CashFlowRE
Sign in Sign up
1201 Clanton Rd
D+ Composite 47.92
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.2/30.0
  • DSCR +4.0/10.0
  • Livability +3.9/5.0
  • Schools +3.8/10.0
  • 1% rule +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$225,000

1201 Clanton Rd · Charlotte, NC 28217
2 bd · 1.0 ba · 1,085 sqft · SingleFamily public records · 4 Days on market
Built 1958 0.27 ac lot Est $330k · 32% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor Special in Prime Charlotte Location! Opportunity awaits at 1201 Clanton Road! This all-brick ranch sits on a desirable corner lot in one of Charlotte’s rapidly growing areas, just minutes from South End, Uptown, and major employment centers. Currently configured as a 2-bedroom, 1-bath home, the property offers excellent potential to be reimagined into a 3-bedroom, 2-bath residence through a complete renovation. Whether you’re an investor, builder, or homeowner looking for your next project, this property presents the chance to create significant value in a highly sought-after location. The solid brick construction provides a strong foundation for renovation, while the

Key facts

  • Generous corner lot
  • All brick ranch
  • Enhanced curb appeal

Tags

ALL BRICK RANCHCORNER LOTSOLID BRICK CONSTRUCTIONGENEROUS CORNER LOTOUTDOOR LIVING SPACESENHANCED CURB APPEAL

Property features AI

Finance

  • HOA & community: No HOA dues

Exterior

  • Parking: Attached carport; Driveway parking; 1 covered space; 2 open parking spaces
  • Utilities: City water; Public sewer
  • Home design: Single-family residence; Residential property; One story; Site-built construction; N1-B zoning
  • Construction: Brick partial exterior; Composition roof; Crawl space foundation
  • Exterior features: Corner lot; Chain link and partial fencing; Asphalt/paved public road access

Interior

  • Kitchen: No appliances listed
  • Bedrooms: 2 bedrooms (main level)
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Natural gas heating; No cooling
  • Interior features: One living room (1 room total); No built-in appliances listed
  • Laundry & utility: Utility room for laundry

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 $225k.

Deal economics

  • At list price, monthly cash flow is $-4 ($-49/yr) — negative.
  • To cash-flow at today's rent, offer at most $224k (0.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $180k (20.0% below list).
  • Recommended offer: $180k (20.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 3.1% in Charlotte — 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 78/100 on livability (#26 in NC, #2,502 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, housing A+; Watch: schools D+, crime F.
  • Charlotte-Mecklenburg Schools (urban): math 42% / reading 46% proficiency, ranked #85 of 178 in NC (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents flat; 177 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 8d on market — plan ~1-2 weeks tenant-placement turnaround); 11,969 units permitted in Mecklenburg County in 2024 (5,377 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($64k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Mecklenburg County population projected at +53% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $55k; list at $225k implies a 309% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $179,995 (20.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  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
6.27%
Cash-on-cash
-0.08%
DSCR
1.00
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$329,840
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1100 Rollingwood Dr 0.18mi 3/1.0 (+1) 1,069 (-2%) 4mo $325,000 $304 81
1221 Rollingwood Dr 0.14mi 3/2.0 (+1) 1,096 (+1%) 3mo $365,000 $333 80
3701 Lynette Ct 0.09mi 3/2.0 (+1) 1,119 (+3%) 2mo $357,000 $319 80
1033 Rollingwood Dr 0.22mi 3/1.5 (+1) 1,055 (-3%) 10mo $260,000 $246 70
3774 Seaman Dr 0.14mi 3/1.0 (+1) 1,005 (-7%) 11mo $245,000 $244 66
3514 Archer Ave 0.23mi 3/2.0 (+1) 1,033 (-5%) 8mo $330,500 $320 66
3915 Crestridge Dr 0.33mi 3/1.0 (+1) 1,044 (-4%) 9mo $330,000 $316 66
1026 Rollingwood Dr 0.22mi 3/2.0 (+1) 1,191 (+10%) 1mo $431,000 $362 64
1527 Wickham Ln 0.54mi 3/1.0 (+1) 1,125 (+4%) 9mo $200,000 $178 57
2984 Shady Ln 0.65mi 3/1.0 (+1) 1,147 (+6%) 2mo $271,000 $236 54
3720 Blandwood Dr 0.32mi 3/2.0 (+1) 1,183 (+9%) 10mo $225,000 $190 53
2942 Reid Ave 0.61mi 3/1.0 (+1) 1,160 (+7%) 8mo $130,000 $112 48

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 · 0.04% rent growth · sell at horizon

