The Bayhill Plan · Newport, NC 28570

$361,900

3 bd · 2.0 ba · 1,634 sqft · SingleFamily · 340 Days on market

$25/mo HOA

---

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
• ARV discount +7.5/15.0
• Schools +5.1/10.0
• Livability +3.2/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Key facts

• Corner pantry
• Center eat at island
• Great room

Tags

• GREAT ROOM
• CORNER PANTRY
• CENTER EAT AT ISLAND
• LARGE WALK-IN CLOSET
• PARTIALLY COVERED PORCH
• NATURAL GAS FIREPLACE

Property features AI

Finance

• Other: Inventory type: Plan
• Financial info: List price $351,900
• HOA & community: Association fee of $25 (frequency not specified)

Exterior

• Parking: 2 parking spaces
• Home design: New construction plan (The Bayhill); Address: Newport, NC 28570
• Construction: Built as part of a new-construction plan (The Bayhill)
• Exterior features: Living area of 1,634 (plan)

Interior

• Kitchen: Plan includes a kitchen (specific appliances not listed)
• Bedrooms: 3 bedrooms
• Bathrooms: 2 full bathrooms
• Interior features: Open living area (plan name: The Bayhill)

🏗️ New construction. The $361,900 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $357,846.

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $362k.

Deal economics

• At list price, monthly cash flow is $7k ($88k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($12k rent vs $362k).
• Recommended offer: $318k (12.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 63/100 on livability (#385 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, amenities F, commute F.
• Carteret County Public Schools (rural): math 59% / reading 61% proficiency, ranked #31 of 178 in NC (top 17%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Zoned schools: Newport Elementary (math 48% / reading 45%, grade D-, #542 of 1,410 statewide, top 39%, 645 students, 100% FRL); Newport Middle (math 39% / reading 56%, grade C-, #140 of 475 statewide, top 30%, 378 students, 98% FRL); West Carteret High (math 82% / reading 71%, grade A-, #89 of 535 statewide, top 16%, 1,146 students, 40% FRL) — zoned schools average 79% FRL vs 39% district-wide (40 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: 216 active listings in the ZIP; 935 units permitted in Carteret County in 2024 (360 in 5+ unit buildings).
• At $12,449/mo this rent would consume 213% of the median local household income ($70k/yr) (locally 461% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
• Carteret County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• At projected returns (-3.0% appreciation + 3.0% rent growth), your $100k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

• It's been on market 340 days — a 12% lower offer ($318k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $318,472 (12.0% below list)

Questions for the listing agent

1. It's been on market 340 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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: 3.48% ✓
• Cap rate: 30.90%
• Cash-on-cash: 87.87%
• DSCR: 4.91
• GRM: 2.4

CMA / ARV

• ARV (on-the-fly): $357,846
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
223 Independence Blvd	0.16mi	3/2.0	1,706 (+4%)	7mo	$375,000	$220	80
109 Tradition Trl	0.41mi	3/2.0	1,634 (0%)	8mo	$361,570	$221	74
251 Independence Blvd	0.24mi	3/2.0	1,777 (+9%)	3mo	$320,000	$180	72
115 Delaware Dr	0.45mi	3/2.0	1,534 (-6%)	2mo	$351,258	$229	68
143 Tradition Trl	0.34mi	3/2.0	1,796 (+10%)	2mo	$376,475	$210	66
231 Independence Blvd	0.18mi	3/2.0	1,870 (+14%)	9mo	$375,000	$201	60
318 Independence Blvd	0.28mi	4/2.0 (+1)	1,870 (+14%)	3mo	$370,000	$198	56
141 Tradition Trl	0.53mi	3/2.0	1,807 (+11%)	3mo	$397,059	$220	55
144 Tradition Trl	0.49mi	3/2.0	1,807 (+11%)	6mo	$394,479	$218	54
119 Tradition Trl	0.56mi	3/2.0	1,807 (+11%)	6mo	$374,255	$207	51
120 Delaware Dr	0.51mi	3/2.0	1,406 (-14%)	3mo	$343,045	$244	51
169 Howard Rd	0.40mi	4/3.0 (+1)	1,802 (+10%)	10mo	$394,000	$219	47

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: 88.4%
• Equity multiple: 5.09×
• Total profit: $409,486
• Equity at exit: $53,356

10-year hold

• IRR: 91.5%
• Equity multiple: 10.57×
• Total profit: $959,082
• Equity at exit: $30,940

Cash invested: $100,197 (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.

