CashFlowRE
Sign in Sign up
152 Meadowlark Ln
D+ Composite 45.74
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • Schools +5.1/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$275,000

152 Meadowlark Ln · Newport, NC 28570
3 bd · 2.0 ba · 2,156 sqft · Other public records · 154 Days on market
Built 2005 0.57 ac lot

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

Listing remarks

If you are looking for a place close to the beach but not on the beach. This may be for you. Over 2000 sq. ft. modular home. 3 Beds/3 Bath with a bonus room. . Yard has just over 1/2 acre to put all your toys in. (Boat-jet ski ect. .) A whole house generator. Backyard is fenced in. The home has a den and a living room area. Just incase you have the whole family visiting. All Bedrooms have access to a bathroom. Principal Bedroom has a private sitting area all to yourself. 2 sheds. Don't let this one get away. Home is being sold as-is.

Key facts

  • Modular home
  • Close to the beach
  • Private sitting area

Tags

CLOSE TO THE BEACHMODULAR HOMEWHOLE HOUSE GENERATORBACKYARD FENCEDPRIVATE SITTING AREA2 SHEDS

Property features AI

Finance

  • Other: Located on a private road (see remarks); Lot approximately 0.57 acres (dimensions: 115 x 223 x 115 x 215); Zoned residential

Exterior

  • Parking: Unpaved parking; 1 total parking space; 1-car garage
  • Utilities: Public water; Septic tank sewer; Generator power; Underground utilities; Water connected
  • Home design: Single family residence; One story
  • Construction: Vinyl siding and frame construction; Shingle roof
  • Exterior features: Deck; Patio/porch (see remarks); Chain link, wood, and backyard fencing; Shed(s); Has view

Interior

  • Kitchen: Refrigerator; Dishwasher; Electric range; Microwave; Water softener
  • Bedrooms: Total rooms: 8
  • Flooring: Carpet; Vinyl
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Heat pump heating; Electric heating; Heat pump cooling
  • Interior features: Kitchen island; Accessible full bathroom; Crawl space basement

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 other listed at $275k.

Deal economics

  • At list price, monthly cash flow is $8k ($97k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($12k rent vs $275k).
  • Recommended offer: $242k (12.0% below list) — sets the bar for market timing.
  • Cap rate 41.7% vs local median 31.4% in Newport — 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 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 $12,386/mo this rent would consume 212% 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 $8k 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 $77k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 154 days — a 12% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 21y ago; this cycle's ask has dropped $20k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $175k; list at $275k implies a 57% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $242,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 154 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
4.50%
Cap rate
41.71%
Cash-on-cash
126.50%
DSCR
6.63
GRM
1.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
Equity multiple
7.14×
Total profit
$472,484
Equity at exit
$41,003
10-year hold
IRR
Equity multiple
14.99×
Total profit
$1,077,331
Equity at exit
$23,777

Cash invested: $77,000 (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 28570

Home prices YoY
-16.2%
Active inventory
216
Price-to-rent
1.9×

Monthly cashflow live

Estimated rent
$12,386 medium interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$111 /mo · $1,334/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$2,601
Net cashflow
$8,117

Break-even live

Break-even rent $2,111
Max offer price $275,000
Occupancy floor 29%

Sensitivity live

Price -10% $8,273 -5% $8,195 +0% $8,117 +5% $8,040 +10% $7,962
Rent -10% $7,139 -5% $7,628 +0% $8,117 +5% $8,607 +10% $9,096
Rate -1.0pp $8,256 -0.5pp $8,187 base $8,117 +0.5pp $8,046 +1.0pp $7,974

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
$68,750
Closing costs
$8,250
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 38 events

