CashFlowRE
Sign in Sign up
201 E Thompson Ave
C+ Composite 63.11
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 +19.6/30.0
  • ARV discount +15.0/15.0
  • Appreciation +6.4/10.0
  • DSCR +6.2/10.0
  • 1% rule +4.4/10.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$155,000

201 E Thompson Ave · Stantonsburg, NC 27883
4 bd · 2.0 ba · 2,212 sqft · SingleFamily public records · 80 Days on market
Built 1926 7,405 sqft lot Est $257k · 40% under

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

Listing remarks MLS

Lovely 4 bedroom home on corner lot with a covered front porch, large living room w/ brick fireplace, formal dining room, big kitchen with lots of cabinet space, laundry room with folding counter and fenced back yard w/ patio. Being sold ''As Is'' and priced to go quick -contact us today to schedule a tour!

Key facts

  • 7,405 sq ft lot
  • Garage
  • Built 1926

Property features AI

Exterior

  • Parking: On-street parking; Garage
  • Utilities: Public water; Sewer connected; Water connected
  • Home design: Single-family residence; One-story home; Entry level: 1
  • Construction: Block and stucco construction; Shingle roof
  • Exterior features: Front porch; Storm door(s); Chain link fencing; Has a view; Workshop (other structure)

Interior

  • Kitchen: Refrigerator; Dishwasher; Electric range
  • Bedrooms: Master bedroom located downstairs
  • Flooring: Tile; Hardwood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Electric heating; Central air conditioning
  • Interior features: Master suite on the main level; Ceiling fans; Window coverings
  • Laundry & utility: Washer hookup; Dedicated laundry room; Crawl space

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-bed/2.0-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $179 ($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 $146k (5.9% below list).
  • Recommended offer: $146k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 65/100 on livability (#296 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D+, employment D, amenities F.
  • Wilson County Schools (rural): math 38% / reading 40% proficiency, ranked #119 of 178 in NC (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Stantonsburg Elementary (math 32% / reading 27%, grade F, #975 of 1,410 statewide, top 71%, 186 students, 98% FRL); Speight Middle (math 23% / reading 33%, grade F, #360 of 475 statewide, top 77%, 294 students, 99% FRL); Beddingfield High (math 57% / reading 32%, grade F, #352 of 535 statewide, top 68%, 682 students, 98% FRL) — zoned schools average 99% FRL vs 58% district-wide (40 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 8 active listings in the ZIP; 580 units permitted in Wilson County in 2024 (168 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($1k loan paydown + $4k appreciation (2.8% local appreciation)).
  • Wilson County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (2.8% appreciation + 3.0% rent growth), your $43k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 80 days — a 6% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 9y ago; this cycle's ask is 3% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $75k; list at $155k implies a 106% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; severe wind risk, 80% 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 $145,700 (6.0% below list)

Questions for the listing agent

  1. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1926 — 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. 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?
  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
0.94%
Cap rate
7.68%
Cash-on-cash
4.94%
DSCR
1.22
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$256,592
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
310 S Main St 0.16mi 4/2.5 2,464 (+11%) 14mo $284,900 $116 60
309 E Commercial Ave 0.26mi 3/2.0 (-1) 2,097 (-5%) 22mo $189,900 $91 56

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

Projected returns pro-forma

2.79% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
11.5%
Equity multiple
1.65×
Total profit
$28,326
Equity at exit
$67,908
10-year hold
IRR
13.8%
Equity multiple
3.00×
Total profit
$86,976
Equity at exit
$103,287

Cash invested: $43,400 (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 27883

Home prices YoY
1.4%
Active inventory
8
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,458 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$96 /mo · $1,150/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$306
Net cashflow
$179

Break-even live

Break-even rent $1,232
Max offer price $155,000
Occupancy floor 83%

Sensitivity live

Price -10% $266 -5% $222 +0% $179 +5% $135 +10% $91
Rent -10% $63 -5% $121 +0% $179 +5% $236 +10% $294
Rate -1.0pp $257 -0.5pp $218 base $179 +0.5pp $138 +1.0pp $98

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
$38,750
Closing costs
$4,650
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 27 events

  1. 2026-06-19
    days on market $155,000 Active 80 DOM
  2. 2026-06-18
    days on market $155,000 Active 79 DOM
  3. 2026-06-17
    days on market $155,000 Active 78 DOM
  4. 2026-06-16
    days on market $155,000 Active 77 DOM
  5. 2026-06-15
    days on market $155,000 Active 76 DOM
  6. 2026-06-14
    days on market $155,000 Active 74 DOM
  7. 2026-06-13
    days on market $155,000 Active 73 DOM
  8. 2026-06-10
    days on market $155,000 Active 71 DOM
  9. 2026-06-09
    days on market $155,000 Active 70 DOM
  10. 2026-06-08
    days on market $155,000 Active 69 DOM
  11. 2026-06-07
    days on market $155,000 Active 68 DOM
  12. 2026-06-05
    days on market $155,000 Active 65 DOM
  13. 2026-06-03
    days on market $155,000 Active 64 DOM
  14. 2026-06-02
    days on market $155,000 Active 63 DOM
  15. 2026-06-01
    days on market $155,000 Active 62 DOM
  16. 2026-05-31
    days on market $155,000 Active 61 DOM
  17. 2026-05-30
    days on market $155,000 Active 60 DOM
  18. 2026-04-03
    price $155,000
  19. 2026-03-31
    listed $150,000 Active
  20. 2022-09-26
    soldstatus $75,250 Closed 308-char remark
    Show marketing remark (308 chars)

