CashFlowRE
Sign in Sign up
1958 Lakeview Rd Fourplex
C- Composite 54.25
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 +22.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.1/10.0
  • 1% rule +5.8/10.0
  • Livability +3.6/5.0
  • Rent growth +3.5/5.0
  • Schools +2.6/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$395,000

1958 Lakeview Rd · Asheboro, NC 27203
None bd · None ba · — sqft · MultiFamily · 32 Days on market
Built 1979 Fair condition 0.25 ac lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed

Listing remarks MLS

Investors! this Quadplex or 4 Unit Building 3456 SQ Ft 3 of units already Rented, Priced to Sell! Seller is Real Estate Agent.

Key facts

  • 0.25 acre lot
  • Built 1979
  • Listed 32 days

Property features AI

Finance

  • Other: Directions: 220 Business North TR on E Central Ave then 1/2 mile TL on Lakeview Rd; 1958 on right
  • Financial info: Annual tax amount $1,614
  • HOA & community: No association

Exterior

  • Parking: Paved
  • Utilities: Public water; Public sewer; Electric water heater
  • Home design: Residential income property; Quadruplex; Built in 1979; Existing structure
  • Construction: Electric water heater
  • Exterior features: Paved parking

Interior

  • Kitchen: Electric water heater
  • Heating & cooling: Central air conditioning; Forced air heating (electric)
  • Interior features: No basement

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 4 × 2-bed/1-bath units multifamily listed at $395k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $633 ($8k/yr) — positive. Per door: $158/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $395k).
  • Recommended offer: $383k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 2.9% in Asheboro — 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 (#85 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: crime F, amenities F, employment F.
  • Asheboro City Schools (town): math 29% / reading 33% proficiency, ranked #145 of 178 in NC (top 82%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Balfour Elementary (math 23% / reading 29%, grade F, #1,085 of 1,410 statewide, top 77%, 516 students, 81% FRL); North Asheboro Middle (math 16% / reading 29%, grade F, #410 of 475 statewide, top 87%, 487 students, 85% FRL); Asheboro High (math 48% / reading 49%, grade D, #326 of 535 statewide, top 61%, 1,339 students, 69% FRL).
  • Market conditions: Rents rising (+3.8%/yr); 91 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 789 units permitted in Randolph County in 2024 (168 in 5+ unit buildings).
  • At $4,257/mo this rent would consume 110% of the median local household income ($46k/yr) (locally 1201% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
  • Randolph County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($383k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y ago 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.
  • Current owner paid $88k; list at $395k implies a 351% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 23% 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 $383,150 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  5. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.08%
Cap rate
8.22%
Cash-on-cash
6.87%
DSCR
1.31
GRM
7.7

CMA / ARV

No comps found within radius.

Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1958 Lakeview Rd 0.00mi —/— 1mo $350,000 87

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 · 3.8% rent growth · sell at horizon

5-year hold
IRR
-4.8%
Equity multiple
0.82×
Total profit
$-20,155
Equity at exit
$58,896
10-year hold
IRR
5.8%
Equity multiple
1.44×
Total profit
$49,051
Equity at exit
$34,152

Cash invested: $110,600 (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 27203

Rents YoY
3.8%
Active inventory
91
Price-to-rent
30.9×

Monthly cashflow live

Estimated rent
$4,257 high interval (Pro) →
Mortgage (P&I)
$2,071
Tax est. 1.5%
$494 /mo · $5,925/yr
Insurance
$165
HOA
$0
Vacancy / Maint / Mgmt
$894
Net cashflow
$633

Break-even live

Break-even rent $3,455
Max offer price $395,000
Occupancy floor 80%

Sensitivity live

Price -10% $906 -5% $770 +0% $633 +5% $497 +10% $360
Rent -10% $297 -5% $465 +0% $633 +5% $801 +10% $970
Rate -1.0pp $832 -0.5pp $734 base $633 +0.5pp $531 +1.0pp $427

