CashFlowRE
Sign in Sign up
3700 Marlboro Dr SW
C- Composite 51.89
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 +19.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.3/10.0
  • Schools +4.7/10.0
  • 1% rule +4.6/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$214,900

3700 Marlboro Dr SW · Concord, NC 28027
3 bd · 2.0 ba · 1,404 sqft · Manufactured public records · 6 Days on market
Built 1997 0.74 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome home to 3700 Marlboro Drive SW in one of Concord's most sought-after locations! This charming 3-bedroom, 2-bathroom home offers the perfect blend of comfort and convenience — nestled in the heart of the 28027 zip code, known for its top-rated Cabarrus County schools and easy access to everything the greater Charlotte metro has to offer. Whether you're a growing family or a savvy buyer looking for value in a prime corridor, this home checks all the boxes. Enjoy a functional layout designed for everyday living and entertaining, with spacious bedrooms and a well-appointed primary suite. Step outside and discover a neighborhood that puts you minutes from Concord Mills, premier din

Key facts

  • Premier dining
  • Top rated schools
  • Easy access to i 85

Tags

SOUGHT AFTER LOCATIONTOP RATED SCHOOLSEASY ACCESS TO I 85EASY ACCESS TO I 485MINUTES FROM CONCORD MILLSPREMIER DINING

Property features AI

Finance

  • Other: Zoned RV
  • HOA & community: No HOA

Exterior

  • Parking: Driveway
  • Utilities: City water; Public sewer; Cable available; Phone connected
  • Home design: Single-family manufactured home; One level
  • Construction: Vinyl exterior; Crawl space foundation
  • Exterior features: Lot approximately 0.74 acres; Lot dimensions approximately 130 x 86 x 107 x 183 x 201; Roads are gravel and paved; Publicly maintained road; No waterfront

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Ice maker
  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Electric heating; Central air conditioning (electric)
  • Interior features: 9 total rooms; Utility room for laundry inside the home
  • Laundry & utility: Washer and dryer included; Laundry in utility room inside the home

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 $215k.

Deal economics

  • At list price, monthly cash flow is $256 ($3k/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 $206k (4.3% below list).
  • Recommended offer: $206k (4.3% below list) — sets the bar for 1% rule.
  • Cap rate 7.7% vs local median 3.3% in Concord — 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 81/100 on livability (#18 in NC, #1,595 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: commute F.
  • Cabarrus County Schools (rural): math 54% / reading 55% proficiency, ranked #44 of 178 in NC (top 25%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Wolf Meadow Elementary (math 27% / reading 28%, grade F, #1,028 of 1,410 statewide, top 73%, 494 students, 99% FRL); West Cabarrus High (math 45% / reading 49%, grade D-, #334 of 535 statewide, top 64%, 1,833 students, 59% FRL) — zoned schools average 79% FRL vs 36% district-wide (43 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 37% at this address vs 54% district-wide (-17 pts) — the specific schools serving this property underperform the Cabarrus County Schools average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-0.2%/yr); 522 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,485 units permitted in Cabarrus County in 2024 (677 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Cabarrus County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts; this cycle's ask has dropped $15k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $95k; list at $215k implies a 126% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 22% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $205,694 (4.3% 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. 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.
  3. 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.
  4. 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
0.96%
Cap rate
7.72%
Cash-on-cash
5.10%
DSCR
1.23
GRM
8.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-11.6%
Equity multiple
0.59×
Total profit
$-24,596
Equity at exit
$32,042
10-year hold
IRR
-7.2%
Equity multiple
0.60×
Total profit
$-23,896
Equity at exit
$18,581

Cash invested: $60,172 (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 28027

Rents YoY
-0.2%
Active inventory
522
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$2,057 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$153 /mo · $1,832/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$432
Net cashflow
$256

