CashFlowRE
Sign in Sign up
3706 2nd Ave NW
B+ Composite 75.78
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.9/10.0
  • Schools +3.8/10.0
  • Rent growth +3.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$95,000

3706 2nd Ave NW · Long View, NC 28601
2 bd · 1.0 ba · 820 sqft · SingleFamily public records · 38 Days on market
Built 1948 10,018 sqft lot Est $160k · 41% under

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

Listing remarks MLS

Cute starter home in convenient location to schools and shopping. Home has a large fenced in back yard with a 4-bay tractor/boat lean-to. Wood storage shed and Large Metal parking cover. Cash\Conventional loan. Selling AS IS. Home Needs some work. Roof is 3 years old. Kitchen has Low Ceiling and is not included in Sq FT.

Key facts

  • Large backyard
  • Outbuildings
  • Renovation potential

Tags

LARGE BACKYARDOUTBUILDINGSRENOVATION POTENTIALCONVENIENTLY LOCATED

Property features AI

Finance

  • HOA & community: No HOA dues; No community features

Exterior

  • Parking: Detached carport; 2 open parking spaces; 2 carport spaces; Open parking available
  • Utilities: City water; Public sewer
  • Home design: Single family residence; Residential property; One story; Completed development status; Entry level/main level living
  • Construction: Site-built construction; Asbestos and wood construction materials; Composition roof; Crawl space foundation; Built as one-story home
  • Exterior features: Front porch; Back yard fencing; Cleared, level lot; Publicly maintained road access; Gravel and paved road surfaces; Outbuilding and shed(s)

Interior

  • Kitchen: Dishwasher; Refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Electric heating; Space heater; Ceiling fans; Window air conditioning units
  • Interior features: Ceiling fans in multiple rooms; 6 total rooms
  • Laundry & utility: Laundry inside on the main level

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 $95k.

Deal economics

  • At list price, monthly cash flow is $404 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $92k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#416 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B; Watch: amenities F, commute F, employment F.
  • Burke County Schools (rural): math 43% / reading 47% proficiency, ranked #89 of 178 in NC (top 50%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Ray Childers Elementary (math 40% / reading 39%, grade F, #694 of 1,410 statewide, top 53%, 457 students, 75% FRL); East Burke High (math 67% / reading 52%, grade C+, #216 of 535 statewide, top 43%, 879 students, 64% FRL) — zoned schools average 69% FRL vs 52% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.9%/yr); 423 active listings in the ZIP; 422 units permitted in Burke County in 2024 (94 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Burke County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.9% rent growth), your $27k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y 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 $70k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1948 — 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 $92,150 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1948 — 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 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?
  5. 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.
  6. 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.
  7. 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
1.29%
Cap rate
11.40%
Cash-on-cash
18.24%
DSCR
1.81
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$159,900
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
93 34th Street Ct NW 0.27mi 2/1.0 792 (-3%) 10mo $170,000 $215 73
3412 1st Avenue Cir NW 0.25mi 2/1.0 874 (+7%) 11mo $170,000 $195 68
3920 Main Ave NW 0.30mi 2/1.0 768 (-6%) 20mo $155,000 $202 59
145 33rd St SW 0.48mi 2/1.0 918 (+12%) 6mo $134,500 $147 53
3764 2nd Ave SW 0.38mi 3/1.0 (+1) 927 (+13%) 6mo $93,000 $100 50
198 33rd St NW 0.42mi 2/1.0 916 (+12%) 13mo $217,000 $237 50
274 31st St SW 0.71mi 3/1.0 (+1) 884 (+8%) 3mo $80,000 $90 47
238 32nd St SW 0.57mi 2/1.0 868 (+6%) 23mo $145,000 $167 44

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 · 3.91% rent growth · sell at horizon

5-year hold
IRR
10.8%
Equity multiple
1.43×
Total profit
$11,454
Equity at exit
$14,165
10-year hold
IRR
20.5%
Equity multiple
2.79×
Total profit
$47,716
Equity at exit
$8,214

Cash invested: $26,600 (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 28601

Home prices YoY
-27.2%
Rents YoY
3.9%
Active inventory
423
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,226 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$26 /mo · $317/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$404

Break-even live

Break-even rent $714
Max offer price $95,000
Occupancy floor 62%

Sensitivity live

Price -10% $458 -5% $431 +0% $404 +5% $377 +10% $351
Rent -10% $308 -5% $356 +0% $404 +5% $453 +10% $501
Rate -1.0pp $452 -0.5pp $429 base $404 +0.5pp $380 +1.0pp $355

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
$23,750
Closing costs
$2,850
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.