5-year hold
IRR
-19.6%
Equity multiple
0.33×
Total profit
$-41,980
Equity at exit
$33,548
10-year hold
IRR
-19.5%
Equity multiple
0.09×
Total profit
$-57,242
Equity at exit
$19,454

Cash invested: $63,000 (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 28217

Home prices YoY
-14.8%
Rents YoY
0.0%
Active inventory
177
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,800 high interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$152 /mo · $1,829/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$-4

Break-even live

Break-even rent $1,805
Max offer price $224,274
Occupancy floor 95%

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
$56,250
Closing costs
$6,750
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1040 Clanton Rd Charlotte, NC 3.0 1.0 1025 $1,900 $1.85 7d 1 0.15mi
3924 Broadview Dr Charlotte, NC 3.0 1.0 1253 $1,795 $1.43 14d 1 0.25mi
3103 Ross Ave Charlotte, NC 3.0 2.0 1400 $1,800 $1.29 16d 1 0.40mi
3128 Ridge Ave Charlotte, NC 2.0 1.0 704 $1,350 $1.92 23d 1 0.47mi
1227 Pressley Rd Charlotte, NC 1.0–3.0 1.0 657 $1,280 $1.95 3d 19 0.56mi
2942 Reid Ave Charlotte, NC 3.0 2.0 1142 $2,000 $1.75 17d 1 0.64mi
2909 Burgess Dr Unit 2917-2 Charlotte, NC 2.0 1.5 954 $1,300 $1.36 14d 1 0.78mi
2909 Burgess Dr Unit 2909-4 Charlotte, NC 2.0 1.5 954 $1,295 $1.36 23d 1 0.78mi
2909 Burgess Dr Unit 2917-1 Charlotte, NC 2.0 1.5 954 $1,195 $1.25 23d 1 0.78mi
2805 McCombs St Charlotte, NC 2.0 1.0 884 $1,700 $1.92 17d 1 0.82mi
2005 Empire St Charlotte, NC 2.0 1.0–2.0 875 $2,439 $2.79 4d 104 0.88mi
3310 S Tryon St Charlotte, NC 1.0–3.0 1.0–2.0 1045 $2,170 $2.08 2d 16 1.00mi
1601 Dewberry Ter Charlotte, NC 3.0–4.0 1.0–1.5 1100 $1,349 $1.23 3d 11 1.03mi
1701 West Blvd Charlotte, NC 3.0 1.5 864 $1,375 $1.59 23d 1 1.03mi
1701 West Blvd Unit V3 Charlotte, NC 2.0 1.5 765 $1,323 $1.73 23d 1 1.03mi
3405 S Tryon St Charlotte, NC 1.0–3.0 1.0–2.0 1056 $2,208 $2.09 2d 66 1.05mi
1425 Remount Rd Charlotte, NC 1.0 1.0 825 $875 $1.06 16d 1 1.09mi
3615 Tryclan Dr Charlotte, NC 2.0 1.0–2.0 993 $3,528 $3.55 1d 31 1.09mi
2317 Rebecca Ave Unit B Charlotte, NC 2.0 1.0 780 $1,100 $1.41 16d 1 1.13mi
2317 Rebecca Ave Charlotte, NC 3.0 1.0 997 $1,400 $1.40 23d 1 1.13mi
2633 Brentwood Pl Charlotte, NC 3.0 2.0 1348 $1,999 $1.48 23d 1 1.14mi
2104 Cascade Pointe Blvd Charlotte, NC 3.0 1.0–2.5 1123 $1,943 $1.73 2d 41 1.14mi
2425 Kingspark Dr Charlotte, NC 2.0 1.0 757 $1,099 $1.45 23d 6 1.16mi
4520 Charlotte Park Dr Charlotte, NC 3.0 1.0–2.0 996 $2,100 $2.11 3d 51 1.17mi
4520 Charlotte Park Dr Charlotte, NC 2.0 2.0 1153 $1,980 $1.72 23d 1 1.17mi
2565 Brentwood Pl Charlotte, NC 3.0 1.0 927 $1,200 $1.29 23d 1 1.19mi
300 E Peterson Dr Charlotte, NC 2.0 2.0 910 $1,895 $2.08 4d 1 1.19mi
307 E Peterson Dr Charlotte, NC 1.0 1.0 816 $2,100 $2.57 12d 1 1.21mi
205 Foster Ave Charlotte, NC 4.0 1.0–2.0 641 $2,982 $4.65 2d 36 1.22mi
4312 Yancey Rd Charlotte, NC 2.0 1.0–2.0 835 $2,624 $3.14 2d 42 1.22mi
3441 South Blvd Charlotte, NC 2.0 1.0–2.0 868 $2,470 $2.84 1d 9 1.28mi
3305 South Blvd Charlotte, NC 2.0 1.0–2.5 945 $3,665 $3.88 3d 19 1.29mi
2520 Brentwood Pl Charlotte, NC 2.0 1.0 929 $1,695 $1.82 3d 1 1.31mi
462 New Bern Station Ct Charlotte, NC 2.0 2.0 1088 $1,950 $1.79 23d 1 1.33mi
506 New Bern Station Ct Charlotte, NC 2.0 2.5 1062 $2,600 $2.45 2d 1 1.34mi
2546 Perimeter Pointe Pkwy Charlotte, NC 1.0–2.0 1.0–2.0 996 $2,139 $2.15 2d 34 1.37mi
7030 Parkway Commons DR Charlotte, NC 1.0–3.0 1.0–2.0 1055 $1,841 $1.74 1d 72 1.37mi
4612 Gilead St Charlotte, NC 2.0 1.0–2.5 900 $2,683 $2.98 3d 48 1.39mi
4015 South Blvd Charlotte, NC 2.0 1.0–2.0 957 $2,624 $2.74 1d 74 1.40mi
120 Hollis Rd Charlotte, NC 3.0 1.0–3.0 1155 $2,946 $2.55 2d 28 1.41mi

