CashFlowRE
Sign in Sign up
58 Canal St
B Composite 74.5
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
  • Appreciation +7.9/10.0
  • ARV discount +7.5/15.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$59,000

58 Canal St · Enfield, NC 27823
3 bd · 2.0 ba · 1,836 sqft · Manufactured public records · 31 Days on market
Built 1996 0.52 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

ONLINE AUCTION Cash, AS IS terms. One of 46 Enfield properties in an investment portfolio. Go to our website for all addresses. Price shown is value range only, name your price at auction or early offer.

Key facts

  • 0.52 acre lot
  • Built 1996
  • Listed 30 days

Property features AI

Finance

  • Other: Lot size approximately 0.52 acres
  • HOA & community: No homeowners association

Exterior

  • Utilities: Public water; Community sewer; Sewer and water connected
  • Home design: Manufactured double-wide home; One story
  • Construction: Vinyl siding; Brick/mortar foundation; Aluminum roof; Built as a manufactured house
  • Exterior features: Cleared lot; Publicly maintained asphalt road access; Not waterfront

Interior

  • Bedrooms: Three bedrooms (all on the main level)
  • Flooring: Carpet; Vinyl
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Carpet and vinyl flooring

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 $59k.

Deal economics

  • At list price, monthly cash flow is $487 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $59k).
  • Recommended offer: $57k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 59/100 on livability (#556 in NC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, health & safety A, crime B; Watch: schools F, amenities F, commute F.
  • Halifax County Schools (rural): math 6% / reading 24% proficiency, ranked #177 of 178 in NC (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 28 active listings in the ZIP; 55 units permitted in Halifax County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($408 loan paydown + $3k appreciation (5.8% local appreciation)).
  • Halifax County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (5.8% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 67% 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 $57,230 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  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. 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
1.95%
Cap rate
16.20%
Cash-on-cash
35.39%
DSCR
2.57
GRM
4.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

5.76% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
45.3%
Equity multiple
3.86×
Total profit
$47,247
Equity at exit
$36,189
10-year hold
IRR
42.5%
Equity multiple
7.96×
Total profit
$114,961
Equity at exit
$64,863

Cash invested: $16,520 (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 27823

Home prices YoY
3.1%
Active inventory
28
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$1,149 medium interval (Pro) →
Mortgage (P&I)
$309
Tax from tax record
$87 /mo · $1,040/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$241
Net cashflow
$487

Break-even live

Break-even rent $533
Max offer price $59,000
Occupancy floor 53%

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
$14,750
Closing costs
$1,770
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 17 events

  1. 2026-06-19
    days on market $59,000 Active 31 DOM
  2. 2026-06-18
    days on market $59,000 Active 30 DOM
  3. 2026-06-17
    days on market $59,000 Active 29 DOM
  4. 2026-06-16
    days on market $59,000 Active 28 DOM
  5. 2026-06-15
    days on market $59,000 Active 27 DOM
  6. 2026-06-14
    days on market $59,000 Active 25 DOM
  7. 2026-06-12
    days on market $59,000 Active 24 DOM
  8. 2026-06-09
    days on market $59,000 Active 21 DOM
  9. 2026-06-08
    days on market $59,000 Active 20 DOM
  10. 2026-06-07
    days on market $59,000 Active 19 DOM
  11. 2026-06-07
    days on market $59,000 Active 18 DOM
  12. 2026-06-02
    days on market $59,000 Active 14 DOM
  13. 2026-06-01
    days on market $59,000 Active 13 DOM
  14. 2026-05-31
    days on market $59,000 Active 12 DOM
  15. 2026-05-30
    days on market $59,000 Active 11 DOM
  16. 2026-05-19
    listed $59,000 Active
  17. 2026-05-18
    listed $59,000 Active 203-char remark
    Show marketing remark (203 chars)

    ONLINE AUCTION Cash, AS IS terms. One of 46 Enfield properties in an investment portfolio. Go to our website for all addresses. Price shown is value range only, name your price at auction or early offer.

ⓘ 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
$1,040 · $87/mo
Projected year-2 tax
$1,040 · $87/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 7/10 Severe 7 d/yr ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 67% 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
$13,792
− Mortgage interest
−$3,305
− Property taxes
−$1,040
− Insurance
−$295
− Repairs & maintenance
−$1,103
− Management
−$1,103
− Depreciation
−$1,716
Taxable income
$5,228
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,255
After-tax cash flow
$4,592/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
Halifax County Schools
NCES district ID
3701950
Math proficiency
6% ▼ -11.00%
Reading proficiency
24% ▼ -1.00%
Median HH income
$29,104
Composite
11.7/100
National rank
#9690
State rank
#177 of 178 in NC

Livability — Enfield

Score
59/100
State rank
#556
US rank
#20483

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Enfield, NC
Population (ZIP)
6,498

Population outlook (Halifax County) Hauer SSP2

Today (2025)
47,976 people
By 2030
45,450 · -5.3%
By 2040
39,980 · -16.7%
By 2050
34,863 · -27.3%
By 2075
25,577 · -46.7%
By 2100
18,365 · -61.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (82%)
Race & ethnicity
Black 82% White 12% Two or more races 3% Native American 2% Hispanic / Latino 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% French/Haitian/Cajun 0%

Political lean MEDSL · Halifax

2024 margin
D (+17.7) · D 58.5% · R 40.9%
2008→2024 swing
-10.6pp toward R · 2008: 28.2pp · 2024: 17.7pp
All cycles
2024: D+17.7 2020: D+21.2 2016: D+26.9 2012: D+32.0 2008: D+28.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.76%
Current HPI
188.4289
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

+0.0% since first listed
2 events — show timeline
  • 2026-05-19 Listed $59,000 TMLS
  • 2026-05-18 Listed $59,000 Hive MLS

Property tax history

+4.4%/yr

Latest (2025): $1,040 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…