CashFlowRE
Sign in Sign up
18420 Quicktown Rd
C+ Composite 63.88
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 +29.5/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.2/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$89,500

18420 Quicktown Rd · Old Hundred, NC 28345
3 bd · 2.0 ba · 1,512 sqft · Manufactured public records · 14 Days on market
Built 1997 1.06 ac lot ↓ 40% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bedroom 2 bath manufactured double wide. Brand New Roof installed a year ago. This gorgeous home has lots of storage with open floor space. A large kitchen with lots of cabinet and counter top space. Enjoy the nice size easy care yard with peaceful seclusion. Would be perfect for a family home or an investment property. Well kept with plenty of room for gatherings.

Key facts

  • Formal dining room
  • 1.06 acres
  • Living room

Tags

1.06 ACRESLARGE KITCHENFORMAL DINING ROOMLIVING ROOMFAMILY ROOMFIREPLACE

Property features AI

Finance

  • Other: Zoning: RA; Lot about 1.06 acres (approximate); Lot dimensions: 103 x 304 x 224 x 502

Exterior

  • Parking: On-site unpaved parking
  • Utilities: Public water; Septic tank; Water connected
  • Home design: Manufactured home; Single-story (one level); Entry at level 1
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Front porch; Road frontage on city street and state road

Interior

  • Bedrooms: 7 total rooms (includes bedrooms and living spaces)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: No heating; No cooling
  • Interior features: Crawl space basement; Has a view

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 $90k.

Deal economics

  • At list price, monthly cash flow is $321 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).

Location & tenants

  • Location reads 52/100 on livability (#682 in NC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: health & safety C-, crime F, amenities F.
  • Scotland County Schools (town): math 23% / reading 28% proficiency, ranked #160 of 178 in NC (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Carver Middle (math 17% / reading 26%, grade F, #422 of 475 statewide, top 89%, 659 students, 100% FRL); Scotland High School (math 45% / reading 44%, grade F, #352 of 535 statewide, top 68%, 1,445 students, 98% FRL) — zoned schools average 99% FRL vs 72% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 73 active listings in the ZIP; 70 units permitted in Scotland County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $619 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Scotland County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 4y ago; this cycle's ask is 86% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 74% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $89,500

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. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.22%
Cap rate
10.60%
Cash-on-cash
15.37%
DSCR
1.68
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$249,480
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17629 Scholl Rd 0.62mi 3/2.0 1,728 (+14%) 21mo $285,000 $165 30

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
6.1%
Equity multiple
1.24×
Total profit
$5,911
Equity at exit
$13,345
10-year hold
IRR
15.4%
Equity multiple
2.25×
Total profit
$31,346
Equity at exit
$7,738

Cash invested: $25,060 (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 28345

Home prices YoY
-22.3%
Active inventory
73
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,090 medium interval (Pro) →
Mortgage (P&I)
$469
Tax from tax record
$34 /mo · $406/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$229
Net cashflow
$321

Break-even live

Break-even rent $684
Max offer price $89,500
Occupancy floor 66%

Sensitivity live

Price -10% $372 -5% $346 +0% $321 +5% $296 +10% $270
Rent -10% $235 -5% $278 +0% $321 +5% $364 +10% $407
Rate -1.0pp $366 -0.5pp $344 base $321 +0.5pp $298 +1.0pp $274

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
$22,375
Closing costs
$2,685
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 22 events

  1. 2026-06-18
    days on market $89,500 Active 14 DOM
  2. 2026-06-17
    days on market $89,500 Active 13 DOM
  3. 2026-06-16
    days on market $89,500 Active 12 DOM
  4. 2026-06-15
    days on market $89,500 Active 11 DOM
  5. 2026-06-14
    days on market $89,500 Active 9 DOM
  6. 2026-06-13
    pricedays on market $89,500 Active 8 DOM
  7. 2026-06-10
    days on market $95,000 Active 6 DOM
  8. 2026-06-09
    days on market $95,000 Active 5 DOM
  9. 2026-06-08
    days on market $95,000 Active 4 DOM
  10. 2026-06-07
    remarks 698-char remark
  11. 2026-06-07
    days on market $95,000 Active 3 DOM
  12. 2026-06-05
    remarks 680-char remark
  13. 2026-06-05
    pricestatusdays on marketlisting id $95,000 Active 1 DOM
  14. 2026-05-31
    days on market $48,000 Active Under Contract 31 DOM
  15. 2026-05-30
    days on market $48,000 Active Under Contract 30 DOM
  16. 2026-05-05
    historical Active Under Contract
  17. 2026-04-30
    listed $48,000 Active
  18. 2022-09-28
    soldstatus $80,000 Closed 369-char remark
    Show marketing remark (369 chars)

    3 bedroom 2 bath manufactured double wide. Brand New Roof installed a year ago. This gorgeous home has lots of storage with open floor space. A large kitchen with lots of cabinet and counter top space. Enjoy the nice size easy care yard with peaceful seclusion. Would be perfect for a family home or an investment property. Well kept with plenty of room for gatherings.

