CashFlowRE
Sign in Sign up
3843 S Nc Highway 150
D Composite 43.67
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).

  • Cash flow +14.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.6/10.0
  • Schools +4.3/10.0
  • Livability +3.6/5.0
  • Rent growth +3.3/5.0
  • 1% rule +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$163,900

3843 S Nc Highway 150 · Tyro, NC 27295
2 bd · 1.0 ba · 896 sqft · SingleFamily public records · 274 Days on market
Built 1942 0.47 ac lot ↓ 53% since listing

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

Listing remarks

Seller offering $5000. in concessions /w acceptable offer! Cute and cozy cottage in the Heart of Tyro. 2 bedrooms, 1 bath, nice kitchen, dining and laundry room. Front porch has ramp for easy access. Circle drive and storage shed. Just minutes to downtown Tyro, schools, restaurants and shopping! Great starter home or investment property. Fresh paint and new blinds

Key facts

  • Front porch ramp
  • Circle drive
  • Minutes to downtown

Tags

FRONT PORCH RAMPCIRCLE DRIVESTORAGE SHEDMINUTES TO DOWNTOWN

Property features AI

Finance

  • Other: Property listed with Winston-Salem association area
  • HOA & community: No homeowners association

Exterior

  • Parking: Driveway with circular drive; No garage
  • Security: Deadbolt locks
  • Utilities: Public water; Septic tank sewer; Electric hot water heater; Electric power
  • Home design: Residential stick/site-built house; One-story; Built in 1942; Existing structure
  • Construction: Vinyl siding; Crawl space foundation
  • Exterior features: Cleared, rolling lot; No fencing; Storage structure on property; Accessible approach with ramp

Interior

  • Kitchen: Free-standing range; Pantry
  • Bedrooms: Multiple bedrooms on the main level
  • Flooring: Laminate; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heat pump for heating and cooling; Electric heating
  • Interior features: Ceiling fans; Deadbolt locks; Pantry; Insulated doors and windows; Primary bedroom on main level
  • Laundry & utility: Washer hookup on main level; Dryer connection; Electric water heater

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 $164k.

Deal economics

  • At list price, monthly cash flow is $49 ($592/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 $131k (20.2% below list).
  • Recommended offer: $131k (20.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 2.1% in Tyro — 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 71/100 on livability (#114 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: employment D+, amenities F, commute F.
  • Davidson County Schools (rural): math 50% / reading 50% proficiency, ranked #62 of 178 in NC (top 35%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Tyro Middle (math 34% / reading 44%, grade F, #238 of 475 statewide, top 51%, 561 students, 58% FRL); West Davidson High (math 57% / reading 52%, grade C-, #270 of 535 statewide, top 52%, 725 students, 50% FRL) — zoned schools average 54% FRL vs 39% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.4%/yr); 362 active listings in the ZIP; 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 $1k of loan paydown is wiped out by about $5k 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

  • It's been on market 274 days — a 12% lower offer ($144k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $40k; list at $164k implies a 310% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1942 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $130,777 (20.2% below list)

Questions for the listing agent

  1. It's been on market 274 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  2. Built in 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.80%
Cap rate
6.65%
Cash-on-cash
1.29%
DSCR
1.06
GRM
10.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.37% rent growth · sell at horizon

5-year hold
IRR
-13.9%
Equity multiple
0.50×
Total profit
$-23,000
Equity at exit
$24,438
10-year hold
IRR
-4.7%
Equity multiple
0.69×
Total profit
$-14,254
Equity at exit
$14,171

Cash invested: $45,892 (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 27295

Home prices YoY
-15.2%
Rents YoY
3.4%
Active inventory
362
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,308 medium interval (Pro) →
Mortgage (P&I)
$860
Tax from tax record
$56 /mo · $672/yr
Insurance
$68
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$49

Break-even live

Break-even rent $1,245
Max offer price $163,900
Occupancy floor 91%

Sensitivity live

Price -10% $142 -5% $96 +0% $49 +5% $3 +10% $-43
Rent -10% $-54 -5% $-2 +0% $49 +5% $101 +10% $153
Rate -1.0pp $132 -0.5pp $91 base $49 +0.5pp $7 +1.0pp $-36

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
$40,975
Closing costs
$4,917
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 29 events

