CashFlowRE
Sign in Sign up
3667 Murdocksville Rd
C- Composite 50.96
Why this score? — see what drove the C- 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 +18.5/30.0
  • ARV discount +10.3/15.0
  • DSCR +5.8/10.0
  • Schools +4.4/10.0
  • 1% rule +3.8/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$325,000

3667 Murdocksville Rd · Taylortown, NC 27376
3 bd · 2.5 ba · 1,650 sqft · Townhouse public records · 112 Days on market
Built 2022 Est $346k · 6% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This gorgeous unit boasts a garage, covered front porch and back patio and open floor plan. Three bedrooms and two and a half bathrooms and an upstairs laundry room and storage area make this home the perfect layout. The location is within minutes to downtown Pinehurst and the unique shops and dining and an easy commute to Fort Bragg. Seller requesting closing for 27 June.

Key facts

  • Garage
  • Built 2022
  • Listed 112 days

Property features AI

Exterior

  • Parking: Attached garage (1 garage space); Paved driveway; Garage faces front; Total parking spaces: 1
  • Utilities: Public water; Water connected; Septic tank
  • Home design: Residential townhouse; Two levels
  • Construction: Fiber cement and frame construction; Shingle roof; Slab foundation; Built as a townhouse
  • Exterior features: Covered patio; Patio; Privacy fencing in back yard; Has view

Interior

  • Kitchen: Refrigerator; Range; Dishwasher; Disposal; Microwave; Kitchen island; Pantry
  • Bedrooms: Total rooms: 5
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 3 full bathrooms; Accessible full bathroom
  • Heating & cooling: Heat pump; Electric heating; Zoned heating; Zoned cooling; Has cooling; Has heating
  • Interior features: Walk-in closets; Tray ceilings; High ceilings; Kitchen island; Ceiling fans; Pantry; Built-in features; Unfurnished
  • Laundry & utility: Laundry in hall; Laundry closet; 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/2.5-bath townhouse listed at $325k.

Deal economics

  • At list price, monthly cash flow is $308 ($4k/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 $287k (11.8% below list).
  • Recommended offer: $287k (11.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 64/100 on livability (#356 in NC) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety C-, employment D, amenities F.
  • Moore County Schools (rural): math 48% / reading 54% proficiency, ranked #58 of 178 in NC (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: West Pine Elementary (math 51% / reading 58%, grade C, #302 of 1,410 statewide, top 23%, 395 students, 44% FRL); West Pine Middle (math 62% / reading 62%, grade B+, #37 of 475 statewide, top 8%, 688 students, 28% FRL); Pinecrest High (math 66% / reading 72%, grade B, #131 of 535 statewide, top 25%, 2,221 students, 34% FRL).
  • Market conditions: 180 active listings in the ZIP; 941 units permitted in Moore County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Moore County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 112 days — a 9% lower offer ($296k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask has dropped $25k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 53% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $286,545 (11.8% below list)

Questions for the listing agent

  1. It's been on market 112 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.88%
Cap rate
7.43%
Cash-on-cash
4.06%
DSCR
1.18
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$346,500
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1001 Juniper Lake Rd 0.08mi 3/2.5 1,655 (+0%) 9mo $348,000 $210 88
1003 Juniper Lake Rd 0.08mi 3/2.5 1,650 (0%) 16mo $340,000 $206 83

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
-10.0%
Equity multiple
0.64×
Total profit
$-33,167
Equity at exit
$48,459
10-year hold
IRR
-0.7%
Equity multiple
0.95×
Total profit
$-4,150
Equity at exit
$28,100

Cash invested: $91,000 (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 27376

Home prices YoY
-30.2%
Active inventory
180
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$2,865 medium interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$116 /mo · $1,388/yr
Insurance
$135
HOA
$0
Vacancy / Maint / Mgmt
$602
Net cashflow
$308

Break-even live

Break-even rent $2,475
Max offer price $325,000
Occupancy floor 84%

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
$81,250
Closing costs
$9,750
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 28 events

