CashFlowRE
Sign in Sign up
9385 US Highway 52 Hwy N
D- Composite 39.7
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).

  • Appreciation +10.0/10.0
  • Cash flow +8.4/30.0
  • ARV discount +7.5/15.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.3/10.0
  • Schools +2.1/10.0
  • 1% rule +1.5/10.0

$260,000

9385 US Highway 52 Hwy N · Ansonville, NC 28170
3 bd · 2.0 ba · 2,052 sqft · Manufactured public records · 34 Days on market
Built 2002 1.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Built in 2002, this spacious four bedroom double-wide sits on 1 acre in Ansonville. Inside, you'll find multiple living and sitting areas, generous bedroom space and a peaceful outdoor setting perfect for relaxing or entertaining. Come see everything this beautiful property has to offer!

Key facts

  • 1 acre lot
  • Built 2002
  • Listed 33 days

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Driveway
  • Utilities: City water; Public sewer
  • Home design: Manufactured doublewide single-family residence; One level; one-story; Permanent foundation
  • Construction: Manufactured construction; Aluminum and vinyl exterior
  • Exterior features: Shed(s); Other outbuilding (see remarks); Concrete road access; Publicly maintained road

Interior

  • Kitchen: Convection oven
  • Bedrooms: 4 bedrooms on the main level
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Has a fireplace; Convection oven; Electric water heater
  • Laundry & utility: Laundry located in a common area

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 $260k.

Deal economics

  • At list price, monthly cash flow is $-234 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $219k (15.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $170k (34.7% below list).
  • Recommended offer: $170k (34.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 57/100 on livability (#586 in NC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment C-, schools D, crime F.
  • Anson County Schools (rural): math 20% / reading 32% proficiency, ranked #159 of 178 in NC (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 85 active listings in the ZIP; 55 units permitted in Anson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $28k of equity ($2k loan paydown + $26k appreciation (10.0% local appreciation)).
  • Anson County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 2, paydown + projected appreciation supports a ~$45k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($252k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $76k; list at $260k implies a 242% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 49% 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 $169,901 (34.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
  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. 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
0.65%
Cap rate
5.21%
Cash-on-cash
-3.85%
DSCR
0.83
GRM
12.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
21.5%
Equity multiple
2.74×
Total profit
$126,611
Equity at exit
$234,229
10-year hold
IRR
19.4%
Equity multiple
6.28×
Total profit
$384,332
Equity at exit
$505,123

Cash invested: $72,800 (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 28170

Home prices YoY
5.8%
Active inventory
85
Price-to-rent
12.8×

Monthly cashflow live

Estimated rent
$1,699 medium interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$104 /mo · $1,249/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$357
Net cashflow
$-234

Break-even live

Break-even rent $1,995
Max offer price $218,723
Occupancy floor

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
$65,000
Closing costs
$7,800
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 $260,000 Active 34 DOM
  2. 2026-06-17
    days on market $260,000 Active 33 DOM
  3. 2026-06-16
    days on market $260,000 Active 32 DOM
  4. 2026-06-15
    days on market $260,000 Active 31 DOM
  5. 2026-06-13
    days on market $260,000 Active 29 DOM
  6. 2026-06-12
    days on market $260,000 Active 28 DOM
  7. 2026-06-09
    days on market $260,000 Active 25 DOM
  8. 2026-06-08
    days on market $260,000 Active 24 DOM
  9. 2026-06-07
    days on market $260,000 Active 23 DOM
  10. 2026-06-07
    days on market $260,000 Active 22 DOM
  11. 2026-06-04
    days on market $260,000 Active 19 DOM
  12. 2026-06-02
    days on market $260,000 Active 18 DOM
  13. 2026-06-01
    days on market $260,000 Active 17 DOM
  14. 2026-05-31
    days on market $260,000 Active 16 DOM
  15. 2026-05-16
    listed $260,000 Active
  16. 2026-05-13
    historical $260,000
  17. 2005-04-13
    soldstatus $76,000

ⓘ 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
$1,249 · $104/mo
Projected year-2 tax
$2,132 · $178/mo
Expected delta
+$883/yr (+$74/mo · 70.7%)

ⓘ 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 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 49% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$20,388
− Mortgage interest
−$14,564
− Property taxes
−$1,249
− Insurance
−$1,300
− Repairs & maintenance
−$1,631
− Management
−$1,631
− Depreciation
−$7,564
Taxable loss
−$7,551
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,812
After-tax cash flow
$-992/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
Anson County Schools
NCES district ID
3700180
Math proficiency
20% ▼ -7.00%
Reading proficiency
32% ▼ -1.00%
Median HH income
$34,961
Composite
21.41/100
National rank
#8348
State rank
#159 of 178 in NC

Livability — Ansonville

Score
57/100
State rank
#586
US rank
#21545

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ansonville, NC
Population (ZIP)
9,595

Population outlook (Anson County) Hauer SSP2

Today (2025)
23,572 people
By 2030
22,384 · -5.0%
By 2040
19,976 · -15.3%
By 2050
17,803 · -24.5%
By 2075
13,839 · -41.3%
By 2100
10,890 · -53.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 53% White 38% Two or more races 4% Asian 3% Hispanic / Latino 2%
Common ancestry
Slovak 1% Russian 1% Serbian 1%
Foreign-born
4% · Canada, South Korea
Languages at home
95% English-only · Spanish 2% Other Asian/Pacific 1% Korean 1%

Political lean MEDSL · Anson

2024 margin
Toss-up / Even · D 48.4% · R 50.9%
2008→2024 swing
-23.5pp toward R · 2008: 20.9pp · 2024: -2.5pp
All cycles
2024: R+2.5 2020: D+4.2 2016: D+12.6 2012: D+25.0 2008: D+20.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 12.62%
Current HPI
228.7798
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

+242.1% since first listed
3 events — show timeline
  • 2026-05-16 Listed $260,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-05-13 Coming Soon $260,000 CANOPYMLS as Distributed by MLS Grid
  • 2005-04-13 Sold (Public Records) $76,000 Public Records

Property tax history

+4.5%/yr

Latest (2025): $1,249 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…