  1. 2026-06-21
    statusdays on market $163,900 Pending 274 DOM
  2. 2026-06-18
    days on market $163,900 Due Diligence Period 273 DOM
  3. 2026-06-17
    days on market $163,900 Due Diligence Period 272 DOM
  4. 2026-06-16
    days on market $163,900 Due Diligence Period 271 DOM
  5. 2026-06-15
    days on market $163,900 Due Diligence Period 270 DOM
  6. 2026-06-14
    days on market $163,900 Due Diligence Period 268 DOM
  7. 2026-06-13
    days on market $163,900 Due Diligence Period 267 DOM
  8. 2026-06-10
    days on market $163,900 Due Diligence Period 265 DOM
  9. 2026-06-09
    days on market $163,900 Due Diligence Period 264 DOM
  10. 2026-06-08
    days on market $163,900 Due Diligence Period 263 DOM
  11. 2026-06-07
    days on market $163,900 Due Diligence Period 262 DOM
  12. 2026-06-05
    days on market $163,900 Due Diligence Period 259 DOM
  13. 2026-06-03
    days on market $163,900 Due Diligence Period 258 DOM
  14. 2026-06-02
    days on market $163,900 Due Diligence Period 257 DOM
  15. 2026-06-01
    days on market $163,900 Due Diligence Period 256 DOM
  16. 2026-05-31
    days on market $163,900 Due Diligence Period 255 DOM
  17. 2026-05-31
    days on market $163,900 Due Diligence Period 254 DOM
  18. 2026-04-30
    price $163,900
  19. 2026-04-23
    price $165,000
  20. 2026-04-16
    price $169,900
  21. 2026-04-08
    price $175,000
  22. 2026-03-20
    price $185,000
  23. 2025-11-10
    price $179,900
  24. 2025-10-23
    price $189,900
  25. 2025-09-18
    listed $199,900 Active
  26. 2021-11-08
    soldstatus $40,000
  27. 2021-11-08
    soldstatus $15,000
  28. 2021-07-02
    soldstatus $1,400,000
  29. 2017-09-01
    soldstatus $350,000

ⓘ 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
$672 · $56/mo
Projected year-2 tax
$1,344 · $112/mo
Expected delta
+$672/yr (+$56/mo · 100.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 12% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$15,693
− Mortgage interest
−$9,181
− Property taxes
−$672
− Insurance
−$820
− Repairs & maintenance
−$1,255
− Management
−$1,255
− Depreciation
−$4,768
Taxable loss
−$2,258
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$542
After-tax cash flow
$1,134/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
Davidson County Schools
NCES district ID
3701140
Math proficiency
50% ▲ 2.00%
Reading proficiency
50% ▲ 2.00%
Median HH income
$49,696
Composite
42.76/100
National rank
#3157
State rank
#62 of 178 in NC

Livability — Tyro

Score
71/100
State rank
#114
US rank
#7079

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tyro, NC
County
Davidson County · 129,088 people
Metro
Winston-Salem, NC
Population (ZIP)
39,267
Household income
$63,961
Rent vs Own
24.5% rent · 75.5% own
Severe rent burden
733.0

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 (82%)
Race & ethnicity
White 82% Hispanic / Latino 6% Black 6% Two or more races 4% Asian 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Serbian 2% Slovak 2% Italian 2%
Foreign-born
5% · Canada, Jamaica
Languages at home
93% English-only · Spanish 5% Other Asian/Pacific 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
▼ -46.39%
Current HPI
258.6557
Rent YoY
▲ 3.37%
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

-53.2% since first listed
12 events — show timeline
  • 2026-04-30 Price Changed $163,900 Triad MLS
  • 2026-04-23 Price Changed $165,000 Triad MLS
  • 2026-04-16 Price Changed $169,900 Triad MLS
  • 2026-04-08 Price Changed $175,000 Triad MLS
  • 2026-03-20 Price Changed $185,000 Triad MLS
  • 2025-11-10 Price Changed $179,900 Triad MLS
  • 2025-10-23 Price Changed $189,900 Triad MLS
  • 2025-09-18 Listed $199,900 Triad MLS
  • 2021-11-08 Sold (Public Records) $15,000 Public Records
  • 2021-11-08 Sold (Public Records) $40,000 Public Records
  • 2021-07-02 Sold (Public Records) $1,400,000 Public Records
  • 2017-09-01 Sold (Public Records) $350,000 Public Records

Property tax history

-21.4%/yr

Latest (2025): $672 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…