CashFlowRE
Sign in Sign up
7234 Racine Rd
D+ Composite 45.81
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 +13.9/30.0
  • ARV discount +12.8/15.0
  • DSCR +4.2/10.0
  • Schools +3.6/10.0
  • Livability +3.6/5.0
  • 1% rule +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$245,000

7234 Racine Rd · Pleasant Garden, NC 27313
3 bd · 2.0 ba · 1,568 sqft · Manufactured public records · 24 Days on market
Built 1984 4.81 ac lot Est $278k · 12% under

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

Listing remarks

Wonderful opportunity on 4.81± acres offering space, privacy, and versatility! This well-maintained property features 3 bedrooms and 2 bathrooms with a comfortable layout, along with a 2-car garage and additional detached carport for extra parking or equipment storage. Enjoy outdoor living year-round in the covered sitting area that can be enclosed with screens or glass overlooking the backyard, complete with an in-ground ionizer pool—perfect for relaxing or entertaining. The property also includes two storage buildings, providing ample space for tools, hobbies, or workshop needs. A rare combination of acreage and amenities—don’t miss your chance to make it yours!

Key facts

  • Covered sitting area
  • 4.81 acres
  • 4.81 acre lot

Tags

4.81 ACRESCOVERED SITTING AREAIN-GROUND IONIZER POOLTWO STORAGE BUILDINGS

Property features AI

Finance

  • Other: Property type: Residential; Property subtype: Manufactured home; Structure type: Manufactured house; Body type: Double wide; Lot approximately 4.81 acres
  • HOA & community: Association: High Point (no active association required)

Exterior

  • Parking: Attached garage; Detached carport; 2 garage spaces
  • Utilities: Well water; Septic tank; Electric water heater
  • Home design: Manufactured home (double wide); One-level (single story); Built in 1984; Existing structure
  • Construction: Vinyl siding; Crawl space foundation
  • Exterior features: Fenced lot; In-ground pool; Storage structure on property; Public maintained road

Interior

  • Kitchen: Microwave; Dishwasher; Free-standing range
  • Bedrooms: Bedrooms on main level
  • Flooring: Carpet; Tile; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump (cooling and heating); Electric heating; Propane gas heating; Fireplace with gas log in living room
  • Interior features: Primary bedroom located on the main level; Ceiling fan(s); Pantry
  • 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 manufactured listed at $245k.

Deal economics

  • At list price, monthly cash flow is $25 ($302/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 $192k (21.5% below list).
  • Recommended offer: $192k (21.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 3.0% in Pleasant Garden — 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 71/100 on livability (#117 in NC) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: schools D+, amenities F, commute F.
  • Guilford County Schools (urban): math 39% / reading 45% proficiency, ranked #99 of 178 in NC (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 27 active listings in the ZIP; 3,843 units permitted in Guilford County in 2024 (2,397 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 $7k of value loss. Plan a longer hold.
  • Guilford County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($241k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $16k; list at $245k implies a 1385% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 23% 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 $192,374 (21.5% below list)

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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.79%
Cap rate
6.42%
Cash-on-cash
0.44%
DSCR
1.02
GRM
10.6

CMA / ARV

ARV (on-the-fly)
$277,536
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
914-A Nc Highway 62 E 0.53mi 3/2.0 1,386 (-12%) 3mo $245,000 $177 54

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
-15.6%
Equity multiple
0.44×
Total profit
$-38,192
Equity at exit
$36,530
10-year hold
IRR
-7.3%
Equity multiple
0.54×
Total profit
$-31,571
Equity at exit
$21,183

Cash invested: $68,600 (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 27313

Home prices YoY
-10.8%
Active inventory
27
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$1,924 medium interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$108 /mo · $1,293/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$404
Net cashflow
$25

Break-even live

Break-even rent $1,892
Max offer price $245,000
Occupancy floor 94%

Sensitivity live

Price -10% $164 -5% $94 +0% $25 +5% $-44 +10% $-114
Rent -10% $-127 -5% $-51 +0% $25 +5% $101 +10% $177
Rate -1.0pp $149 -0.5pp $87 base $25 +0.5pp $-38 +1.0pp $-103

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
$61,250
Closing costs
$7,350
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 5 events

  1. 2026-05-13
    status Pending
  2. 2026-04-21
    historical Due Diligence Period
  3. 2026-04-18
    listed $245,000 Active
  4. 1984-03-01
    soldstatus $16,500
  5. 1977-09-01
    soldstatus $15,000

ⓘ 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
$1,293 · $108/mo
Projected year-2 tax
$2,009 · $167/mo
Expected delta
+$716/yr (+$60/mo · 55.4%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 23% 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
$23,085
− Mortgage interest
−$13,724
− Property taxes
−$1,293
− Insurance
−$1,225
− Repairs & maintenance
−$1,847
− Management
−$1,847
− Depreciation
−$7,127
Taxable loss
−$3,977
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$955
After-tax cash flow
$1,256/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
Guilford County Schools
NCES district ID
3701920
Math proficiency
39% ▲ 1.00%
Reading proficiency
45% ▲ 1.00%
Median HH income
$46,315
Composite
35.78/100
National rank
#4842
State rank
#99 of 178 in NC

Livability — Pleasant Garden

Score
71/100
State rank
#117
US rank
#7296

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
8,009
Population (ZIP)
8,009

Population outlook (Guilford County) Hauer SSP2

Today (2025)
584,596 people
By 2030
616,851 · +5.5%
By 2040
678,451 · +16.1%
By 2050
734,788 · +25.7%
By 2075
862,985 · +47.6%
By 2100
948,704 · +62.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Black 9% Two or more races 5% Asian 2% Hispanic / Latino 1%
Common ancestry
Italian 6% Serbian 3% Slovak 2%
Foreign-born
1% · China, Canada
Languages at home
97% English-only · Spanish 1% French/Haitian/Cajun 1% Chinese 1%

Political lean MEDSL · Guilford

2024 margin
Strong D (+21.8) · D 60.2% · R 38.4% · Other 1.4%
2008→2024 swing
+3.5pp toward D · 2008: 18.4pp · 2024: 21.8pp
All cycles
2024: D+21.8 2020: D+23.1 2016: D+20.0 2012: D+16.5 2008: D+18.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -29.90%
Current HPI
246.8126
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

+1533.3% since first listed
5 events — show timeline
  • 2026-05-13 Pending Triad MLS
  • 2026-04-21 Contingent Triad MLS
  • 2026-04-18 Listed $245,000 Triad MLS
  • 1984-03-01 Sold (Public Records) $16,500 Public Records
  • 1977-09-01 Sold (Public Records) $15,000 Public Records

Property tax history

+4.1%/yr

Latest (2025): $1,293 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…