CashFlowRE
Sign in Sign up
623 S Church St
B Composite 74.5
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +7.9/10.0
  • ARV discount +7.5/15.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$35,000

623 S Church St · Enfield, NC 27823
3 bd · 1.0 ba · 1,163 sqft · SingleFamily public records · 16 Days on market
Built 1956 8,276 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This property is an excellent investment opportunity in a charming small city and is located in a highly desirable neighborhood. The home requires a full rehabilitation and is being sold strictly ''as is, '' making it ideal for investors, contractors, or buyers looking to customize a property to their vision.

Key facts

  • 8,276 sq ft lot
  • Built 1956
  • Listed 15 days

Property features AI

Finance

  • Other: Zoning: R
  • HOA & community: Association fee billed annually

Exterior

  • Parking: Unpaved parking
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Single-family residence; One story, entry level is ground floor
  • Construction: Frame construction; Shingle roof; Built with crawl space foundation
  • Exterior features: Rear porch; Shed(s) on the property; Corner lot; City street and state road frontage; Has a view

Interior

  • Kitchen: No kitchen appliances specified
  • Bedrooms: Information about bedroom locations not provided
  • Flooring: Other flooring type (not specified)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric forced-air heating; Central air conditioning
  • Interior features: No built-in appliances listed; Crawl space basement; Total of 4 rooms
  • Laundry & utility: No laundry hookups or appliances listed

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/1.0-bath single-family listed at $35k.

Deal economics

  • At list price, monthly cash flow is $581 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $35k).
  • Recommended offer: $34k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 59/100 on livability (#556 in NC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, health & safety A, crime B; Watch: amenities F, commute F, employment F.
  • Halifax County Schools (rural): math 6% / reading 24% proficiency, ranked #177 of 178 in NC (top 99%) — 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.
  • Zoned schools: Inborden Elementary S.T.E.A.M. Academy (math 12% / reading 17%, grade F, #1,331 of 1,410 statewide, top 96%, 206 students, 98% FRL); Enfield Middle S.T.E.A.M. Academy (math 2% / reading 15%, grade F, #475 of 475 statewide, top 100%, 210 students, 99% FRL) — zoned schools average 99% FRL vs 82% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 28 active listings in the ZIP; 55 units permitted in Halifax County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($242 loan paydown + $2k appreciation (5.8% local appreciation)).
  • Halifax County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (5.8% appreciation + 3.0% rent growth), your $10k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($34k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 72% 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 $34,475 (1.5% below list)

Questions for the listing agent

  1. Built in 1956 — 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. 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
2.89%
Cap rate
26.22%
Cash-on-cash
71.16%
DSCR
4.17
GRM
2.9

CMA / ARV

ARV (on-the-fly)
$147,701
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
400 Mcgwigan St 0.27mi 2/1.0 (-1) 1,000 (-14%) 21mo $60,000 $60 41
104 Busbee Ct 0.75mi 3/2.0 1,025 (-12%) 19mo $130,000 $127 25

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

5.76% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
78.2%
Equity multiple
5.76×
Total profit
$46,618
Equity at exit
$21,468
10-year hold
IRR
75.6%
Equity multiple
12.05×
Total profit
$108,283
Equity at exit
$38,478

Cash invested: $9,800 (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 27823

Home prices YoY
3.1%
Active inventory
28
Price-to-rent
2.9×

Monthly cashflow live

Estimated rent
$1,012 medium interval (Pro) →
Mortgage (P&I)
$184
Tax from tax record
$20 /mo · $242/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$213
Net cashflow
$581

Break-even live

Break-even rent $276
Max offer price $35,000
Occupancy floor 38%

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
$8,750
Closing costs
$1,050
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 13 events

  1. 2026-06-19
    days on market $35,000 Active 16 DOM
  2. 2026-06-18
    days on market $35,000 Active 15 DOM
  3. 2026-06-17
    price $35,000 Active 14 DOM
  4. 2026-06-17
    days on market $45,000 Active 14 DOM
  5. 2026-06-16
    days on market $45,000 Active 13 DOM
  6. 2026-06-15
    days on market $45,000 Active 12 DOM
  7. 2026-06-14
    days on market $45,000 Active 10 DOM
  8. 2026-06-12
    days on market $45,000 Active 9 DOM
  9. 2026-06-09
    days on market $45,000 Active 6 DOM
  10. 2026-06-08
    days on market $45,000 Active 5 DOM
  11. 2026-06-07
    days on market $45,000 Active 4 DOM
  12. 2026-06-07
    remarks 310-char remark
  13. 2026-06-07
    listed $45,000 Active 3 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
$242 · $20/mo
Projected year-2 tax
$287 · $24/mo
Expected delta
+$45/yr (+$4/mo · 18.8%)

ⓘ 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 7/10 Severe 7 d/yr ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 72% 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
$12,143
− Mortgage interest
−$1,961
− Property taxes
−$242
− Insurance
−$175
− Repairs & maintenance
−$971
− Management
−$971
− Depreciation
−$1,018
Taxable income
$6,805
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,633
After-tax cash flow
$5,341/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
Halifax County Schools
NCES district ID
3701950
Math proficiency
6% ▼ -11.00%
Reading proficiency
24% ▼ -1.00%
Median HH income
$29,104
Composite
11.7/100
National rank
#9690
State rank
#177 of 178 in NC

Livability — Enfield

Score
59/100
State rank
#556
US rank
#20483

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Enfield, NC
Population (ZIP)
6,498

Population outlook (Halifax County) Hauer SSP2

Today (2025)
47,976 people
By 2030
45,450 · -5.3%
By 2040
39,980 · -16.7%
By 2050
34,863 · -27.3%
By 2075
25,577 · -46.7%
By 2100
18,365 · -61.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (82%)
Race & ethnicity
Black 82% White 12% Two or more races 3% Native American 2% Hispanic / Latino 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% French/Haitian/Cajun 0%

Political lean MEDSL · Halifax

2024 margin
D (+17.7) · D 58.5% · R 40.9%
2008→2024 swing
-10.6pp toward R · 2008: 28.2pp · 2024: 17.7pp
All cycles
2024: D+17.7 2020: D+21.2 2016: D+26.9 2012: D+32.0 2008: D+28.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.76%
Current HPI
188.4289
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

+13.9% since first listed
2 events — show timeline
  • 2026-06-03 Listed $45,000 Hive MLS
  • 1996-11-07 Sold (Public Records) $39,500 Public Records

Property tax history

+1.8%/yr

Latest (2022): $242 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…