CashFlowRE
Sign in Sign up
111 Greenbriar Ln
D+ Composite 48.05
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 +15.4/30.0
  • ARV discount +12.6/15.0
  • DSCR +4.7/10.0
  • Schools +3.8/10.0
  • Livability +3.5/5.0
  • 1% rule +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$215,000

111 Greenbriar Ln · Morganton, NC 28655
3 bd · 2.0 ba · 1,477 sqft · SingleFamily public records · 13 Days on market
Built 1950 8,712 sqft lot Est $242k · 11% under

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

Listing remarks

A quaint ranch home located within minutes of I-40. The home is close to grocery stores, restaurants and shopping. This home is sold "AS IS". It needs someone to show some TLC. Three bedrooms, two bathrooms, with a basement area. Open kitchen space that flows into the living area. This is a must see and great value. New roof installed in August 2021.

Key facts

  • Ranch home
  • Open kitchen space
  • Basement area

Tags

RANCH HOMEOPEN KITCHEN SPACEBASEMENT AREANEW ROOF

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Attached carport (1 space); Driveway with 1 open parking space
  • Utilities: City water; Public sewer; Electric service (electric appliances and heat pump)
  • Home design: Single-family residential home; One story
  • Construction: Site-built construction; Partial brick and asbestos exterior materials; Built with basement (unfinished)
  • Exterior features: Gravel road access on a publicly maintained road; Lot approximately 0.2 acres (dimensions 80 x 105 x 80 x 105)

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: Three bedrooms on the main level
  • Flooring: Hardwood floors
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Heat pump for heating and cooling
  • Interior features: One main-level living area (1 room counted); Unfinished basement; Basement and crawl space foundation
  • Laundry & utility: Laundry described as 'Other - See Remarks'; Electric water heater

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 single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $82 ($989/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 $176k (18.4% below list).
  • Recommended offer: $176k (18.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 3.5% 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: Forest Hill Elementary (math 32% / reading 37%, grade F, #835 of 1,410 statewide, top 62%, 269 students, 99% FRL); Walter R Johnson Middle (math 28% / reading 34%, grade F, #326 of 475 statewide, top 69%, 465 students, 90% FRL); Robert L. Patton High School (math 77% / reading 62%, grade B, #121 of 535 statewide, top 24%, 752 students, 55% FRL) — zoned schools average 81% FRL vs 52% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 436 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 422 units permitted in Burke County in 2024 (94 in 5+ unit buildings).
  • This rent runs 36% 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 $1k of loan paydown is wiped out by about $6k 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 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $80k; list at $215k implies a 170% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $175,541 (18.4% below list)

Questions for the listing agent

  1. Built in 1950 — 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. 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?
  6. 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.
  7. 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.
  8. 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
0.82%
Cap rate
6.75%
Cash-on-cash
1.64%
DSCR
1.07
GRM
10.2

CMA / ARV

ARV (on-the-fly)
$242,228
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
608 1/2 W Concord St 0.32mi 3/2.0 1,485 (+0%) 2mo $250,000 $168 83
626 W Concord St 0.31mi 4/2.0 (+1) 1,430 (-3%) 1mo $196,000 $137 75
112 Starmount Cir 0.56mi 3/2.0 1,512 (+2%) 18mo $308,000 $204 55
134 Starmount Cir 0.45mi 4/2.0 (+1) 1,589 (+8%) 10mo $350,000 $220 53
107 Burkemont Ave 0.54mi 2/2.5 (-1) 1,321 (-11%) 8mo $216,000 $164 43
110 Mimosa St 0.48mi 2/1.0 (-1) 1,340 (-9%) 16mo $202,000 $151 39
278 Asheville St 0.64mi 2/1.5 (-1) 1,304 (-12%) 23mo $141,000 $108 25

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
-13.7%
Equity multiple
0.51×
Total profit
$-29,677
Equity at exit
$32,057
10-year hold
IRR
-4.9%
Equity multiple
0.68×
Total profit
$-19,430
Equity at exit
$18,589

Cash invested: $60,200 (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
436
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,755 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$87 /mo · $1,048/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$369
Net cashflow
$82

Break-even live

Break-even rent $1,651
Max offer price $215,000
Occupancy floor 90%

Sensitivity live

Price -10% $204 -5% $143 +0% $82 +5% $22 +10% $-39
Rent -10% $-56 -5% $13 +0% $82 +5% $152 +10% $221
Rate -1.0pp $191 -0.5pp $137 base $82 +0.5pp $27 +1.0pp $-30

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
$53,750
Closing costs
$6,450
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
204 E McDowell St Unit B Morganton, NC 4.0 1.0 1070 $1,500 $1.40 22d 1 1.16mi
142 Patrick Murphy Dr Morganton, NC 1.0–2.0 1.0–2.0 966 $1,899 $1.97 15d 13 1.22mi
305 E Concord St Morganton, NC 3.0 2.0 1488 $2,000 $1.34 22d 1 1.35mi

Listing history 12 events

  1. 2026-06-22
    days on market $215,000 Active 13 DOM
  2. 2026-06-19
    days on market $215,000 Active 11 DOM
  3. 2026-06-18
    days on market $215,000 Active 10 DOM
  4. 2026-06-17
    days on market $215,000 Active 9 DOM
  5. 2026-06-16
    days on market $215,000 Active 8 DOM
  6. 2026-06-15
    days on market $215,000 Active 7 DOM
  7. 2026-06-14
    days on market $215,000 Active 5 DOM
  8. 2026-06-13
    remarks 353-char remark
  9. 2026-06-13
    days on market $215,000 Active 4 DOM
  10. 2026-06-10
    days on market $215,000 Active 2 DOM
  11. 2026-06-08
    remarks 352-char remark
  12. 2026-06-08
    listed $215,000 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
$1,048 · $87/mo
Projected year-2 tax
$1,763 · $147/mo
Expected delta
+$715/yr (+$60/mo · 68.3%)

ⓘ 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
$21,065
− Mortgage interest
−$12,043
− Property taxes
−$1,048
− Insurance
−$1,075
− Repairs & maintenance
−$1,685
− Management
−$1,685
− Depreciation
−$6,255
Taxable loss
−$2,726
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$654
After-tax cash flow
$1,643/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

+170.4% since first listed
2 events — show timeline
  • 2026-06-07 Listed $215,000 CANOPYMLS as Distributed by MLS Grid
  • 1998-08-28 Sold (Public Records) $79,500 Public Records

Property tax history

+2.8%/yr

Latest (2025): $1,048 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…