  19. 2022-07-21
    status Pending 369-char remark
    Show marketing remark (369 chars)

    3 bedroom 2 bath manufactured double wide. Brand New Roof installed a year ago. This gorgeous home has lots of storage with open floor space. A large kitchen with lots of cabinet and counter top space. Enjoy the nice size easy care yard with peaceful seclusion. Would be perfect for a family home or an investment property. Well kept with plenty of room for gatherings.

  20. 2022-07-19
    status Active 369-char remark
    Show marketing remark (369 chars)

    3 bedroom 2 bath manufactured double wide. Brand New Roof installed a year ago. This gorgeous home has lots of storage with open floor space. A large kitchen with lots of cabinet and counter top space. Enjoy the nice size easy care yard with peaceful seclusion. Would be perfect for a family home or an investment property. Well kept with plenty of room for gatherings.

  21. 2022-06-01
    status Pending 369-char remark
    Show marketing remark (369 chars)

    3 bedroom 2 bath manufactured double wide. Brand New Roof installed a year ago. This gorgeous home has lots of storage with open floor space. A large kitchen with lots of cabinet and counter top space. Enjoy the nice size easy care yard with peaceful seclusion. Would be perfect for a family home or an investment property. Well kept with plenty of room for gatherings.

  22. 2022-05-25
    listed $80,000 Active 369-char remark
    Show marketing remark (369 chars)

    3 bedroom 2 bath manufactured double wide. Brand New Roof installed a year ago. This gorgeous home has lots of storage with open floor space. A large kitchen with lots of cabinet and counter top space. Enjoy the nice size easy care yard with peaceful seclusion. Would be perfect for a family home or an investment property. Well kept with plenty of room for gatherings.

ⓘ 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
$406 · $34/mo
Projected year-2 tax
$734 · $61/mo
Expected delta
+$328/yr (+$27/mo · 80.9%)

ⓘ 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 6/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 74% 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
$13,085
− Mortgage interest
−$5,013
− Property taxes
−$406
− Insurance
−$448
− Repairs & maintenance
−$1,047
− Management
−$1,047
− Depreciation
−$2,604
Taxable income
$2,522
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$605
After-tax cash flow
$3,247/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
Scotland County Schools
NCES district ID
3704200
Math proficiency
23% ▼ -5.00%
Reading proficiency
28% ▼ -3.00%
Median HH income
$31,203
Composite
20.66/100
National rank
#8536
State rank
#160 of 178 in NC

Livability — Old Hundred

Score
52/100
State rank
#682
US rank
#24730

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
12,224

Population outlook (Scotland County) Hauer SSP2

Today (2025)
33,331 people
By 2030
32,017 · -3.9%
By 2040
29,290 · -12.1%
By 2050
26,554 · -20.3%
By 2075
19,857 · -40.4%
By 2100
13,851 · -58.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 58% Black 34% Hispanic / Latino 4% Native American 4% Two or more races 2%
Common ancestry
Slovak 3% Serbian 2% Iranian 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Scotland

2024 margin
Lean R (+6.9) · D 46.2% · R 53.1%
2008→2024 swing
-22.0pp toward R · 2008: 15.1pp · 2024: -6.9pp
All cycles
2024: R+6.9 2020: R+1.9 2016: D+7.8 2012: D+16.6 2008: D+15.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.70%
Current HPI
197.4677
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

-40.0% since first listed
7 events — show timeline
  • 2026-05-05 Contingent Hive MLS
  • 2026-04-30 Listed $48,000 Hive MLS
  • 2022-09-28 Sold (MLS) $80,000 Hive MLS
  • 2022-07-21 Pending Hive MLS
  • 2022-07-19 Relisted Hive MLS
  • 2022-06-01 Pending Hive MLS
  • 2022-05-25 Listed $80,000 Hive MLS

Property tax history

-0.7%/yr

Latest (2022): $406 · -1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…