    Lovely 4 bedroom home on corner lot with a covered front porch, large living room w/ brick fireplace, formal dining room, big kitchen with lots of cabinet space, laundry room with folding counter and fenced back yard w/ patio. Being sold ''As Is'' and priced to go quick -contact us today to schedule a tour!

  21. 2022-09-26
    soldstatus $75,500
    Show marketing remark (308 chars)

    Lovely 4 bedroom home on corner lot with a covered front porch, large living room w/ brick fireplace, formal dining room, big kitchen with lots of cabinet space, laundry room with folding counter and fenced back yard w/ patio. Being sold ''As Is'' and priced to go quick -contact us today to schedule a tour!

  22. 2022-08-18
    status Pending 308-char remark
    Show marketing remark (308 chars)

    Lovely 4 bedroom home on corner lot with a covered front porch, large living room w/ brick fireplace, formal dining room, big kitchen with lots of cabinet space, laundry room with folding counter and fenced back yard w/ patio. Being sold ''As Is'' and priced to go quick -contact us today to schedule a tour!

  23. 2022-08-16
    listed $70,000 Active 308-char remark
    Show marketing remark (308 chars)

    Lovely 4 bedroom home on corner lot with a covered front porch, large living room w/ brick fireplace, formal dining room, big kitchen with lots of cabinet space, laundry room with folding counter and fenced back yard w/ patio. Being sold ''As Is'' and priced to go quick -contact us today to schedule a tour!

  24. 2018-06-07
    historical
  25. 2018-04-20
    listed $74,500
  26. 2018-04-02
    historical
  27. 2017-06-21
    listed $79,900

ⓘ 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
$1,150 · $96/mo
Projected year-2 tax
$1,271 · $106/mo
Expected delta
+$121/yr (+$10/mo · 10.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 53% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥107°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 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
$17,496
− Mortgage interest
−$8,682
− Property taxes
−$1,150
− Insurance
−$775
− Repairs & maintenance
−$1,400
− Management
−$1,400
− Depreciation
−$4,509
Taxable loss
−$420
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$101
After-tax cash flow
$2,243/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
Wilson County Schools
NCES district ID
3705020
Math proficiency
38% ▲ 2.00%
Reading proficiency
40% ▼ -1.00%
Median HH income
$39,342
Composite
32.64/100
National rank
#5665
State rank
#119 of 178 in NC

Livability — Stantonsburg

Score
65/100
State rank
#296
US rank
#12412

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Stantonsburg, NC
Population (ZIP)
4,447

Population outlook (Wilson County) Hauer SSP2

Today (2025)
82,765 people
By 2030
82,492 · -0.3%
By 2040
81,054 · -2.1%
By 2050
78,610 · -5.0%
By 2075
71,865 · -13.2%
By 2100
62,792 · -24.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
White 40% Hispanic / Latino 28% Black 25% Two or more races 14%
Hispanic origin (detail)
Mexican 23% Puerto Rican 4%
Common ancestry
Iranian 4%
Foreign-born
11% · Canada
Languages at home
77% English-only · Spanish 22%

Political lean MEDSL · Wilson

2024 margin
Toss-up / Even · D 49.8% · R 49.4%
2008→2024 swing
-5.7pp toward R · 2008: 6.1pp · 2024: 0.4pp
All cycles
2024: D+0.4 2020: D+2.9 2016: D+5.6 2012: D+7.3 2008: D+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.79%
Current HPI
200.8875
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

+94.0% since first listed
10 events — show timeline
  • 2026-04-03 Price Changed $155,000 Hive MLS
  • 2026-03-31 Listed $150,000 Hive MLS
  • 2022-09-26 Sold (Public Records) $75,500 Public Records
  • 2022-09-26 Sold (MLS) $75,250 Hive MLS
  • 2022-08-18 Pending Hive MLS
  • 2022-08-16 Listed $70,000 Hive MLS
  • 2018-06-07 Listing Removed Hive MLS
  • 2018-04-20 Listed $74,500 Hive MLS
  • 2018-04-02 Listing Removed Hive MLS
  • 2017-06-21 Listed $79,900 Hive MLS

Property tax history

+9.0%/yr

Latest (2025): $1,150 · -4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…