  1. 2026-06-12
    statusdays on market $275,000 Pending 154 DOM
  2. 2026-06-09
    days on market $275,000 Active 152 DOM
  3. 2026-06-08
    days on market $275,000 Active 151 DOM
  4. 2026-06-07
    days on market $275,000 Active 150 DOM
  5. 2026-06-05
    days on market $275,000 Active 147 DOM
  6. 2026-06-03
    days on market $275,000 Active 146 DOM
  7. 2026-06-02
    days on market $275,000 Active 145 DOM
  8. 2026-06-01
    days on market $275,000 Active 144 DOM
  9. 2026-05-31
    days on market $275,000 Active 143 DOM
  10. 2026-05-30
    days on market $275,000 Active 142 DOM
  11. 2026-04-04
    price $275,000
  12. 2026-01-08
    listed $295,000 Active
  13. 2025-10-16
    status Active
  14. 2025-10-09
    status Pending
  15. 2025-10-09
    historical
  16. 2025-09-30
    price $285,000
  17. 2025-09-02
    price $290,000
  18. 2025-06-30
    price $295,000
  19. 2025-06-18
    price $305,000
  20. 2025-06-10
    price $310,000
  21. 2025-05-21
    listed $320,000 Active
  22. 2025-05-04
    status Active
  23. 2025-04-21
    status Pending
  24. 2025-04-21
    historical
  25. 2025-01-02
    price $310,000
  26. 2024-12-05
    listed $325,000 Active
  27. 2016-10-31
    soldstatus $175,000
  28. 2014-04-13
    historical
  29. 2012-04-13
    listed $165,000
  30. 2011-05-07
    historical
  31. 2010-05-05
    listed $165,000
  32. 2009-07-23
    historical
  33. 2009-02-23
    listed $175,000
  34. 2008-07-07
    historical
  35. 2007-09-24
    listed $189,900
  36. 2005-08-31
    soldstatus $139,000
  37. 2005-07-08
    listed $159,000
  38. 2005-05-17
    soldstatus $27,000

ⓘ 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
$1,334 · $111/mo
Projected year-2 tax
$2,255 · $188/mo
Expected delta
+$921/yr (+$77/mo · 69.0%)

ⓘ 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 9/10 Extreme 7 d/yr ≥104°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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$148,637
− Mortgage interest
−$15,404
− Property taxes
−$1,334
− Insurance
−$1,375
− Repairs & maintenance
−$11,891
− Management
−$11,891
− Depreciation
−$8,000
Taxable income
$98,742
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$23,698
After-tax cash flow
$73,711/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

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

Price history

+918.5% since first listed
28 events — show timeline
  • 2026-04-04 Price Changed $275,000 Hive MLS
  • 2026-01-08 Listed $295,000 Hive MLS
  • 2025-10-16 Relisted Hive MLS
  • 2025-10-09 Pending Hive MLS
  • 2025-10-09 Listing Removed Hive MLS
  • 2025-09-30 Price Changed $285,000 Hive MLS
  • 2025-09-02 Price Changed $290,000 Hive MLS
  • 2025-06-30 Price Changed $295,000 Hive MLS
  • 2025-06-18 Price Changed $305,000 Hive MLS
  • 2025-06-10 Price Changed $310,000 Hive MLS
  • 2025-05-21 Listed $320,000 Hive MLS
  • 2025-05-04 Relisted Hive MLS
  • 2025-04-21 Pending Hive MLS
  • 2025-04-21 Listing Removed Hive MLS
  • 2025-01-02 Price Changed $310,000 Hive MLS
  • 2024-12-05 Listed $325,000 Hive MLS
  • 2016-10-31 Sold (Public Records) $175,000 Public Records
  • 2014-04-13 Listing Removed Hive MLS
  • 2012-04-13 Listed $165,000 Hive MLS
  • 2011-05-07 Listing Removed Hive MLS
  • 2010-05-05 Listed $165,000 Hive MLS
  • 2009-07-23 Listing Removed Hive MLS
  • 2009-02-23 Listed $175,000 Hive MLS
  • 2008-07-07 Listing Removed Hive MLS
  • 2007-09-24 Listed $189,900 Hive MLS
  • 2005-08-31 Sold (MLS) $139,000 Hive MLS
  • 2005-07-08 Listed $159,000 Hive MLS
  • 2005-05-17 Sold (Public Records) $27,000 Public Records

Property tax history

+4.5%/yr

Latest (2025): $1,334 · +30.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…