CashFlowRE
Sign in Sign up
338 Pyrant Rd
C+ Composite 61.92
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 +26.7/30.0
  • DSCR +9.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.8/10.0
  • Rent growth +3.7/5.0
  • Livability +3.6/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,999

338 Pyrant Rd · Sanford, NC 27330
2 bd · 2.0 ba · 960 sqft · Other · 14 Days on market
Built 1968 0.98 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to a great opportunity in desirable West Sanford! This 2-bedroom, 2 Full bath manufactured home sits on approximately . 98 acres and offers plenty of potential for homeowners and investors alike. The home features a new roof, public water, and a septic system. Conveniently located just minutes from shopping, dining, and US-1, this property makes everyday living easy while offering the benefit of nearly an acre of land. Whether you are searching for a starter home, downsizing, or looking to add to your real estate portfolio, this home is a smart opportunity in a prime West Sanford location.

Key facts

  • New roof
  • Public water
  • Septic system

Tags

NEW ROOFPUBLIC WATERSEPTIC SYSTEMNEARLY AN ACRE OF LANDPRIME WEST SANFORD LOCATION

Property features AI

Exterior

  • Utilities: Public water; Private sewer
  • Home design: Single-story manufactured home; Residential property
  • Construction: Aluminum siding
  • Exterior features: Nearly 1-acre lot (approximately 0.98 acres); Lot dimensions approximately 102 x 423 x 106 x 410

Interior

  • Kitchen: Refrigerator, Oven
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Central electric air conditioning
  • Interior features: Dryer, Washer, Refrigerator, Oven; No fireplace
  • Laundry & utility: Washer, Dryer

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 $140k.

Deal economics

  • At list price, monthly cash flow is $378 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Cap rate 9.5% vs local median 3.6% in Sanford — 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 72/100 on livability (#92 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D, crime D-, commute F.
  • Lee County Schools (rural): math 31% / reading 39% proficiency, ranked #131 of 178 in NC (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Southern Lee High School (math 43% / reading 46%, grade F, #352 of 535 statewide, top 68%, 1,234 students, 61% FRL) — zoned schools at 61% FRL track the district average.
  • Market conditions: Rents rising fast (+4.7%/yr); 526 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 602 units permitted in Lee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Lee County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 4.7% rent growth), your $39k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 54% 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 $139,999

Questions for the listing agent

  1. Built in 1968 — 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. 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.
  6. 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.
  7. 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
1.08%
Cap rate
9.54%
Cash-on-cash
11.58%
DSCR
1.52
GRM
7.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.66% rent growth · sell at horizon

5-year hold
IRR
2.6%
Equity multiple
1.10×
Total profit
$3,914
Equity at exit
$20,874
10-year hold
IRR
13.5%
Equity multiple
2.15×
Total profit
$45,089
Equity at exit
$12,105

Cash invested: $39,200 (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 27330

Home prices YoY
-19.4%
Rents YoY
4.7%
Active inventory
526
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,517 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$28 /mo · $331/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$319
Net cashflow
$378

Break-even live

Break-even rent $1,038
Max offer price $139,999
Occupancy floor 70%

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
$35,000
Closing costs
$4,200
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1147 Midpines Dr Sanford, NC 1.0–3.0 1.0–2.0 990 $1,575 $1.59 4d 29 1.18mi

Listing history 12 events

  1. 2026-06-19
    days on market $139,999 Active 14 DOM
  2. 2026-06-18
    days on market $139,999 Active 13 DOM
  3. 2026-06-17
    days on market $139,999 Active 12 DOM
  4. 2026-06-16
    days on market $139,999 Active 11 DOM
  5. 2026-06-15
    days on market $139,999 Active 10 DOM
  6. 2026-06-14
    days on market $139,999 Active 8 DOM
  7. 2026-06-13
    days on market $139,999 Active 7 DOM
  8. 2026-06-10
    days on market $139,999 Active 5 DOM
  9. 2026-06-09
    days on market $139,999 Active 4 DOM
  10. 2026-06-08
    days on market $139,999 Active 3 DOM
  11. 2026-06-07
    remarks 604-char remark
  12. 2026-06-07
    listed $139,999 Active 2 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
$331 · $28/mo
Projected year-2 tax
$1,148 · $96/mo
Expected delta
+$817/yr (+$68/mo · 246.7%)

ⓘ 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 ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 54% 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
$18,203
− Mortgage interest
−$7,842
− Property taxes
−$331
− Insurance
−$700
− Repairs & maintenance
−$1,456
− Management
−$1,456
− Depreciation
−$4,073
Taxable income
$2,345
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$563
After-tax cash flow
$3,977/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
Lee County Schools
NCES district ID
3702560
Math proficiency
31% ▼ -6.00%
Reading proficiency
39% ▬ 0.00%
Median HH income
$45,300
Composite
29.87/100
National rank
#6403
State rank
#131 of 178 in NC

Livability — Sanford

Score
72/100
State rank
#92
US rank
#6134

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lee County · 76,725 people
City population
76,725
Metro
Sanford, NC
Population (ZIP)
39,778
Household income
$61,300
Rent vs Own
37.4% rent · 62.6% own
Severe rent burden
928.0

Population outlook (Lee County) Hauer SSP2

Today (2025)
63,008 people
By 2030
64,443 · +2.3%
By 2040
66,898 · +6.2%
By 2050
68,310 · +8.4%
By 2075
70,920 · +12.6%
By 2100
70,402 · +11.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 54% Hispanic / Latino 21% Black 19% Two or more races 10% Asian 1%
Hispanic origin (detail)
Mexican 12% Puerto Rican 2%
Common ancestry
Slovak 4% Serbian 2% Italian 1%
Foreign-born
10% · Canada
Languages at home
81% English-only · Spanish 17%

Political lean MEDSL · Lee

2024 margin
R (+17.5) · D 40.8% · R 58.3%
2008→2024 swing
-9.1pp toward R · 2008: -8.4pp · 2024: -17.5pp
All cycles
2024: R+17.5 2020: R+14.9 2016: R+13.2 2012: R+10.2 2008: R+8.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -72.62%
Current HPI
302.3589
Rent YoY
▲ 4.66%
Metro
Sanford, NC
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
  • 2026-06-05 Listed $139,999 LPRMLS

Property tax history

+2.9%/yr

Latest (2025): $331 · +37.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…