CashFlowRE
Sign in Sign up
97 Lewis St
A- Composite 81.31
Why this score? — see what drove the A- 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 +29.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • 1% rule +7.2/10.0
  • Rent growth +2.5/5.0
  • Schools +2.4/10.0
  • Condition / age +2.2/5.0
  • Livability +2.1/5.0

$123,900

97 Lewis St · Wadesboro, NC 28170
2 bd · 1.0 ba · 1,106 sqft · SingleFamily public records · 53 Days on market
Built 1950 Fair condition 0.29 ac lot $112/sqft · 29% below area Est $199k · 38% under

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

Listing remarks

Opportunity awaits at 97 Lewis Street in Wadesboro. This brick ranch offers 2 bedrooms, 1 full bath, a covered front porch, carport, and a spacious lot. Property is being sold as-is and will require repairs and updates. Ideal for investors, flippers, or buyers looking to renovate and build equity. Cash purchase only. Buyer to verify all information including square footage, schools, zoning, and permitted uses.

Key facts

  • Covered front porch
  • Spacious lot
  • 0.29 acre lot

Tags

COVERED FRONT PORCHSPACIOUS LOT

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $124k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $458 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $124k).
  • Recommended offer: $120k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.7% vs local median 5.7% in Wadesboro — 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 41/100 on livability (#728 in NC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: housing C-, crime F, amenities F.
  • Anson County Schools (rural): math 20% / reading 32% proficiency, ranked #159 of 178 in NC (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Lilesville Elementary (math 17% / reading 37%, grade F, #1,033 of 1,410 statewide, top 76%, 215 students, 99% FRL); Anson Middle (math 16% / reading 31%, grade F, #402 of 475 statewide, top 85%, 701 students, 100% FRL); Anson High School (math 22% / reading 22%, grade F, #484 of 535 statewide, top 91%, 655 students, 98% FRL) — zoned schools average 99% FRL vs 67% district-wide (32 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 98 active listings in the ZIP; lower-income renter base — watch delinquency; 55 units permitted in Anson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $13k of equity ($857 loan paydown + $12k appreciation (10.0% local appreciation)).
  • Anson County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 3, 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 53 days — a 3% lower offer ($120k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $57k; list at $124k implies a 117% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 48% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $120,183 (3.0% below list)

Questions for the listing agent

  1. It's been on market 53 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  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
1.22%
Cap rate
10.73%
Cash-on-cash
15.85%
DSCR
1.71
GRM
6.8

CMA / ARV

ARV (median comp)
$198,614
List price
$123,900
Delta
-37.62%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
180 NC 742 Hwy 0.10mi 2/2.0 1,152 (+4%) 8mo $209,000 $181 77
117 Harley St 0.15mi 3/1.5 (+1) 1,048 (-5%) 17mo $180,000 $172 63
115 Solomon St 0.07mi 3/2.0 (+1) 1,232 (+11%) 8mo $197,999 $161 63
74 Harley St 0.09mi 3/2.0 (+1) 1,232 (+11%) 8mo $199,900 $162 62
109 Harley St 0.15mi 3/1.5 (+1) 1,048 (-5%) 20mo $195,000 $186 60
48 Solomon St 0.08mi 3/2.0 (+1) 1,232 (+11%) 10mo $189,900 $154 60
42 Solomon St 0.08mi 3/2.0 (+1) 1,232 (+11%) 10mo $189,000 $153 60
1171 Salisbury St 0.42mi 3/2.0 (+1) 1,090 (-1%) 11mo $187,000 $172 60
39 Solomon St 0.08mi 3/2.0 (+1) 1,232 (+11%) 15mo $190,000 $154 56
53 Soloman St 0.08mi 3/2.0 (+1) 1,232 (+11%) 15mo $196,349 $159 56
103 Harley St 0.11mi 3/2.0 (+1) 1,232 (+11%) 15mo $189,999 $154 54
952 Salisbury St 0.63mi 2/1.0 1,194 (+8%) 11mo $160,900 $135 48

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
36.0%
Equity multiple
3.78×
Total profit
$96,615
Equity at exit
$111,619
10-year hold
IRR
31.0%
Equity multiple
8.54×
Total profit
$261,460
Equity at exit
$240,710

Cash invested: $34,692 (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.