Listing history 6 events

  1. 2026-06-17
    status $225,000 Pending 4 DOM
  2. 2026-06-16
    days on market $225,000 Active 4 DOM
  3. 2026-06-16
    price $225,000 Active 3 DOM
  4. 2026-06-15
    days on market $199,990 Active 3 DOM
  5. 2026-06-13
    remarks 687-char remark
  6. 2026-06-13
    listed $199,990 Active 1 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
$1,829 · $152/mo
Projected year-2 tax
$1,845 · $154/mo
Expected delta
+$16/yr (+$1/mo · 0.9%)

ⓘ 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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥103°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$21,599
− Mortgage interest
−$12,603
− Property taxes
−$1,829
− Insurance
−$1,125
− Repairs & maintenance
−$1,728
− Management
−$1,728
− Depreciation
−$6,545
Taxable loss
−$3,959
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$950
After-tax cash flow
$901/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
Charlotte-Mecklenburg Schools
NCES district ID
3702970
Math proficiency
42% ▼ -6.00%
Reading proficiency
46% ▲ 1.00%
Median HH income
$57,175
Composite
38.49/100
National rank
#4183
State rank
#85 of 178 in NC

Livability — Charlotte

Score
78/100
State rank
#26
US rank
#2502

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Charlotte, NC
County
Mecklenburg County · 1,167,319 people
City population
920,422
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
32,064
Household income
$64,028
Rent vs Own
70.0% rent · 30.0% own
Severe rent burden
2144.0

Population outlook (Mecklenburg County) Hauer SSP2

Today (2025)
1,305,740 people
By 2030
1,442,752 · +10.5%
By 2040
1,722,441 · +31.9%
By 2050
1,999,450 · +53.1%
By 2075
2,642,495 · +102.4%
By 2100
3,106,755 · +137.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.71)
Race & ethnicity
Hispanic / Latino 37% Black 35% Two or more races 19% White 17% Asian 8%
Hispanic origin (detail)
Mexican 7% Dominican 2%
Common ancestry
Swiss 2% Italian 1% Slovak 1%
Foreign-born
34% · Canada, Jamaica, Vietnam
Languages at home
58% English-only · Spanish 35% Other Indo-European 2% Other Asian/Pacific 2%

Political lean MEDSL · Mecklenburg

2024 margin
Solid D (+32.9) · D 65.6% · R 32.7% · Other 1.6%
2008→2024 swing
+8.5pp toward D · 2008: 24.4pp · 2024: 32.9pp
All cycles
2024: D+32.9 2020: D+35.1 2016: D+29.9 2012: D+22.5 2008: D+24.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -57.23%
Current HPI
330.7033
Rent YoY
▬ 0.04%
Metro
Charlotte-Concord-Gastonia, NC-SC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+534.9% since first listed
5 events — show timeline
  • 2026-06-12 Price Changed $199,990 CANOPYMLS as Distributed by MLS Grid
  • 2026-06-12 Listed $19,999 CANOPYMLS as Distributed by MLS Grid
  • 2018-04-13 Sold (Public Records) $55,000 Public Records
  • 1988-05-01 Sold (Public Records) $42,500 Public Records
  • 1982-03-01 Sold (Public Records) $31,500 Public Records

Property tax history

+5.1%/yr

Latest (2025): $1,829 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…