  1. 2026-06-19
    days on market $325,000 Active 112 DOM
  2. 2026-06-18
    days on market $325,000 Active 111 DOM
  3. 2026-06-17
    days on market $325,000 Active 110 DOM
  4. 2026-06-16
    days on market $325,000 Active 109 DOM
  5. 2026-06-15
    days on market $325,000 Active 108 DOM
  6. 2026-06-14
    days on market $325,000 Active 106 DOM
  7. 2026-06-13
    days on market $325,000 Active 105 DOM
  8. 2026-06-10
    days on market $325,000 Active 103 DOM
  9. 2026-06-09
    days on market $325,000 Active 102 DOM
  10. 2026-06-08
    days on market $325,000 Active 101 DOM
  11. 2026-06-07
    days on market $325,000 Active 100 DOM
  12. 2026-06-05
    days on market $325,000 Active 97 DOM
  13. 2026-06-02
    days on market $325,000 Active 95 DOM
  14. 2026-06-01
    days on market $325,000 Active 94 DOM
  15. 2026-05-31
    days on market $325,000 Active 93 DOM
  16. 2026-05-30
    days on market $325,000 Active 92 DOM
  17. 2026-05-18
    price $325,000
  18. 2026-03-27
    price $340,000
  19. 2026-02-27
    listed $350,000 Active
  20. 2024-09-24
    historical
  21. 2024-09-04
    price $347,500
  22. 2024-06-27
    price $360,000
  23. 2024-06-07
    price $375,000
  24. 2024-05-03
    listed $380,000 Active
  25. 2024-05-02
    historical
  26. 2022-08-02
    soldstatus $325,000 Closed 375-char remark
    Show marketing remark (375 chars)

    This gorgeous unit boasts a garage, covered front porch and back patio and open floor plan. Three bedrooms and two and a half bathrooms and an upstairs laundry room and storage area make this home the perfect layout. The location is within minutes to downtown Pinehurst and the unique shops and dining and an easy commute to Fort Bragg. Seller requesting closing for 27 June.

  27. 2022-05-26
    status Pending 375-char remark
    Show marketing remark (375 chars)

    This gorgeous unit boasts a garage, covered front porch and back patio and open floor plan. Three bedrooms and two and a half bathrooms and an upstairs laundry room and storage area make this home the perfect layout. The location is within minutes to downtown Pinehurst and the unique shops and dining and an easy commute to Fort Bragg. Seller requesting closing for 27 June.

  28. 2022-05-24
    listed $315,000 Active 375-char remark
    Show marketing remark (375 chars)

    This gorgeous unit boasts a garage, covered front porch and back patio and open floor plan. Three bedrooms and two and a half bathrooms and an upstairs laundry room and storage area make this home the perfect layout. The location is within minutes to downtown Pinehurst and the unique shops and dining and an easy commute to Fort Bragg. Seller requesting closing for 27 June.

ⓘ 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
$1,388 · $116/mo
Projected year-2 tax
$2,665 · $222/mo
Expected delta
+$1,277/yr (+$106/mo · 91.9%)

ⓘ 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 6/10 Major 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 53% 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
$34,385
− Mortgage interest
−$18,205
− Property taxes
−$1,388
− Insurance
−$1,625
− Repairs & maintenance
−$2,751
− Management
−$2,751
− Depreciation
−$9,455
Taxable loss
−$1,789
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$429
After-tax cash flow
$4,128/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
Moore County Schools
NCES district ID
3703090
Math proficiency
48% ▲ 5.00%
Reading proficiency
54% ▲ 5.00%
Median HH income
$50,333
Composite
43.63/100
National rank
#2967
State rank
#58 of 178 in NC

Livability — Taylortown

Score
64/100
State rank
#356
US rank
#14123

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
9,693

Population outlook (Moore County) Hauer SSP2

Today (2025)
106,902 people
By 2030
113,134 · +5.8%
By 2040
125,682 · +17.6%
By 2050
137,811 · +28.9%
By 2075
164,387 · +53.8%
By 2100
175,595 · +64.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Black 13% Two or more races 9% Hispanic / Latino 2%
Common ancestry
Slovak 5% Lithuanian 4% Serbian 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2% Chinese 1%

Political lean MEDSL · Moore

2024 margin
Strong R (+29.5) · D 34.8% · R 64.3%
2008→2024 swing
-8.1pp toward R · 2008: -21.4pp · 2024: -29.5pp
All cycles
2024: R+29.5 2020: R+27.4 2016: R+29.6 2012: R+28.1 2008: R+21.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -76.65%
Current HPI
177.4703
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+3.2% since first listed
12 events — show timeline
  • 2026-05-18 Price Changed $325,000 Hive MLS
  • 2026-03-27 Price Changed $340,000 Hive MLS
  • 2026-02-27 Listed $350,000 Hive MLS
  • 2024-09-24 Listing Removed Hive MLS
  • 2024-09-04 Price Changed $347,500 Hive MLS
  • 2024-06-27 Price Changed $360,000 Hive MLS
  • 2024-06-07 Price Changed $375,000 Hive MLS
  • 2024-05-03 Listed $380,000 Hive MLS
  • 2024-05-02 Coming Soon Hive MLS
  • 2022-08-02 Sold (MLS) $325,000 Hive MLS
  • 2022-05-26 Pending Hive MLS
  • 2022-05-24 Listed $315,000 Hive MLS

Property tax history

-4.4%/yr

Latest (2024): $1,388 · -4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…