Active competition Active MLS

For sale now
0 active · 1 under contract

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 28170

Home prices YoY
5.8%
Active inventory
98
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,511 medium interval (Pro) →
Mortgage (P&I)
$650
Tax from tax record
$34 /mo · $410/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$317
Net cashflow
$458

Break-even live

Break-even rent $931
Max offer price $123,900
Occupancy floor 65%

Sensitivity live

Price -10% $528 -5% $493 +0% $458 +5% $423 +10% $388
Rent -10% $339 -5% $399 +0% $458 +5% $518 +10% $578
Rate -1.0pp $521 -0.5pp $490 base $458 +0.5pp $426 +1.0pp $393

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
$30,975
Closing costs
$3,717
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Property features AI

Exterior

Parking
Covered off-street parking
Utilities
Utilities: see remarks
Home design
Single-family residenceOne story, entry level on main floor
Construction
Brick veneer and vinyl siding over frame constructionShingle roofSee remarks for foundation detailsBuilt as a single-level home
Exterior features
Front porchPaved road access

Interior

Bathrooms
One full bathroom
Heating & cooling
Central air conditioningElectric forced-air heating
Interior features
Crawl space basementHas a viewSeven total rooms

Listing history 44 events

  1. 2026-08-08
    days on market $123,900 Active 53 DOM
  2. 2026-08-07
    days on market $123,900 Active 52 DOM
  3. 2026-08-06
    days on market $123,900 Active 51 DOM
  4. 2026-08-05
    days on market $123,900 Active 50 DOM
  5. 2026-08-04
    days on market $123,900 Active 49 DOM
  6. 2026-08-03
    days on market $123,900 Active 48 DOM
  7. 2026-07-31
    days on market $123,900 Active 45 DOM
  8. 2026-07-30
    days on market $123,900 Active 44 DOM
  9. 2026-07-29
    days on market $123,900 Active 43 DOM
  10. 2026-07-27
    days on market $123,900 Active 41 DOM
  11. 2026-07-25
    days on market $123,900 Active 39 DOM
  12. 2026-07-24
    days on market $123,900 Active 38 DOM
  13. 2026-07-23
    days on market $123,900 Active 37 DOM
  14. 2026-07-22
    days on market $123,900 Active 36 DOM
  15. 2026-07-21
    days on market $123,900 Active 35 DOM
  16. 2026-07-20
    days on market $123,900 Active 34 DOM
  17. 2026-07-18
    days on market $123,900 Active 32 DOM
  18. 2026-07-17
    days on market $123,900 Active 30 DOM
  19. 2026-07-15
    days on market $123,900 Active 29 DOM
  20. 2026-07-14
    days on market $123,900 Active 28 DOM
  21. 2026-07-13
    days on market $123,900 Active 27 DOM
  22. 2026-07-12
    days on market $123,900 Active 26 DOM
  23. 2026-07-12
    days on market $123,900 Active 25 DOM
  24. 2026-07-10
    days on market $123,900 Active 24 DOM
  25. 2026-07-09
    days on market $123,900 Active 23 DOM
  26. 2026-07-07
    days on market $123,900 Active 21 DOM
  27. 2026-07-06
    days on market $123,900 Active 20 DOM
  28. 2026-07-05
    days on market $123,900 Active 19 DOM
  29. 2026-07-05
    days on market $123,900 Active 18 DOM
  30. 2026-07-03
    days on market $123,900 Active 17 DOM
  31. 2026-07-02
    days on market $123,900 Active 16 DOM
  32. 2026-07-01
    days on market $123,900 Active 15 DOM
  33. 2026-06-30
    days on market $123,900 Active 14 DOM
  34. 2026-06-29
    days on market $123,900 Active 13 DOM
  35. 2026-06-28
    days on market $123,900 Active 12 DOM
  36. 2026-06-28
    price $123,900 Active 11 DOM
  37. 2026-06-27
    days on market $139,000 Active 11 DOM
  38. 2026-06-26
    days on market $139,000 Active 10 DOM
  39. 2026-06-22
    days on market $139,000 Active 6 DOM
  40. 2026-06-21
    days on market $139,000 Active 5 DOM
  41. 2026-06-21
    days on market $139,000 Active 4 DOM
  42. 2026-06-18
    days on market $139,000 Active 2 DOM
  43. 2026-06-17
    remarks 413-char remark
  44. 2026-06-17
    listed $139,000 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
$410 · $34/mo
Projected year-2 tax
$1,016 · $85/mo
Expected delta
+$606/yr (+$50/mo · 147.6%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 48% 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
$18,134
− Mortgage interest
−$6,940
− Property taxes
−$410
− Insurance
−$620
− Repairs & maintenance
−$1,451
− Management
−$1,451
− Depreciation
−$3,604
Taxable income
$3,658
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$878
After-tax cash flow
$4,621/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.

