CashFlowRE
Sign in Sign up
107 Conley St
B- Composite 65.23
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 +24.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.9/10.0
  • 1% rule +5.5/10.0
  • Schools +3.8/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

107 Conley St · Morganton, NC 28655
2 bd · 2.0 ba · 1,036 sqft · SingleFamily public records · 7 Days on market
Built 1970 0.40 ac lot Est $235k · 41% under

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

Listing remarks

Brick ranch opportunity in a prime Morganton location. Welcome to 107 Conley St: a solid, well-built home just minutes from I-40 (Exit 103) and close to restaurants, shopping, and Western Piedmont Community College. This is the kind of “location + lot + bones” combination buyers look for when they want upside. Inside, the home offers a practical layout ready for your updates. The property was thoughtfully adapted for wheelchair accessibility with wider doorways, more spacious bathrooms, and lower kitchen cabinetry. That is a real advantage for buyers seeking accessibility features and a strong starting point for anyone planning a renovation. Downstairs, the basement is accessed

Key facts

  • Wider doorways
  • 0.4 acre lot
  • Built 1970

Tags

PRIME MORGANTON LOCATIONWHEELCHAIR ACCESSIBILITYWIDER DOORWAYSMORE SPACIOUS BATHROOMSLOWER KITCHEN CABINETRYSEPARATE EXTERIOR ENTRY

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Attached carport; Driveway; On-street parking
  • Utilities: City water; Public sewer
  • Home design: Single-family residential home; Site-built construction; One level
  • Construction: Brick exterior; Basement foundation
  • Exterior features: Concrete and paved road access; Publicly maintained road; Lot dimensions approx. 176 x 101 x 176 x 99; 0.4-acre lot

Interior

  • Kitchen: No appliances included
  • Bedrooms: 2 bedrooms on the main level (one approx. 12' x 14')
  • Bathrooms: 2 full bathrooms (both on main level)
  • Heating & cooling: Heat pump for heating and cooling
  • Interior features: One main living room (1 room); Basement shop and daylight/walk-out access; Exterior entry to basement; Unfinished basement
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 2-bed/2.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $289 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $140k).
  • Cap rate 8.8% vs local median 3.7% in Morganton — 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 69/100 on livability (#149 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: amenities D, crime D-, commute F.
  • Burke County Schools (rural): math 43% / reading 47% proficiency, ranked #89 of 178 in NC (top 50%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mountain View Elementary (math 32% / reading 28%, grade F, #965 of 1,410 statewide, top 69%, 677 students, 85% FRL); Freedom High (math 61% / reading 51%, grade C, #264 of 535 statewide, top 49%, 1,414 students, 64% FRL) — zoned schools average 74% FRL vs 52% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 431 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 422 units permitted in Burke County in 2024 (94 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($58k/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 $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Burke County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $139,900

Questions for the listing agent

  1. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.05%
Cap rate
8.77%
Cash-on-cash
8.86%
DSCR
1.39
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$235,172
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
103 J A Ross St 0.17mi 3/1.5 (+1) 1,026 (-1%) 14mo $169,000 $165 71
120 Walker Rd 0.73mi 2/1.0 956 (-8%) 22mo $217,000 $227 30

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
-2.9%
Equity multiple
0.89×
Total profit
$-4,291
Equity at exit
$20,860
10-year hold
IRR
6.8%
Equity multiple
1.51×
Total profit
$19,828
Equity at exit
$12,096

Cash invested: $39,172 (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 28655

Home prices YoY
-13.2%
Active inventory
431
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,468 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$79 /mo · $948/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$308
Net cashflow
$289

Break-even live

Break-even rent $1,102
Max offer price $139,900
Occupancy floor 75%

Sensitivity live

Price -10% $368 -5% $329 +0% $289 +5% $250 +10% $210
Rent -10% $173 -5% $231 +0% $289 +5% $347 +10% $405
Rate -1.0pp $360 -0.5pp $325 base $289 +0.5pp $253 +1.0pp $216

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
$34,975
Closing costs
$4,197
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
142 Patrick Murphy Dr Morganton, NC 1.0–2.0 1.0–2.0 966 $1,899 $1.97 14d 13 1.09mi
510 College St Unit 120 Morganton, NC 1.0 1.0 750 $1,295 $1.73 22d 1 1.28mi

Listing history 7 events

  1. 2026-06-19
    days on market $139,900 Active 7 DOM
  2. 2026-06-18
    days on market $139,900 Active 6 DOM
  3. 2026-06-17
    days on market $139,900 Active 5 DOM
  4. 2026-06-16
    days on market $139,900 Active 4 DOM
  5. 2026-06-15
    days on market $139,900 Active 3 DOM
  6. 2026-06-13
    remarks 687-char remark
  7. 2026-06-13
    listed $139,900 Active 1 DOM

ⓘ 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
$948 · $79/mo
Projected year-2 tax
$1,147 · $96/mo
Expected delta
+$199/yr (+$17/mo · 21.0%)

ⓘ 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 5/10 Major 7 d/yr ≥103°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$17,622
− Mortgage interest
−$7,837
− Property taxes
−$948
− Insurance
−$700
− Repairs & maintenance
−$1,410
− Management
−$1,410
− Depreciation
−$4,070
Taxable income
$1,248
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$300
After-tax cash flow
$3,170/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
Burke County Schools
NCES district ID
3700480
Math proficiency
43% ▼ -2.00%
Reading proficiency
47% ▬ 0.00%
Median HH income
$38,342
Composite
37.51/100
National rank
#4400
State rank
#89 of 178 in NC

Livability — Morganton

Score
69/100
State rank
#149
US rank
#8307

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Morganton, NC
County
Burke County · 55,100 people
City population
55,100
Metro
Hickory-Lenoir-Morganton, NC
Population (ZIP)
55,100
Household income
$57,713
Rent vs Own
27.3% rent · 72.7% own
Severe rent burden
1145.0

Population outlook (Burke County) Hauer SSP2

Today (2025)
86,552 people
By 2030
84,123 · -2.8%
By 2040
78,165 · -9.7%
By 2050
71,099 · -17.9%
By 2075
56,264 · -35.0%
By 2100
44,742 · -48.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Hispanic / Latino 11% Black 8% Two or more races 5% Asian 3% Native American 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 2% Italian 2% Serbian 2%
Foreign-born
7% · Canada, China
Languages at home
87% English-only · Spanish 8% Other Asian/Pacific 1% Arabic 1%

Political lean MEDSL · Burke

2024 margin
Solid R (+41.2) · D 29.0% · R 70.3%
2008→2024 swing
-22.0pp toward R · 2008: -19.2pp · 2024: -41.2pp
All cycles
2024: R+41.2 2020: R+40.1 2016: R+39.4 2012: R+23.6 2008: R+19.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -55.07%
Current HPI
362.0732
Rent YoY
Metro
Hickory-Lenoir-Morganton, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-06-12 Listed $139,900 CANOPYMLS as Distributed by MLS Grid

Property tax history

+3.1%/yr

Latest (2025): $948 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…