Listing history 20 events

  1. 2026-06-09
    status $95,000 Pending 38 DOM
  2. 2026-06-08
    days on market $95,000 Active Under Contract 38 DOM
  3. 2026-06-07
    days on market $95,000 Active Under Contract 37 DOM
  4. 2026-06-05
    days on market $95,000 Active Under Contract 34 DOM
  5. 2026-06-02
    days on market $95,000 Active Under Contract 32 DOM
  6. 2026-06-01
    days on market $95,000 Active Under Contract 31 DOM
  7. 2026-05-31
    days on market $95,000 Active Under Contract 30 DOM
  8. 2026-05-30
    days on market $95,000 Active Under Contract 29 DOM
  9. 2026-05-24
    historical Active Under Contract
  10. 2026-05-01
    listed $95,000 Active
  11. 2025-06-17
    soldstatus $70,000 Closed 322-char remark
    Show marketing remark (322 chars)

    Cute starter home in convenient location to schools and shopping. Home has a large fenced in back yard with a 4-bay tractor/boat lean-to. Wood storage shed and Large Metal parking cover. Cash\Conventional loan. Selling AS IS. Home Needs some work. Roof is 3 years old. Kitchen has Low Ceiling and is not included in Sq FT.

  12. 2025-06-02
    status Pending 322-char remark
    Show marketing remark (322 chars)

    Cute starter home in convenient location to schools and shopping. Home has a large fenced in back yard with a 4-bay tractor/boat lean-to. Wood storage shed and Large Metal parking cover. Cash\Conventional loan. Selling AS IS. Home Needs some work. Roof is 3 years old. Kitchen has Low Ceiling and is not included in Sq FT.

  13. 2025-05-30
    status Active 322-char remark
    Show marketing remark (322 chars)

    Cute starter home in convenient location to schools and shopping. Home has a large fenced in back yard with a 4-bay tractor/boat lean-to. Wood storage shed and Large Metal parking cover. Cash\Conventional loan. Selling AS IS. Home Needs some work. Roof is 3 years old. Kitchen has Low Ceiling and is not included in Sq FT.

  14. 2025-05-30
    price $75,000 322-char remark
    Show marketing remark (322 chars)

    Cute starter home in convenient location to schools and shopping. Home has a large fenced in back yard with a 4-bay tractor/boat lean-to. Wood storage shed and Large Metal parking cover. Cash\Conventional loan. Selling AS IS. Home Needs some work. Roof is 3 years old. Kitchen has Low Ceiling and is not included in Sq FT.

  15. 2025-05-08
    status Pending 322-char remark
    Show marketing remark (322 chars)

    Cute starter home in convenient location to schools and shopping. Home has a large fenced in back yard with a 4-bay tractor/boat lean-to. Wood storage shed and Large Metal parking cover. Cash\Conventional loan. Selling AS IS. Home Needs some work. Roof is 3 years old. Kitchen has Low Ceiling and is not included in Sq FT.

  16. 2025-04-14
    status Active 322-char remark
    Show marketing remark (322 chars)

    Cute starter home in convenient location to schools and shopping. Home has a large fenced in back yard with a 4-bay tractor/boat lean-to. Wood storage shed and Large Metal parking cover. Cash\Conventional loan. Selling AS IS. Home Needs some work. Roof is 3 years old. Kitchen has Low Ceiling and is not included in Sq FT.

