CashFlowRE
Sign in Sign up
708 Smyre Dr
B- Composite 69.16
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.6/10.0
  • Livability +3.0/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$55,000

708 Smyre Dr · Gastonia, NC 28054
2 bd · 1.0 ba · 640 sqft · SingleFamily public records · 34 Days on market
Built 1968 4,791 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor special! Priced at only $55,000, this fixer-upper at 708 Smyre Dr offers excellent value-add potential in Gastonia. Great location near shopping, schools, dining, and major highways. Perfect for a flip, rental, or buyer looking to create equity. Sold as-is. Don’t miss this opportunity!

Key facts

  • 4,791 sq ft lot
  • Built 1968
  • Listed 34 days

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Driveway
  • Utilities: City water; Public sewer
  • Home design: Single-family residence; Site-built construction; One story; Residential zoning
  • Construction: Wood construction; Crawl space foundation
  • Exterior features: Property sits on a 0.11-acre lot; Access via both dirt and paved road surfaces; Publicly maintained road

Interior

  • Kitchen: No listed kitchen appliances
  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: No heating system listed; No cooling system listed
  • Interior features: 4 total rooms; No listed interior appliances
  • Laundry & utility: No laundry facilities listed

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 $55k.

Deal economics

  • At list price, monthly cash flow is $541 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Recommended offer: $53k (3.0% below list) — sets the bar for market timing.
  • Cap rate 18.1% vs local median 3.7% in Gastonia — 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 59/100 on livability (#528 in NC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D, crime F, amenities F.
  • Gaston County Schools (suburban): math 44% / reading 42% proficiency, ranked #93 of 178 in NC (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Brookside Elementary (math 34% / reading 32%, grade F, #890 of 1,410 statewide, top 64%, 502 students, 99% FRL); Ashbrook High (math 57% / reading 46%, grade D+, #299 of 535 statewide, top 56%, 1,303 students, 72% FRL) — zoned schools average 86% FRL vs 37% district-wide (49 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 180 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 2,069 units permitted in Gaston County in 2024 (142 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Gaston County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 0.3% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($53k) is reasonable based on typical stale-listing flexibility.

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 $53,350 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. Crime grade is F 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?
  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
2.06%
Cap rate
18.09%
Cash-on-cash
42.14%
DSCR
2.87
GRM
4.0

CMA / ARV

ARV (on-the-fly)
$161,280
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1327 N 2nd St 0.73mi 2/1.0 715 (+12%) 21mo $180,000 $252 29

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 · 0.27% rent growth · sell at horizon

5-year hold
IRR
35.8%
Equity multiple
2.46×
Total profit
$22,497
Equity at exit
$8,201
10-year hold
IRR
41.1%
Equity multiple
4.39×
Total profit
$52,159
Equity at exit
$4,755

Cash invested: $15,400 (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 28054

Rents YoY
0.3%
Active inventory
180
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,135 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$44 /mo · $532/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$541

Break-even live

Break-even rent $450
Max offer price $55,000
Occupancy floor 47%

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
$13,750
Closing costs
$1,650
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
2417 E Ozark Ave Gastonia, NC 2.0 1.0 728 $1,000 $1.37 24d 1 1.07mi
2417 E Ozark Ave Unit B Gastonia, NC 1.0 1.0 525 $800 $1.52 24d 1 1.07mi
526 Carl St Gastonia, NC 1.0–2.0 1.0–1.5 825 $1,225 $1.48 4d 7 1.29mi

Listing history 14 events

  1. 2026-06-18
    days on market $55,000 Active 34 DOM
  2. 2026-06-17
    days on market $55,000 Active 33 DOM
  3. 2026-06-16
    days on market $55,000 Active 32 DOM
  4. 2026-06-15
    days on market $55,000 Active 31 DOM
  5. 2026-06-13
    days on market $55,000 Active 29 DOM
  6. 2026-06-09
    days on market $55,000 Active 25 DOM
  7. 2026-06-08
    days on market $55,000 Active 24 DOM
  8. 2026-06-07
    days on market $55,000 Active 23 DOM
  9. 2026-06-04
    days on market $55,000 Active 20 DOM
  10. 2026-06-03
    days on market $55,000 Active 19 DOM
  11. 2026-06-02
    days on market $55,000 Active 18 DOM
  12. 2026-06-01
    days on market $55,000 Active 17 DOM
  13. 2026-05-31
    days on market $55,000 Active 16 DOM
  14. 2026-05-15
    listed $55,000 Active

ⓘ 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
$532 · $44/mo
Projected year-2 tax
$532 · $44/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 ≥104°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 3 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
$13,617
− Mortgage interest
−$3,081
− Property taxes
−$532
− Insurance
−$275
− Repairs & maintenance
−$1,089
− Management
−$1,089
− Depreciation
−$1,600
Taxable income
$5,950
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,428
After-tax cash flow
$5,061/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
Gaston County Schools
NCES district ID
3701620
Math proficiency
44% ▲ 4.00%
Reading proficiency
42% ▲ 1.00%
Median HH income
$43,644
Composite
36.39/100
National rank
#4680
State rank
#93 of 178 in NC

Livability — Gastonia

Score
59/100
State rank
#528
US rank
#19444

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gastonia, NC
County
Gaston County · 201,497 people
City population
114,179
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
41,707
Household income
$61,035
Rent vs Own
53.2% rent · 46.8% own
Severe rent burden
2314.0

Population outlook (Gaston County) Hauer SSP2

Today (2025)
230,027 people
By 2030
237,300 · +3.2%
By 2040
249,659 · +8.5%
By 2050
257,806 · +12.1%
By 2075
272,163 · +18.3%
By 2100
268,652 · +16.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 54% Black 29% Hispanic / Latino 10% Two or more races 9% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Slovak 2% Serbian 2% Lithuanian 1%
Foreign-born
6% · Canada, Jamaica, Vietnam
Languages at home
89% English-only · Spanish 9% Other Indo-European 1%

Political lean MEDSL · Gaston

2024 margin
Strong R (+25.0) · D 37.0% · R 62.1%
2008→2024 swing
0.0pp no change · 2008: -25.0pp · 2024: -25.0pp
All cycles
2024: R+25.0 2020: R+27.8 2016: R+32.1 2012: R+25.6 2008: R+25.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -314.82%
Current HPI
257.2241
Rent YoY
▲ 0.27%
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

1 event — show timeline
  • 2026-05-15 Listed $55,000 CANOPYMLS as Distributed by MLS Grid

Property tax history

+2.2%/yr

Latest (2025): $532 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…