CashFlowRE
Sign in Sign up
4298 Tommie Sneed Rd
C+ Composite 63.44
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 +28.7/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.7/10.0
  • Livability +2.9/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$140,000

4298 Tommie Sneed Rd · Oxford, NC 27565
4 bd · 2.0 ba · 1,196 sqft · Manufactured public records · 21 Days on market
Built 1995 1.04 ac lot

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

Listing remarks MLS

HARD TO FIND 4 BEDROOM HOME LOCATED IN QUIET RURAL AREA OF SOUTHERN GRANVILLE COUNTY. HAS PICKET FENCE ALONG FRONT OF PROPERTY. NICE POND LOCATED ACROSS THE ROAD AND ALSO HAS STORAGE SHED IN REAR OF PROPERTY. BEST OF ALL, COUNTY TAXES!

Key facts

  • 1.04 acre lot
  • Built 1995
  • Listed 21 days

Property features AI

Finance

  • Other: Lot is approximately 1.04 acres; Property located on a publicly maintained asphalt road
  • HOA & community: No association

Exterior

  • Parking: Gravel parking
  • Utilities: Well water; Septic tank
  • Home design: Manufactured double-wide home; One level
  • Construction: Vinyl siding
  • Exterior features: Outbuilding; Shingle roof

Interior

  • Bedrooms: 3 bedrooms (all on the main level)
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Solar heating; Central air conditioning; Electric cooling; Heat pump
  • Interior features: Fenced yard; Private yard; Storage; Accessible approach with ramp; Fixer condition

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 manufactured listed at $140k.

Deal economics

  • At list price, monthly cash flow is $464 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $138k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.3% vs local median 2.7% in Oxford — 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 57/100 on livability (#610 in NC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, health & safety A+, housing A-; Watch: schools F, crime F, amenities F.
  • Granville County Schools (rural): math 28% / reading 36% proficiency, ranked #137 of 178 in NC (top 77%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 257 active listings in the ZIP; 428 units permitted in Granville County in 2024 (120 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 19y 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 $46k; list at $140k implies a 201% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% 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 $137,900 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  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
1.17%
Cap rate
10.27%
Cash-on-cash
14.20%
DSCR
1.63
GRM
7.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
4.5%
Equity multiple
1.17×
Total profit
$6,801
Equity at exit
$20,874
10-year hold
IRR
13.9%
Equity multiple
2.12×
Total profit
$43,718
Equity at exit
$12,105

Cash invested: $39,200 (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 27565

Active inventory
257
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,632 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$33 /mo · $394/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$343
Net cashflow
$464

Break-even live

Break-even rent $1,045
Max offer price $140,000
Occupancy floor 67%

Sensitivity live

Price -10% $543 -5% $504 +0% $464 +5% $424 +10% $385
Rent -10% $335 -5% $399 +0% $464 +5% $528 +10% $593
Rate -1.0pp $534 -0.5pp $500 base $464 +0.5pp $428 +1.0pp $391

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
$35,000
Closing costs
$4,200
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 21 events

  1. 2026-06-19
    status $140,000 Pending 21 DOM
  2. 2026-06-18
    days on market $140,000 Active 21 DOM
  3. 2026-06-17
    days on market $140,000 Active 20 DOM
  4. 2026-06-16
    days on market $140,000 Active 19 DOM
  5. 2026-06-15
    days on market $140,000 Active 18 DOM
  6. 2026-06-13
    days on market $140,000 Active 16 DOM
  7. 2026-06-13
    days on market $140,000 Active 15 DOM
  8. 2026-06-09
    days on market $140,000 Active 12 DOM
  9. 2026-06-08
    days on market $140,000 Active 11 DOM
  10. 2026-06-07
    days on market $140,000 Active 10 DOM
  11. 2026-06-05
    days on market $140,000 Active 7 DOM
  12. 2026-06-03
    days on market $140,000 Active 6 DOM
  13. 2026-06-02
    days on market $140,000 Active 5 DOM
  14. 2026-06-01
    days on market $140,000 Active 4 DOM
  15. 2026-05-31
    days on market $140,000 Active 3 DOM
  16. 2026-05-28
    listed $140,000 Active
  17. 2007-10-17
    soldstatus $46,500 235-char remark
    Show marketing remark (235 chars)

    HARD TO FIND 4 BEDROOM HOME LOCATED IN QUIET RURAL AREA OF SOUTHERN GRANVILLE COUNTY. HAS PICKET FENCE ALONG FRONT OF PROPERTY. NICE POND LOCATED ACROSS THE ROAD AND ALSO HAS STORAGE SHED IN REAR OF PROPERTY. BEST OF ALL, COUNTY TAXES!

