CashFlowRE
Sign in Sign up
17837 Porter Hill Rd
C- Composite 53.73
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 +22.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.3/10.0
  • 1% rule +4.7/10.0
  • Schools +3.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$147,500

17837 Porter Hill Rd · Norwood, NC 28128
2 bd · 1.0 ba · 1,015 sqft · SingleFamily public records · 300 Days on market
Built 1945 0.53 ac lot

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

Listing remarks

Welcome to your enchanted forest oasis where nature, charm, and opportunity come together on over half an acre. Tucked beneath a canopy of trees and surrounded by fruit and berry plants, this property feels like a hidden retreat with unlimited potential. The updates are already in place for peace of mind: a brand-new HVAC (2024) keeps things comfortable year-round, the metal roof has been revamped and freshly insulated, and the well pump provides your water supply. Inside, the Weatherization Assistance Program has already handled the attic cleanup and added new insulation, so you can move in with confidence. Accessibility is built right in with an 80-foot front ramp & another ramp out

Key facts

  • Over half an acre
  • Freshly insulated
  • Brand-new hvac

Tags

OVER HALF AN ACRECANOPY OF TREESFRUIT AND BERRY PLANTSBRAND-NEW HVACREVAMPED METAL ROOFFRESHLY INSULATED

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: No garage; No designated parking features
  • Utilities: Well water; Septic system
  • Home design: Single-family residence; One level; Site-built construction; R2 zoning
  • Construction: Aluminum and vinyl exterior materials; Crawl space foundation
  • Exterior features: Covered porch

Interior

  • Kitchen: Electric range
  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Seven total rooms; Electric range
  • Laundry & utility: 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/1.0-bath single-family listed at $148k.

Deal economics

  • At list price, monthly cash flow is $254 ($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 $143k (3.0% below list).
  • Recommended offer: $130k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 2.9% in Norwood — 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 (#410 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, employment D-.
  • Stanly County Schools (rural): math 38% / reading 42% proficiency, ranked #113 of 178 in NC (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Norwood Elementary (math 27% / reading 32%, grade F, #975 of 1,410 statewide, top 71%, 342 students, 99% FRL); South Stanly High (math 47% / reading 52%, grade D, #311 of 535 statewide, top 60%, 442 students, 48% FRL) — zoned schools average 74% FRL vs 46% district-wide (27 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 100 active listings in the ZIP; 367 units permitted in Stanly County in 2024 (0 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 $4k of value loss. Plan a longer hold.
  • Stanly County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 300 days — a 12% lower offer ($130k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $57k; list at $148k implies a 160% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $129,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 300 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1945 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  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
0.97%
Cap rate
8.36%
Cash-on-cash
7.38%
DSCR
1.33
GRM
8.6

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
-5.1%
Equity multiple
0.81×
Total profit
$-7,784
Equity at exit
$21,993
10-year hold
IRR
4.6%
Equity multiple
1.33×
Total profit
$13,790
Equity at exit
$12,753

Cash invested: $41,300 (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 28128

Home prices YoY
-24.2%
Active inventory
100
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,430 medium interval (Pro) →
Mortgage (P&I)
$774
Tax from tax record
$41 /mo · $490/yr
Insurance
$61
HOA
$0
Vacancy / Maint / Mgmt
$300
Net cashflow
$254

Break-even live

Break-even rent $1,109
Max offer price $147,500
Occupancy floor 77%

Sensitivity live

Price -10% $338 -5% $296 +0% $254 +5% $212 +10% $171
Rent -10% $141 -5% $198 +0% $254 +5% $311 +10% $367
Rate -1.0pp $328 -0.5pp $292 base $254 +0.5pp $216 +1.0pp $177

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
$36,875
Closing costs
$4,425
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 17 events

  1. 2026-06-18
    days on market $147,500 Active 300 DOM
  2. 2026-06-17
    days on market $147,500 Active 299 DOM
  3. 2026-06-16
    days on market $147,500 Active 298 DOM
  4. 2026-06-15
    days on market $147,500 Active 297 DOM
  5. 2026-06-13
    days on market $147,500 Active 295 DOM
  6. 2026-06-09
    days on market $147,500 Active 291 DOM
  7. 2026-06-08
    days on market $147,500 Active 290 DOM
  8. 2026-06-07
    days on market $147,500 Active 289 DOM
  9. 2026-06-04
    days on market $147,500 Active 286 DOM
  10. 2026-06-03
    days on market $147,500 Active 285 DOM
  11. 2026-06-02
    days on market $147,500 Active 284 DOM
  12. 2026-06-01
    days on market $147,500 Active 283 DOM
  13. 2026-05-31
    days on market $147,500 Active 282 DOM
  14. 2025-08-22
    listed $147,500 Active
  15. 2024-09-17
    price $149,000
  16. 2024-09-11
    listed $150,000 Active
  17. 2008-09-24
    soldstatus $56,688

ⓘ 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
$490 · $41/mo
Projected year-2 tax
$1,210 · $101/mo
Expected delta
+$720/yr (+$60/mo · 146.9%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$17,163
− Mortgage interest
−$8,262
− Property taxes
−$490
− Insurance
−$738
− Repairs & maintenance
−$1,373
− Management
−$1,373
− Depreciation
−$4,291
Taxable income
$636
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$153
After-tax cash flow
$2,897/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
Stanly County Schools
NCES district ID
3704320
Math proficiency
38% ▼ -1.00%
Reading proficiency
42% ▲ 1.00%
Median HH income
$43,802
Composite
33.9/100
National rank
#5343
State rank
#113 of 178 in NC

Livability — Norwood

Score
63/100
State rank
#410
US rank
#15485

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
7,610

Population outlook (Stanly County) Hauer SSP2

Today (2025)
60,082 people
By 2030
59,485 · -1.0%
By 2040
57,407 · -4.5%
By 2050
54,051 · -10.0%
By 2075
45,384 · -24.5%
By 2100
34,694 · -42.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Black 15% Two or more races 3%
Common ancestry
Serbian 6% Slovak 1% Italian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Other Indo-European 1% Spanish 1%

Political lean MEDSL · Stanly

2024 margin
Solid R (+50.9) · D 24.2% · R 75.1%
2008→2024 swing
-14.2pp toward R · 2008: -36.7pp · 2024: -50.9pp
All cycles
2024: R+50.9 2020: R+51.1 2016: R+50.2 2012: R+40.4 2008: R+36.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -64.46%
Current HPI
201.373
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+160.2% since first listed
4 events — show timeline
  • 2025-08-22 Listed $147,500 CANOPYMLS as Distributed by MLS Grid
  • 2024-09-17 Price Changed $149,000 CANOPYMLS as Distributed by MLS Grid
  • 2024-09-11 Listed $150,000 CANOPYMLS as Distributed by MLS Grid
  • 2008-09-24 Sold (Public Records) $56,688 Public Records

Property tax history

+1.7%/yr

Latest (2025): $490 · +12.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…