Methodology + full state rankings →

ZIP-level market 28570

• Home prices YoY: -16.2%
• Active inventory: 216
• Price-to-rent: 2.4×

Monthly cashflow live

• Estimated rent: $12,449 medium
• Mortgage (P&I): −$1,877
• Tax est. 1.5%: −$447 /mo · $5,368/yr
• Insurance: −$149
• HOA: −$25
• Vacancy / Maint / Mgmt: −$2,614
• Net cashflow: $7,337

Break-even live

Break-even rent $3,162

Max offer price $357,846

Occupancy floor 36%

Sensitivity live

Price	-10% $7,584	-5% $7,460	+0% $7,337	+5% $7,213	+10% $7,089
Rent	-10% $6,353	-5% $6,845	+0% $7,337	+5% $7,828	+10% $8,320
Rate	-1.0pp $7,517	-0.5pp $7,428	base $7,337	+0.5pp $7,244	+1.0pp $7,149

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: $89,462
• Closing costs: $10,735
• Reserves months: —
• Total cash needed: —

HOA detail

• Monthly dues: $25 · $300/yr

Listing history 17 events

1. 2026-06-19
   days on market $361,900 Active 340 DOM
2. 2026-06-18
   days on market $361,900 Active 339 DOM
3. 2026-06-17
   days on market $361,900 Active 338 DOM
4. 2026-06-16
   days on market $361,900 Active 337 DOM
5. 2026-06-15
   days on market $361,900 Active 336 DOM
6. 2026-06-14
   days on market $361,900 Active 334 DOM
7. 2026-06-12
   days on market $361,900 Active 333 DOM
8. 2026-06-09
   days on market $361,900 Active 330 DOM
9. 2026-06-09
   price $361,900 Active 329 DOM
10. 2026-06-08
    days on market $351,900 Active 329 DOM
11. 2026-06-07
    days on market $351,900 Active 328 DOM
12. 2026-06-05
    days on market $351,900 Active 325 DOM
13. 2026-06-03
    days on market $351,900 Active 324 DOM
14. 2026-06-02
    days on market $351,900 Active 323 DOM
15. 2026-06-01
    days on market $351,900 Active 322 DOM
16. 2026-05-31
    days on market $351,900 Active 321 DOM
17. 2026-05-30
    days on market $351,900 Active 320 DOM

ⓘ 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 5/10 Major
• 🌡 Heat 9/10 Extreme 7 d/yr ≥103°F today · 21 d/yr by 30 yrs out
• 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $149,385
• − Mortgage interest: −$20,045
• − Property taxes: −$5,368
• − Insurance: −$1,789
• − Repairs & maintenance: −$11,951
• − Management: −$11,951
• − HOA: −$300
• − Depreciation: −$10,410
• Taxable income: $87,572
• Est. tax owed @ 24.0%: −$21,017
• After-tax cash flow: $67,021/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: Carteret County Public Schools
• NCES district ID: 3700630
• Math proficiency: 59% ▲ 5.00%
• Reading proficiency: 61% ▲ 2.00%
• Median HH income: $48,330
• Composite: 50.92/100
• National rank: #1786
• State rank: #31 of 178 in NC

Livability — Newport

• Score: 63/100
• State rank: #385
• US rank: #15094

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Newport, NC
• County: Carteret County · 52,389 people
• City population: 22,197
• Metro: Morehead City, NC
• Population (ZIP): 22,197
• Household income: $70,229
• Rent vs Own: 22.7% rent · 77.3% own
• Severe rent burden: 461.0

Population outlook (Carteret County) Hauer SSP2

• Today (2025): 73,443 people
• By 2030: 75,344 · +2.6%
• By 2040: 78,142 · +6.4%
• By 2050: 80,091 · +9.1%
• By 2075: 86,120 · +17.3%
• By 2100: 89,408 · +21.7%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (82%)
• Race & ethnicity: White 82% Hispanic / Latino 7% Two or more races 6% Black 3% Asian 1%
• Hispanic origin (detail): Mexican 4%
• Common ancestry: Slovak 3% Romanian 3% Lithuanian 2%
• Foreign-born: 5% · Canada, Dominican Republic
• Languages at home: 92% English-only · Spanish 6% German/W. Germanic 1%

Political lean MEDSL · Carteret

• 2024 margin: Solid R (+43.1) · D 28.0% · R 71.1%
• 2008→2024 swing: -8.4pp toward R · 2008: -34.7pp · 2024: -43.1pp
• All cycles: 2024: R+43.1 2020: R+42.0 2016: R+44.5 2012: R+41.0 2008: R+34.7

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -53.54%
• Current HPI: 276.6589
• Rent YoY: —
• Metro: Morehead City, NC
• State GDP YoY: ▲ 3.28%
• F500 in state: 26

Industry mix (Fortune 500 HQ in NC)

Industry	F500 HQs	Revenue
▸Financial Services	2	$213B
▸Retail	2	$95B
▸Industrial Conglomerate	1	$38B
▸Metals / Steel	1	$35B
▸Utilities	1	$30B
▸Industrial Machinery	1	$19B