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $4,257

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
$98,750
Closing costs
$11,850
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
605 E Central Ave Asheboro, NC 2.0 1.5 940 $999 $1.06 16d 2 0.07mi
723 Old Liberty Rd Asheboro, NC 2.0 1.5 1160 $999 $0.86 23d 1 0.07mi
611 E Central Ave Asheboro, NC 2.0 1.5 720 $999 $1.39 16d 1 0.10mi
1827 Levance St Asheboro, NC 3.0 1.5 $1,400 16d 1 0.23mi
404 Poplar St Unit A Asheboro, NC 2.0 1.0 800 $1,095 $1.37 25d 1 0.67mi
1901 N Fayetteville St Asheboro, NC 1.0–2.0 1.0–2.0 742 $1,425 $1.92 16d 13 0.71mi
238 Underwood St Asheboro, NC 2.0 1.0 968 $1,400 $1.45 25d 1 0.82mi
1602 Humble St Unit 201 Asheboro, NC 2.0 1.5 $1,025 25d 1 0.86mi
1240 Old Liberty Rd Apt 5 Asheboro, NC 2.0 1.0 $1,050 16d 1 0.88mi
1492 Oriole Dr Asheboro, NC 3.0 2.5 $1,695 23d 1 0.90mi
1240 Old Liberty Rd Unit 12 Asheboro, NC 1.0 1.0 $800 16d 1 0.92mi
1818 Saddlewood Ct Unit A Asheboro, NC 2.0 1.5 $1,095 25d 1 1.01mi
2220 N Fayetteville St Asheboro, NC 2.0 1.0 700 $850 $1.21 23d 1 1.03mi
2201 N Fayetteville St Asheboro, NC 2.0 1.5–2.0 1030 $1,350 $1.31 16d 6 1.06mi
2280 N Fayetteville St Asheboro, NC 1.0–3.0 1.0–2.0 1085 $1,349 $1.24 16d 5 1.18mi
2276 N Fayetteville St Asheboro, NC 3.0 2.0 1370 $1,599 $1.17 16d 1 1.19mi
2275 N Fayetteville St Asheboro, NC 2.0 2.0 1040 $1,299 $1.25 16d 1 1.23mi
2040 Carl Dr Asheboro, NC 2.0 1.0 $875 16d 1 1.25mi
100 Ashewood Cir Asheboro, NC 2.0 1.0 538 $1,183 $2.20 16d 6 1.27mi

Listing history 11 events

  1. 2026-05-11
    status Pending
  2. 2026-04-23
    historical Due Diligence Period
  3. 2026-04-09
    listed $395,000 Active
  4. 2017-12-12
    soldstatus $87,500 Sold 128-char remark
    Show marketing remark (128 chars)

    Investors! this Quadplex or 4 Unit Building 3456 SQ Ft 3 of units already Rented, Priced to Sell! Seller is Real Estate Agent.

  5. 2017-11-29
    status Pending 128-char remark
    Show marketing remark (128 chars)

    Investors! this Quadplex or 4 Unit Building 3456 SQ Ft 3 of units already Rented, Priced to Sell! Seller is Real Estate Agent.

  6. 2017-11-29
    status Active 128-char remark
    Show marketing remark (128 chars)

    Investors! this Quadplex or 4 Unit Building 3456 SQ Ft 3 of units already Rented, Priced to Sell! Seller is Real Estate Agent.

  7. 2017-11-27
    historical 128-char remark
    Show marketing remark (128 chars)

    Investors! this Quadplex or 4 Unit Building 3456 SQ Ft 3 of units already Rented, Priced to Sell! Seller is Real Estate Agent.

  8. 2017-05-04
    price $89,900 128-char remark
    Show marketing remark (128 chars)

    Investors! this Quadplex or 4 Unit Building 3456 SQ Ft 3 of units already Rented, Priced to Sell! Seller is Real Estate Agent.

  9. 2017-05-04
    status Active 128-char remark
    Show marketing remark (128 chars)

    Investors! this Quadplex or 4 Unit Building 3456 SQ Ft 3 of units already Rented, Priced to Sell! Seller is Real Estate Agent.

