CashFlowRE
Sign in Sign up
1445 Duck Rd
D Composite 44.94
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
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.0/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$1,738

1445 Duck Rd · Duck, NC 27949
2 bd · 2.0 ba · 2,554 sqft · Other public records · 80 Days on market
Built 1988 5.67 ac lot $112/mo HOA · 5% of rent ↓ 30% since listing

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

Listing remarks MLS

Rare opportunity to own a fixed-week timeshare at Ocean Pines in Duck, NC! These are one-week ownerships in 1-bedroom and 2-bedroom suites—with no rotating schedule. perfect for those who love returning to the Outer Banks annually. Each unit features a full kitchen, living area, private balcony, and can accommodate up to six guests—ideal for a relaxing beach getaway. Conveniently close to local dining, shopping, and entertainment, Ocean Pines combines coastal comfort with vacation convenience and its something you can enjoy FOREVER!

Key facts

  • Full kitchen
  • Private balcony
  • Steps from the beach

Tags

FULL KITCHENPRIVATE BALCONYSTEPS FROM THE BEACH

Property features AI

Finance

  • Other: Lot about 5.67 acres (dimensions approx. 305.9 x 806.75); Zoning: R-2
  • HOA & community: Homeowners association with annual fee (amount provided); Association amenities include: Barbecue, Basketball Court, Beach Access, Fitness Center, Game Room, Indoor Pool, Grounds Maintenance, Management, Picnic Area, Shuffleboard Court, Tennis Courts

Exterior

  • Parking: Attached garage; Carport; Parking lot
  • Utilities: Has view; Private road frontage
  • Home design: Residential timeshare; Two levels / 2 stories; Faces unspecified
  • Construction: Frame construction; Shingle roof; Pillar/post/pier foundation; Built year not specified
  • Exterior features: Balcony; Wood fencing; In-ground pool

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Electric heating; Heat pump
  • Interior features: Furnished; Total of 4 rooms

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/2.0-bath other listed at $2k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $2k).
  • Recommended offer: $2k (6.0% below list) — sets the bar for market timing.
  • Cap rate 1162.4% vs local median 1.2% in Duck — 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 (#162 in NC) — a middle-class / working-renter tenant base. Strengths: employment A+, health & safety A+, crime A; Watch: amenities F, commute F, cost of living F.
  • Dare County Schools (town): math 44% / reading 48% proficiency, ranked #77 of 178 in NC (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 127 active listings in the ZIP; 371 units permitted in Dare County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $12 of loan paydown is wiped out by about $52 of value loss. Plan a longer hold.
  • Dare County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $487 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 80 days — a 6% lower offer ($2k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $669/mo.
  • Climate carrying-cost: in FEMA flood zone VE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $1,633 (6.0% below list)

Questions for the listing agent

  1. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
130.98%
Cap rate
1162.40%
Cash-on-cash
4128.96%
DSCR
184.72
GRM
0.1

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
133.07×
Total profit
$64,269
Equity at exit
$259
10-year hold
IRR
Equity multiple
289.74×
Total profit
$140,511
Equity at exit
$150

Cash invested: $487 (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 27949

Active inventory
127
Price-to-rent
0.1×

Monthly cashflow live

Estimated rent
$2,277 medium interval (Pro) →
Mortgage (P&I)
$9
Tax est. 1.5%
$2 /mo · $26/yr
Insurance
$1
Flood insurance flood zone
−$669 /mo · $8,028/yr
HOA
$112
Vacancy / Maint / Mgmt
$478
Net cashflow
$1,005

Break-even live

Break-even rent $1,004
Max offer price $1,738
Occupancy floor 51%

Sensitivity live

Price -10% $1,007 -5% $1,006 +0% $1,005 +5% $1,005 +10% $1,004
Rent -10% $826 -5% $916 +0% $1,005 +5% $1,095 +10% $1,185
Rate -1.0pp $1,006 -0.5pp $1,006 base $1,005 +0.5pp $1,005 +1.0pp $1,005

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
$434
Closing costs
$52
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.

HOA detail

Monthly dues
$112 · $1,344/yr

Listing history 21 events

  1. 2026-06-21
    days on market $1,738 Active 80 DOM
  2. 2026-06-18
    days on market $1,738 Active 78 DOM
  3. 2026-06-17
    days on market $1,738 Active 77 DOM
  4. 2026-06-16
    days on market $1,738 Active 76 DOM
  5. 2026-06-15
    days on market $1,738 Active 75 DOM
  6. 2026-06-13
    days on market $1,738 Active 73 DOM
  7. 2026-06-12
    days on market $1,738 Active 72 DOM
  8. 2026-06-09
    days on market $1,738 Active 69 DOM
  9. 2026-06-08
    days on market $1,738 Active 68 DOM
  10. 2026-06-07
    days on market $1,738 Active 67 DOM
  11. 2026-06-07
    days on market $1,738 Active 66 DOM
  12. 2026-06-04
    days on market $1,738 Active 63 DOM
  13. 2026-06-02
    days on market $1,738 Active 62 DOM
  14. 2026-06-01
    days on market $1,738 Active 61 DOM
  15. 2026-05-31
    days on market $1,738 Active 60 DOM
  16. 2026-04-01
    listed $1,738 Active
  17. 2025-07-02
    listed $2,500 Active 550-char remark
    Show marketing remark (550 chars)

    Rare opportunity to own a fixed-week timeshare at Ocean Pines in Duck, NC! These are one-week ownerships in 1-bedroom and 2-bedroom suites—with no rotating schedule. perfect for those who love returning to the Outer Banks annually. Each unit features a full kitchen, living area, private balcony, and can accommodate up to six guests—ideal for a relaxing beach getaway. Conveniently close to local dining, shopping, and entertainment, Ocean Pines combines coastal comfort with vacation convenience and its something you can enjoy FOREVER!

