CashFlowRE
Sign in Sign up
112 Hobbs Ave
C Composite 59.48
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 +21.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.7/10.0
  • 1% rule +4.5/10.0
  • Livability +4.0/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$120,000

112 Hobbs Ave · Thomasville, NC 27360
2 bd · 1.0 ba · 1,040 sqft · SingleFamily public records · 14 Days on market
Built 1911 6,534 sqft lot Est $176k · 32% under

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

Listing remarks

Great Investment Property or Starter Home. Conveniently located near Downtown Thomasville. 2 bedroom / 1 bath home with laundry room. It would be a great rental property to add to a portfolio.

Key facts

  • Laundry room
  • 6,534 sq ft lot
  • Built 1911

Tags

LAUNDRY ROOM

Property features AI

Finance

  • HOA & community: No association

Exterior

  • Parking: Driveway; On-street parking
  • Utilities: Public water; Public sewer; Electric water heater
  • Home design: Residential stick/site-built house; One story; Built in 1911; Existing structure
  • Construction: Vinyl siding; Crawl space foundation
  • Exterior features: City lot; No fencing; No pool; Public-maintained road access

Interior

  • Kitchen: Electric water heater
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Electric forced-air heating; Electric heating fuel
  • Interior features: Primary bedroom on the main level; 6 total 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/1.0-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $173 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $114k (5.4% below list).
  • Recommended offer: $114k (5.4% below list) — sets the bar for 1% rule.
  • Cap rate 8.0% vs local median 3.1% in Thomasville — 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 81/100 on livability (#16 in NC, #1,454 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D+, schools F, employment F.
  • Thomasville City Schools (suburban): math 24% / reading 25% proficiency, ranked #164 of 178 in NC (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.3%/yr); 307 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 990 units permitted in Davidson County in 2024 (54 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $830 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Davidson County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $15k; list at $120k implies a 700% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1911 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $113,578 (5.4% below list)

Questions for the listing agent

  1. Built in 1911 — 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
0.95%
Cap rate
8.02%
Cash-on-cash
6.17%
DSCR
1.27
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$175,760
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
108 Maple Ave 0.06mi 3/2.0 (+1) 1,050 (+1%) 7mo $170,000 $162 81
107 College St 0.10mi 3/2.0 (+1) 1,120 (+8%) 2mo $220,000 $196 72
615 Midland Ave 0.49mi 2/2.0 1,050 (+1%) 3mo $165,000 $157 69
109 College St 0.10mi 3/2.0 (+1) 1,120 (+8%) 10mo $226,000 $202 66
306 Griffith St 0.28mi 3/1.0 (+1) 969 (-7%) 8mo $145,000 $150 64
503 Reid St 0.34mi 2/1.0 1,125 (+8%) 11mo $77,500 $69 62
208 Warner St 0.65mi 2/2.0 1,081 (+4%) 3mo $182,500 $169 57
513 Memorial Park Dr 0.48mi 3/1.0 (+1) 1,126 (+8%) 6mo $100,000 $89 54
111 Tremont St 0.50mi 3/1.0 (+1) 995 (-4%) 14mo $175,000 $176 53
603 Memorial Park Dr 0.49mi 3/2.0 (+1) 1,070 (+3%) 13mo $206,500 $193 53
112 White St 0.30mi 3/2.0 (+1) 1,144 (+10%) 10mo $190,000 $166 52
307 Turner St 0.67mi 3/2.0 (+1) 1,097 (+6%) 11mo $218,000 $199 42

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 · 4.34% rent growth · sell at horizon

5-year hold
IRR
-5.5%
Equity multiple
0.79×
Total profit
$-6,936
Equity at exit
$17,892
10-year hold
IRR
5.5%
Equity multiple
1.43×
Total profit
$14,482
Equity at exit
$10,375

Cash invested: $33,600 (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 27360

Rents YoY
4.3%
Active inventory
307
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,136 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$45 /mo · $542/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$173

Break-even live

Break-even rent $917
Max offer price $120,000
Occupancy floor 80%

Sensitivity live

Price -10% $241 -5% $207 +0% $173 +5% $139 +10% $105
Rent -10% $83 -5% $128 +0% $173 +5% $218 +10% $263
Rate -1.0pp $233 -0.5pp $203 base $173 +0.5pp $142 +1.0pp $110

