to the center of Calabash the Seafood Capital! Buy your fresh caught Shrimp right at the dock! Only 4 miles to the NC/SC state line. Shopping within 4 miles.

  24. 2018-06-25
    soldstatus $15,000 811-char remark
    Show marketing remark (811 chars)

    Opportunity! One of the few remaining residential building lots in The Village at Calabash that is now for sale. Adjoining lot #466 is also For Sale. This lot is located within the Town of Carolina Shores and there are low Property Owners Association (POA) fees. There is a community swimming pool and clubhouse. The Village at Calabash is a beautiful, well-established manufactured housing community where pride of ownership is evident. There are paved streets, public water & sewer. This would be a perfect site for your vacation or retirement home. Located just minutes from the beautful south Brunswick Island beaches, the center of town, shopping, great restaurants & championship golf. Opportunity does not knock twice, so call today and start enjoying the coastal Carolina lifestyle tomorrow!

  25. 2016-08-20
    listed $19,900 811-char remark
    Show marketing remark (811 chars)

    Opportunity! One of the few remaining residential building lots in The Village at Calabash that is now for sale. Adjoining lot #466 is also For Sale. This lot is located within the Town of Carolina Shores and there are low Property Owners Association (POA) fees. There is a community swimming pool and clubhouse. The Village at Calabash is a beautiful, well-established manufactured housing community where pride of ownership is evident. There are paved streets, public water & sewer. This would be a perfect site for your vacation or retirement home. Located just minutes from the beautful south Brunswick Island beaches, the center of town, shopping, great restaurants & championship golf. Opportunity does not knock twice, so call today and start enjoying the coastal Carolina lifestyle tomorrow!

  26. 2011-06-28
    historical
  27. 2011-06-28
    historical
  28. 2010-05-29
    listed $33,000
  29. 2010-05-29
    listed $33,000

ⓘ 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
$1,344 · $112/mo
Projected year-2 tax
$2,370 · $197/mo
Expected delta
+$1,026/yr (+$86/mo · 76.4%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% 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
$25,934
− Mortgage interest
−$16,188
− Property taxes
−$1,344
− Insurance
−$1,445
− Repairs & maintenance
−$2,075
− Management
−$2,075
− HOA
−$204
− Depreciation
−$8,407
Taxable loss
−$5,804
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,393
After-tax cash flow
$702/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
Brunswick County Schools
NCES district ID
3700420
Math proficiency
45% ▲ 4.00%
Reading proficiency
47% ▲ 4.00%
Median HH income
$47,494
Composite
39.23/100
National rank
#4011
State rank
#82 of 178 in NC

Livability — Carolina Shores

Score
64/100
State rank
#352
US rank
#13907

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Carolina Shores, NC
County
Brunswick County · 131,536 people
City population
13,313
Metro
Myrtle Beach-Conway-North Myrtle Beach, SC-NC
Population (ZIP)
13,313
Household income
$75,341
Rent vs Own
10.4% rent · 89.6% own
Severe rent burden
81.0

Population outlook (Brunswick County) Hauer SSP2

Today (2025)
152,111 people
By 2030
165,705 · +8.9%
By 2040
188,494 · +23.9%
By 2050
206,228 · +35.6%
By 2075
237,876 · +56.4%
By 2100
251,451 · +65.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 4% Black 3% Hispanic / Latino 2%
Common ancestry
Slovak 5% Romanian 5% Lithuanian 3%
Foreign-born
3% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Brunswick

2024 margin
Strong R (+24.9) · D 37.2% · R 62.0%
2008→2024 swing
-6.9pp toward R · 2008: -17.9pp · 2024: -24.9pp
All cycles
2024: R+24.9 2020: R+25.0 2016: R+28.7 2012: R+22.2 2008: R+17.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -67.90%
Current HPI
133.7186
Rent YoY
Metro
Myrtle Beach-Conway-North Myrtle Beach, SC-NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+809.1% since first listed
13 events — show timeline
  • 2026-05-08 Price Changed $299,999 Hive MLS
  • 2026-04-25 Price Changed $304,999 Hive MLS
  • 2026-04-15 Listed $315,000 Hive MLS
  • 2022-02-23 Sold (Public Records) $35,000 Public Records
  • 2021-05-13 Sold (MLS) $28,500 Hive MLS
  • 2021-05-11 Sold (Public Records) $28,500 Public Records
  • 2020-10-21 Listed $28,500 Hive MLS
  • 2018-06-25 Sold (MLS) $15,000 Hive MLS
  • 2016-08-20 Listed $19,900 Hive MLS
  • 2011-06-28 Listing Removed Hive MLS
  • 2011-06-28 Listing Removed CCAR
  • 2010-05-29 Listed $33,000 Hive MLS
  • 2010-05-29 Listed $33,000 CCAR

Property tax history

+30.6%/yr

Latest (2025): $1,344 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…