Break-even live

Break-even rent $1,733
Max offer price $214,900
Occupancy floor 83%

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
$53,725
Closing costs
$6,447
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3057 Fountainview Ave Concord, NC 3.0 2.0 1629 $2,495 $1.53 5d 1 0.27mi
4400 Concord Pointe Ln SW Concord, NC 2.0–4.0 2.0 1108 $1,602 $1.45 23d 23 0.30mi
51 Tala Dr SW Concord, NC 2.0–3.0 2.0 1143 $1,976 $1.73 1d 8 0.44mi
3651 Stonefield St SW Concord, NC 4.0 3.0 1730 $2,199 $1.27 2d 1 0.75mi
3664 Stonefield St SW Concord, NC 3.0 2.5 1472 $1,860 $1.26 3d 1 0.82mi
4688 Falcon Chase Dr SW Concord, NC 3.0 2.0 1100 $1,939 $1.76 14d 1 1.32mi
4685 Falcon Chase Dr SW Concord, NC 3.0 2.0 1156 $1,805 $1.56 21d 1 1.35mi
4980 Wheat Dr SW Concord, NC 3.0 2.0 1207 $1,970 $1.63 5d 1 1.38mi
5020 Wheat Dr SW Concord, NC 3.0 2.0 1277 $1,795 $1.41 23d 1 1.42mi

Listing history 7 events

  1. 2026-05-05
    status Pending
  2. 2026-05-04
    price $214,900
  3. 2026-05-01
    status Active
  4. 2026-04-25
    status Pending
  5. 2026-04-23
    listed $229,900 Active
  6. 2006-09-18
    soldstatus $95,000
  7. 1997-12-01
    soldstatus $25,000

ⓘ 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
$1,832 · $153/mo
Projected year-2 tax
$1,832 · $153/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 6/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 22% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 5 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
$24,683
− Mortgage interest
−$12,038
− Property taxes
−$1,832
− Insurance
−$1,074
− Repairs & maintenance
−$1,975
− Management
−$1,975
− Depreciation
−$6,252
Taxable loss
−$462
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$111
After-tax cash flow
$3,181/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
Cabarrus County Schools
NCES district ID
3700530
Math proficiency
54% ▲ 4.00%
Reading proficiency
55% ▲ 3.00%
Median HH income
$59,442
Composite
47.42/100
National rank
#2282
State rank
#44 of 178 in NC

Livability — Concord

Score
81/100
State rank
#18
US rank
#1595

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Concord, NC
County
Cabarrus County · 218,793 people
City population
140,106
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
81,772
Household income
$92,219
Rent vs Own
36.0% rent · 64.0% own
Severe rent burden
1909.0

Population outlook (Cabarrus County) Hauer SSP2

Today (2025)
239,273 people
By 2030
260,754 · +9.0%
By 2040
303,953 · +27.0%
By 2050
344,827 · +44.1%
By 2075
435,623 · +82.1%
By 2100
490,119 · +104.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
White 53% Black 19% Hispanic / Latino 14% Two or more races 9% Asian 9%
Hispanic origin (detail)
Mexican 8% Puerto Rican 3%
Common ancestry
Serbian 2% Slovak 1% Romanian 1%
Foreign-born
14% · Canada, Vietnam, Jamaica
Languages at home
80% English-only · Spanish 11% Other Asian/Pacific 3% Other Indo-European 3%

Political lean MEDSL · Cabarrus

2024 margin
Lean R (+7.7) · D 45.5% · R 53.2% · Other 1.3%
2008→2024 swing
+10.7pp toward D · 2008: -18.4pp · 2024: -7.7pp
All cycles
2024: R+7.7 2020: R+9.4 2016: R+20.0 2012: R+20.2 2008: R+18.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -167.18%
Current HPI
238.3699
Rent YoY
▼ -0.20%
Metro
Charlotte-Concord-Gastonia, NC-SC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+759.6% since first listed
7 events — show timeline
  • 2026-05-05 Pending CANOPYMLS as Distributed by MLS Grid
  • 2026-05-04 Price Changed $214,900 CANOPYMLS as Distributed by MLS Grid
  • 2026-05-01 Relisted CANOPYMLS as Distributed by MLS Grid
  • 2026-04-25 Pending CANOPYMLS as Distributed by MLS Grid
  • 2026-04-23 Listed $229,900 CANOPYMLS as Distributed by MLS Grid
  • 2006-09-18 Sold (Public Records) $95,000 Public Records
  • 1997-12-01 Sold (Public Records) $25,000 Public Records

Property tax history

+3.9%/yr

Latest (2025): $1,832 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…