Condition & rehab AI · 9 photos

Fair 45/100 Moderate rehab Est. rehab $27,650–$49,770 screening

This single-family home requires moderate repairs and updates to its roof, exterior, and interior. Painting, updating fixtures, and landscaping can significantly enhance its value for both resale and rental purposes.

Components & finishes AI

Roof asphalt shingle · failing

Deferred maintenance Est. $10,000–$30,000 screening

  • Major Roof (roof) — Significant damage to shingles and flashing around chimney

Repairs flagged

  • Major roof — Shingles are visibly damaged
  • Moderate exterior walls — Brick siding shows wear
  • Minor flooring — Carpeted floors appear worn
  • Minor interior walls — Paint appears chipped and faded
  • Minor bathrooms — Bathroom fixtures appear dated

Value-add opportunities

  • Both Painting and updating fixtures in the bathroom — Fresh paint and updated fixtures can improve both resale and rental value
  • Both Landscaping and trimming overgrown areas — A well-maintained exterior can enhance curb appeal and attract potential buyers
  • Both Re-roofing the house — A new roof can significantly increase the home's value and reduce maintenance costs

ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 24/100

Zoned Schools

Elementary Lilesville Elementary F NC #1,033/1,410 Nat'l #28,475/41,679 Middle Anson Middle F NC #402/475 Nat'l #10,902/14,009 High Anson High School F NC #484/535 Nat'l #13,673/17,239

Schools (NCES district)

District
Anson County Schools
NCES district ID
3700180
Math proficiency
20% ▼ -7.00%
Reading proficiency
32% ▼ -1.00%
Median HH income
$34,961
Composite
21.41/100
National rank
#8348
State rank
#159 of 178 in NC
F Composite livability gradescore 41/100

Livability — Wadesboro

Score
41/100
State rank
#728
US rank
#27112

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Anson · 23,572 people
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
9,595
Household income
$36,139
Rent vs Own
38.1% rent · 61.9% own
Severe rent burden
10% of renters

Population outlook (Anson County) Hauer SSP2

Today (2025)
23,572 people
By 2030
22,384 · -5.0%
By 2040
19,976 · -15.3%
By 2050
17,803 · -24.5%
By 2075
13,839 · -41.3%
By 2100
10,890 · -53.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 53% White 38% Two or more races 4% Asian 3% Hispanic / Latino 2%
Common ancestry
Slovak 1% Russian 1% Serbian 1%
Foreign-born
4% · Canada, South Korea
Languages at home
95% English-only · Spanish 2% Other Asian/Pacific 1% Korean 1%

Political lean MEDSL · Anson

2024 margin
Toss-up / Even · D 48.4% · R 50.9%
2008→2024 swing
-23.5pp toward R · 2008: 20.9pp · 2024: -2.5pp
All cycles
2024: R+2.5 2020: D+4.2 2016: D+12.6 2012: D+25.0 2008: D+20.9

Not yet ingested

Civics

Price history

+117.4% since first listed
3 events — show timeline
  • 2026-06-27 Price Changed $123,900 Hive MLS
  • 2026-06-16 Listed $139,000 Hive MLS
  • 2005-07-18 Sold (Public Records) $57,000 Public Records

Property tax history

+2.3%/yr

Latest (2025): $410 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…