  18. 2025-07-02
    listed $1,000 Active 550-char remark
    Show marketing remark (550 chars)

    Rare opportunity to own a fixed-week timeshare at Ocean Pines in Duck, NC! These are one-week ownerships in 1-bedroom and 2-bedroom suites—with no rotating schedule. perfect for those who love returning to the Outer Banks annually. Each unit features a full kitchen, living area, private balcony, and can accommodate up to six guests—ideal for a relaxing beach getaway. Conveniently close to local dining, shopping, and entertainment, Ocean Pines combines coastal comfort with vacation convenience and its something you can enjoy FOREVER!

  19. 2025-07-02
    listed $1,500 Active
    Show marketing remark (550 chars)

    Rare opportunity to own a fixed-week timeshare at Ocean Pines in Duck, NC! These are one-week ownerships in 1-bedroom and 2-bedroom suites—with no rotating schedule. perfect for those who love returning to the Outer Banks annually. Each unit features a full kitchen, living area, private balcony, and can accommodate up to six guests—ideal for a relaxing beach getaway. Conveniently close to local dining, shopping, and entertainment, Ocean Pines combines coastal comfort with vacation convenience and its something you can enjoy FOREVER!

  20. 2025-07-02
    listed $3,000 Active
    Show marketing remark (550 chars)

    Rare opportunity to own a fixed-week timeshare at Ocean Pines in Duck, NC! These are one-week ownerships in 1-bedroom and 2-bedroom suites—with no rotating schedule. perfect for those who love returning to the Outer Banks annually. Each unit features a full kitchen, living area, private balcony, and can accommodate up to six guests—ideal for a relaxing beach getaway. Conveniently close to local dining, shopping, and entertainment, Ocean Pines combines coastal comfort with vacation convenience and its something you can enjoy FOREVER!

  21. 2025-07-02
    listed $500 Active
    Show marketing remark (550 chars)

    Rare opportunity to own a fixed-week timeshare at Ocean Pines in Duck, NC! These are one-week ownerships in 1-bedroom and 2-bedroom suites—with no rotating schedule. perfect for those who love returning to the Outer Banks annually. Each unit features a full kitchen, living area, private balcony, and can accommodate up to six guests—ideal for a relaxing beach getaway. Conveniently close to local dining, shopping, and entertainment, Ocean Pines combines coastal comfort with vacation convenience and its something you can enjoy FOREVER!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone VE · 87% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥101°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$27,318
− Mortgage interest
−$97
− Property taxes
−$26
− Insurance
−$8,037
− Repairs & maintenance
−$2,185
− Management
−$2,185
− HOA
−$1,344
− Depreciation
−$51
Taxable income
$13,393
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,214
After-tax cash flow
$8,851/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
Dare County Schools
NCES district ID
3701110
Math proficiency
44% ▼ -4.00%
Reading proficiency
48% ▼ -7.00%
Median HH income
$54,233
Composite
39.86/100
National rank
#3866
State rank
#77 of 178 in NC

Livability — Duck

Score
69/100
State rank
#162
US rank
#8831

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Duck, NC
Population (ZIP)
8,094

Population outlook (Dare County) Hauer SSP2

Today (2025)
39,201 people
By 2030
40,756 · +4.0%
By 2040
43,015 · +9.7%
By 2050
44,477 · +13.5%
By 2075
48,522 · +23.8%
By 2100
50,980 · +30.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Romanian 4% Slovak 4% Serbian 2%
Foreign-born
5% · Canada
Languages at home
94% English-only · Spanish 4% German/W. Germanic 1% Tagalog/Filipino 1%

Political lean MEDSL · Dare

2024 margin
R (+18.8) · D 40.1% · R 58.9%
2008→2024 swing
-9.5pp toward R · 2008: -9.2pp · 2024: -18.8pp
All cycles
2024: R+18.8 2020: R+16.5 2016: R+22.1 2012: R+16.1 2008: R+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -196.21%
Current HPI
274.0118
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

-30.5% since first listed
6 events — show timeline
  • 2026-04-01 Listed $1,738 Hive MLS
  • 2025-07-02 Listed $500 Hive MLS
  • 2025-07-02 Listed $3,000 Hive MLS
  • 2025-07-02 Listed $1,500 Hive MLS
  • 2025-07-02 Listed $1,000 Hive MLS
  • 2025-07-02 Listed $2,500 Hive MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…