  18. 2007-10-17
    soldstatus $46,500 235-char remark
    Show marketing remark (235 chars)

    HARD TO FIND 4 BEDROOM HOME LOCATED IN QUIET RURAL AREA OF SOUTHERN GRANVILLE COUNTY. HAS PICKET FENCE ALONG FRONT OF PROPERTY. NICE POND LOCATED ACROSS THE ROAD AND ALSO HAS STORAGE SHED IN REAR OF PROPERTY. BEST OF ALL, COUNTY TAXES!

  19. 2007-08-29
    historical 235-char remark
    Show marketing remark (235 chars)

    HARD TO FIND 4 BEDROOM HOME LOCATED IN QUIET RURAL AREA OF SOUTHERN GRANVILLE COUNTY. HAS PICKET FENCE ALONG FRONT OF PROPERTY. NICE POND LOCATED ACROSS THE ROAD AND ALSO HAS STORAGE SHED IN REAR OF PROPERTY. BEST OF ALL, COUNTY TAXES!

  20. 2007-04-04
    listed $47,500 235-char remark
    Show marketing remark (235 chars)

    HARD TO FIND 4 BEDROOM HOME LOCATED IN QUIET RURAL AREA OF SOUTHERN GRANVILLE COUNTY. HAS PICKET FENCE ALONG FRONT OF PROPERTY. NICE POND LOCATED ACROSS THE ROAD AND ALSO HAS STORAGE SHED IN REAR OF PROPERTY. BEST OF ALL, COUNTY TAXES!

  21. 2007-04-04
    listed $47,500 235-char remark
    Show marketing remark (235 chars)

    HARD TO FIND 4 BEDROOM HOME LOCATED IN QUIET RURAL AREA OF SOUTHERN GRANVILLE COUNTY. HAS PICKET FENCE ALONG FRONT OF PROPERTY. NICE POND LOCATED ACROSS THE ROAD AND ALSO HAS STORAGE SHED IN REAR OF PROPERTY. BEST OF ALL, COUNTY TAXES!

ⓘ 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
$394 · $33/mo
Projected year-2 tax
$1,148 · $96/mo
Expected delta
+$754/yr (+$63/mo · 191.2%)

ⓘ 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 6/10 Major 7 d/yr ≥106°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$19,585
− Mortgage interest
−$7,842
− Property taxes
−$394
− Insurance
−$700
− Repairs & maintenance
−$1,567
− Management
−$1,567
− Depreciation
−$4,073
Taxable income
$3,442
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$826
After-tax cash flow
$4,742/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
Granville County Schools
NCES district ID
3701800
Math proficiency
28% ▼ -1.00%
Reading proficiency
36% ▬ 0.00%
Median HH income
$49,713
Composite
27.81/100
National rank
#6887
State rank
#137 of 178 in NC

Livability — Oxford

Score
57/100
State rank
#610
US rank
#22195

Category grades

Amenities F Commute F 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

Population (ZIP)
23,658

Population outlook (Granville County) Hauer SSP2

Today (2025)
60,753 people
By 2030
61,381 · +1.0%
By 2040
61,861 · +1.8%
By 2050
61,261 · +0.8%
By 2075
59,948 · -1.3%
By 2100
55,273 · -9.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 50% Black 39% Two or more races 6% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 1% Serbian 1% Italian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4%

Political lean MEDSL · Granville

2024 margin
Lean R (+9.4) · D 44.8% · R 54.2%
2008→2024 swing
-16.0pp toward R · 2008: 6.6pp · 2024: -9.4pp
All cycles
2024: R+9.4 2020: R+6.6 2016: R+2.5 2012: D+4.6 2008: D+6.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -114.56%
Current HPI
209.2788
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

+194.7% since first listed
6 events — show timeline
  • 2026-05-28 Listed $140,000 TMLS
  • 2007-10-17 Sold (MLS) $46,500 AMLSNC
  • 2007-10-17 Sold (MLS) $46,500 TMLS
  • 2007-08-29 Listing Removed TMLS
  • 2007-04-04 Listed $47,500 AMLSNC
  • 2007-04-04 Listed $47,500 TMLS

Property tax history

+2.6%/yr

Latest (2025): $394 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…