  17. 2025-03-10
    historical Active Under Contract 322-char remark
    Show marketing remark (322 chars)

    Cute starter home in convenient location to schools and shopping. Home has a large fenced in back yard with a 4-bay tractor/boat lean-to. Wood storage shed and Large Metal parking cover. Cash\Conventional loan. Selling AS IS. Home Needs some work. Roof is 3 years old. Kitchen has Low Ceiling and is not included in Sq FT.

  18. 2025-01-23
    listed $99,900 Active 322-char remark
    Show marketing remark (322 chars)

    Cute starter home in convenient location to schools and shopping. Home has a large fenced in back yard with a 4-bay tractor/boat lean-to. Wood storage shed and Large Metal parking cover. Cash\Conventional loan. Selling AS IS. Home Needs some work. Roof is 3 years old. Kitchen has Low Ceiling and is not included in Sq FT.

  19. 2024-11-26
    listed $99,900 Active
  20. 1987-10-30
    soldstatus $19,500

ⓘ 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
$317 · $26/mo
Projected year-2 tax
$779 · $65/mo
Expected delta
+$462/yr (+$38/mo · 145.5%)

ⓘ 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 ≥102°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$14,712
− Mortgage interest
−$5,321
− Property taxes
−$317
− Insurance
−$475
− Repairs & maintenance
−$1,177
− Management
−$1,177
− Depreciation
−$2,764
Taxable income
$3,481
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$835
After-tax cash flow
$4,017/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
Burke County Schools
NCES district ID
3700480
Math proficiency
43% ▼ -2.00%
Reading proficiency
47% ▬ 0.00%
Median HH income
$38,342
Composite
37.51/100
National rank
#4400
State rank
#89 of 178 in NC

Livability — Long View

Score
63/100
State rank
#416
US rank
#15606

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Long View, NC
County
Catawba County · 105,763 people
Metro
Hickory-Lenoir-Morganton, NC
Population (ZIP)
53,329
Household income
$67,817
Rent vs Own
31.6% rent · 68.4% own
Severe rent burden
1276.0

Population outlook (Burke County) Hauer SSP2

Today (2025)
86,552 people
By 2030
84,123 · -2.8%
By 2040
78,165 · -9.7%
By 2050
71,099 · -17.9%
By 2075
56,264 · -35.0%
By 2100
44,742 · -48.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Hispanic / Latino 9% Black 8% Two or more races 7% Asian 4%
Hispanic origin (detail)
Mexican 5% Puerto Rican 2%
Common ancestry
Italian 4% Slovak 2% Serbian 2%
Foreign-born
8% · Canada, Vietnam
Languages at home
88% English-only · Spanish 7% Other Asian/Pacific 3% Other Indo-European 1%

Political lean MEDSL · Burke

2024 margin
Solid R (+41.2) · D 29.0% · R 70.3%
2008→2024 swing
-22.0pp toward R · 2008: -19.2pp · 2024: -41.2pp
All cycles
2024: R+41.2 2020: R+40.1 2016: R+39.4 2012: R+23.6 2008: R+19.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -89.98%
Current HPI
241.0743
Rent YoY
▲ 3.91%
Metro
Hickory-Lenoir-Morganton, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+387.2% since first listed
12 events — show timeline
  • 2026-05-24 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2026-05-01 Listed $95,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-06-17 Sold (MLS) $70,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-06-02 Pending CANOPYMLS as Distributed by MLS Grid
  • 2025-05-30 Relisted CANOPYMLS as Distributed by MLS Grid
  • 2025-05-30 Price Changed $75,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-05-08 Pending CANOPYMLS as Distributed by MLS Grid
  • 2025-04-14 Relisted CANOPYMLS as Distributed by MLS Grid
  • 2025-03-10 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2025-01-23 Listed $99,900 CANOPYMLS as Distributed by MLS Grid
  • 2024-11-26 Listed $99,900 CANOPYMLS as Distributed by MLS Grid
  • 1987-10-30 Sold (Public Records) $19,500 Public Records

Property tax history

-0.7%/yr

Latest (2025): $317 · +434.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…