  10. 2017-05-02
    historical 128-char remark
    Show marketing remark (128 chars)

    Investors! this Quadplex or 4 Unit Building 3456 SQ Ft 3 of units already Rented, Priced to Sell! Seller is Real Estate Agent.

  11. 2016-09-07
    listed $99,900 Active 128-char remark
    Show marketing remark (128 chars)

    Investors! this Quadplex or 4 Unit Building 3456 SQ Ft 3 of units already Rented, Priced to Sell! Seller is Real Estate Agent.

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 23% 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
$51,084
− Mortgage interest
−$22,126
− Property taxes
−$5,925
− Insurance
−$1,975
− Repairs & maintenance
−$4,087
− Management
−$4,087
− Depreciation
−$11,491
Taxable income
$1,394
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$334
After-tax cash flow
$7,265/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.

Condition & rehab AI · 13 photos

Fair 45/100 Moderate rehab

This 2-bedroom quadplex requires moderate repairs to exterior siding and interior paint, but is otherwise in fair condition. Painting the exterior and interior would significantly increase its resale and rental value.

Repairs flagged

  • Moderate exterior siding — Weathered and needs repainting
  • Minor interior paint — Slight wear

Value-add opportunities

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Paint interior walls — Improves interior appearance and value

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Weathered and needs repainting Moderate $3,000–15,000
interior paint · Slight wear Minor $500–3,000
Total estimated repair cost · 2 items $3,500–18,000

Value-add ROI direction

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Paint interior walls — Improves interior appearance and value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Asheboro City Schools
NCES district ID
3700240
Math proficiency
29% ▼ -7.00%
Reading proficiency
33% ▼ -4.00%
Median HH income
$35,167
Composite
25.6/100
National rank
#7419
State rank
#145 of 178 in NC

Livability — Asheboro

Score
72/100
State rank
#85
US rank
#5921

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Asheboro, NC
County
Randolph County · 81,617 people
City population
60,171
Metro
Greensboro-High Point, NC
Population (ZIP)
23,224
Household income
$46,336
Rent vs Own
57.1% rent · 42.9% own
Severe rent burden
1201.0

Population outlook (Randolph County) Hauer SSP2

Today (2025)
142,640 people
By 2030
140,911 · -1.2%
By 2040
135,692 · -4.9%
By 2050
128,575 · -9.9%
By 2075
111,507 · -21.8%
By 2100
93,376 · -34.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 51% Hispanic / Latino 28% Black 14% Two or more races 7% Asian 1%
Hispanic origin (detail)
Mexican 21% Puerto Rican 1%
Common ancestry
Lithuanian 1% Slovak 1% Italian 1%
Foreign-born
12% · Canada, Jamaica
Languages at home
71% English-only · Spanish 26% French/Haitian/Cajun 2%

Political lean MEDSL · Randolph

2024 margin
Solid R (+57.2) · D 21.0% · R 78.3%
2008→2024 swing
-15.0pp toward R · 2008: -42.3pp · 2024: -57.2pp
All cycles
2024: R+57.2 2020: R+56.3 2016: R+56.7 2012: R+50.2 2008: R+42.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -167.61%
Current HPI
233.8036
Rent YoY
▲ 3.80%
Metro
Greensboro-High Point, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+295.4% since first listed
11 events — show timeline
  • 2026-05-11 Pending Triad MLS
  • 2026-04-23 Contingent Triad MLS
  • 2026-04-09 Listed $395,000 Triad MLS
  • 2017-12-12 Sold (MLS) $87,500 Triad MLS
  • 2017-11-29 Pending Triad MLS
  • 2017-11-29 Relisted Triad MLS
  • 2017-11-27 Delisted Triad MLS
  • 2017-05-04 Price Changed $89,900 Triad MLS
  • 2017-05-04 Relisted Triad MLS
  • 2017-05-02 Delisted Triad MLS
  • 2016-09-07 Listed $99,900 Triad MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…