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
$30,000
Closing costs
$3,600
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
199 Sheppard St Unit N Thomasville, NC 3.0 2.0 864 $995 $1.15 24d 1 0.35mi
301 Culbreth Ave Thomasville, NC 2.0 1.0 750 $895 $1.19 24d 1 0.40mi
309 Woodlawn St Thomasville, NC 3.0 2.0 1340 $1,650 $1.23 15d 1 0.66mi
14 W Sunrise Ave Apt 14 Thomasville, NC 2.0 1.5 915 $925 $1.01 24d 1 0.84mi
106 Spruce St Thomasville, NC 3.0 2.0 1131 $1,450 $1.28 24d 1 0.85mi
722 Salem St Thomasville, NC 2.0–3.0 2.0 1037 $900 $0.87 15d 1 0.94mi
406 Fisher Ferry St Thomasville, NC 2.0 2.0 1144 $1,450 $1.27 24d 1 1.06mi
1311 Blair St Unit 1305-D Thomasville, NC 2.0 1.0 900 $1,075 $1.19 22d 1 1.14mi
1311 Blair St Apt 2A Thomasville, NC 2.0 1.5 1000 $1,249 $1.25 22d 1 1.15mi
1311 Blair St Apt 2B Thomasville, NC 2.0 1.5 1000 $1,075 $1.07 22d 1 1.15mi
1311 Blair St Thomasville, NC 2.0 1.0–1.5 950 $1,162 $1.22 15d 7 1.18mi

Listing history 12 events

  1. 2026-06-10
    status $120,000 Pending 14 DOM
  2. 2026-06-09
    days on market $120,000 Due Diligence Period 14 DOM
  3. 2026-06-08
    days on market $120,000 Due Diligence Period 13 DOM
  4. 2026-06-07
    days on market $120,000 Due Diligence Period 12 DOM
  5. 2026-06-05
    days on market $120,000 Due Diligence Period 9 DOM
  6. 2026-06-03
    days on market $120,000 Due Diligence Period 8 DOM
  7. 2026-06-02
    days on market $120,000 Due Diligence Period 7 DOM
  8. 2026-06-01
    days on market $120,000 Due Diligence Period 6 DOM
  9. 2026-05-31
    days on market $120,000 Due Diligence Period 5 DOM
  10. 2026-05-31
    days on market $120,000 Due Diligence Period 4 DOM
  11. 2026-05-27
    listed $120,000 Active
  12. 1989-07-01
    soldstatus $15,000

ⓘ 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
$542 · $45/mo
Projected year-2 tax
$984 · $82/mo
Expected delta
+$442/yr (+$37/mo · 81.5%)

ⓘ 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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 13% 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
$13,629
− Mortgage interest
−$6,722
− Property taxes
−$542
− Insurance
−$600
− Repairs & maintenance
−$1,090
− Management
−$1,090
− Depreciation
−$3,491
Taxable income
$94
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$22
After-tax cash flow
$2,051/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
Thomasville City Schools
NCES district ID
3704500
Math proficiency
24% ▲ 1.00%
Reading proficiency
25% ▲ 2.00%
Median HH income
$29,831
Composite
19.72/100
National rank
#8717
State rank
#164 of 178 in NC

Livability — Thomasville

Score
81/100
State rank
#16
US rank
#1454

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Thomasville, NC
County
Davidson County · 129,088 people
City population
49,510
Metro
Winston-Salem, NC
Population (ZIP)
49,510
Household income
$61,983
Rent vs Own
31.5% rent · 68.5% own
Severe rent burden
1052.0

Population outlook (Davidson County) Hauer SSP2

Today (2025)
167,156 people
By 2030
167,216 · +0.0%
By 2040
164,524 · -1.6%
By 2050
157,229 · -5.9%
By 2075
138,084 · -17.4%
By 2100
112,729 · -32.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Hispanic / Latino 11% Black 11% Two or more races 11%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Slovak 2% Serbian 1% Italian 1%
Foreign-born
7% · Canada
Languages at home
88% English-only · Spanish 10% Other Indo-European 1%

Political lean MEDSL · Davidson

2024 margin
Solid R (+47.1) · D 25.9% · R 73.0% · Other 1.1%
2008→2024 swing
-13.5pp toward R · 2008: -33.5pp · 2024: -47.1pp
All cycles
2024: R+47.1 2020: R+47.5 2016: R+49.4 2012: R+40.9 2008: R+33.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -146.33%
Current HPI
243.0953
Rent YoY
▲ 4.34%
Metro
Winston-Salem, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+700.0% since first listed
2 events — show timeline
  • 2026-05-27 Listed $120,000 Triad MLS
  • 1989-07-01 Sold (Public Records) $15,000 Public Records

Property tax history

+2.1%/yr

Latest (2025): $542 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…