CashFlowRE
Sign in Sign up
175 Clearview St
B+ Composite 77.26
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.6/5.0
  • Rent growth +3.3/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$89,900

175 Clearview St · Lexington, NC 27295
3 bd · 2.0 ba · 1,064 sqft · SingleFamily public records · 22 Days on market
Built 2003 1.09 ac lot Est $142k · 36% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

It's About the location! This 1.09 Acres is located in on the corner of Clearview St. & Business 85 It is currently zoned residential but could be rezoned for HI. If the mobile home is removed. Priced as vacant land, mobile home has little to no value.

Key facts

  • 1.09 acres
  • Zoned residential
  • Vacant land

Tags

1.09 ACRESCORNER OF CLEARVIEW STZONED RESIDENTIALREZONED FOR HIVACANT LAND

Property features AI

Finance

  • Other: Property type: Residential manufactured house; Lot number 0044A; Lot size about 1.09 acres
  • HOA & community: No homeowners association

Exterior

  • Parking: Driveway; no garage
  • Utilities: Public water; Public sewer; Electric water heater
  • Home design: Manufactured home (single wide); One story; Built in 2003; Existing structure
  • Construction: Vinyl siding
  • Exterior features: Partially wooded lot; No fencing; Public maintained road

Interior

  • Kitchen: Microwave; Dishwasher; Free-standing range
  • Flooring: Vinyl
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Heat pump; Electric heating; Central air conditioning
  • Interior features: Primary bedroom located on the main level; Attic with no access; Vinyl flooring
  • Laundry & utility: Electric water heater

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 3-bed/2.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $647 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $89k (1.5% below list) — sets the bar for market timing.
  • Cap rate 15.8% vs local median 3.5% in Lexington — 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 72/100 on livability (#89 in NC) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, health & safety A+; Watch: schools D, crime F, amenities D-.
  • Lexington City Schools (suburban): math 32% / reading 38% proficiency, ranked #136 of 178 in NC (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.4%/yr); 351 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 990 units permitted in Davidson County in 2024 (54 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Davidson County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.4% rent growth), your $25k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($89k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $88,551 (1.5% below list)

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.76%
Cap rate
15.81%
Cash-on-cash
34.00%
DSCR
2.51
GRM
4.7

CMA / ARV

ARV (on-the-fly)
$141,512
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
194 Cherry Dr 0.71mi 3/1.0 1,088 (+2%) 23mo $145,000 $133 40

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 · 3.37% rent growth · sell at horizon

5-year hold
IRR
26.0%
Equity multiple
2.08×
Total profit
$27,222
Equity at exit
$13,404
10-year hold
IRR
33.9%
Equity multiple
4.15×
Total profit
$79,228
Equity at exit
$7,773

Cash invested: $25,172 (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 27295

Home prices YoY
-15.2%
Rents YoY
3.4%
Active inventory
351
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$1,580 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$26 /mo · $312/yr
Insurance
$37
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$332
Net cashflow
$647

Break-even live

Break-even rent $761
Max offer price $89,900
Occupancy floor 54%

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
$22,475
Closing costs
$2,697
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
154 Hill Everhart Rd Lexington, NC 1.0–2.0 1.0–2.0 820 $1,100 $1.34 14d 4 0.33mi

Listing history 16 events

  1. 2026-06-18
    days on market $89,900 Active 22 DOM
  2. 2026-06-17
    days on market $89,900 Active 21 DOM
  3. 2026-06-16
    days on market $89,900 Active 20 DOM
  4. 2026-06-15
    days on market $89,900 Active 19 DOM
  5. 2026-06-14
    days on market $89,900 Active 17 DOM
  6. 2026-06-10
    days on market $89,900 Active 14 DOM
  7. 2026-06-09
    days on market $89,900 Active 13 DOM
  8. 2026-06-08
    days on market $89,900 Active 12 DOM
  9. 2026-06-07
    days on market $89,900 Active 11 DOM
  10. 2026-06-05
    days on market $89,900 Active 8 DOM
  11. 2026-06-03
    days on market $89,900 Active 7 DOM
  12. 2026-06-02
    days on market $89,900 Active 6 DOM
  13. 2026-06-01
    days on market $89,900 Active 5 DOM
  14. 2026-05-31
    days on market $89,900 Active 4 DOM
  15. 2026-05-31
    days on market $89,900 Active 3 DOM
  16. 2026-05-27
    listed $89,900 Active

ⓘ 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
$312 · $26/mo
Projected year-2 tax
$737 · $61/mo
Expected delta
+$425/yr (+$35/mo · 136.5%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 78% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥103°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 12% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$18,957
− Mortgage interest
−$5,036
− Property taxes
−$312
− Insurance
−$1,247
− Repairs & maintenance
−$1,517
− Management
−$1,517
− Depreciation
−$2,615
Taxable income
$6,714
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,611
After-tax cash flow
$6,149/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
Lexington City Schools
NCES district ID
3702640
Math proficiency
32% ▲ 3.00%
Reading proficiency
38% ▲ 6.00%
Median HH income
$27,758
Composite
28.2/100
National rank
#6807
State rank
#136 of 178 in NC

Livability — Lexington

Score
72/100
State rank
#89
US rank
#6051

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Davidson County · 129,088 people
City population
79,578
Metro
Winston-Salem, NC
Population (ZIP)
39,267
Household income
$63,961
Rent vs Own
24.5% rent · 75.5% own
Severe rent burden
733.0

Population outlook (Davidson County) Hauer SSP2

Today (2025)
167,156 people
By 2030
167,216 · +0.0%
By 2040
164,524 · -1.6%
By 2050
157,229 · -5.9%
By 2075
138,084 · -17.4%
By 2100
112,729 · -32.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 6% Black 6% Two or more races 4% Asian 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Serbian 2% Slovak 2% Italian 2%
Foreign-born
5% · Canada, Jamaica
Languages at home
93% English-only · Spanish 5% Other Asian/Pacific 1%

Political lean MEDSL · Davidson

2024 margin
Solid R (+47.1) · D 25.9% · R 73.0% · Other 1.1%
2008→2024 swing
-13.5pp toward R · 2008: -33.5pp · 2024: -47.1pp
All cycles
2024: R+47.1 2020: R+47.5 2016: R+49.4 2012: R+40.9 2008: R+33.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -46.39%
Current HPI
258.6557
Rent YoY
▲ 3.37%
Metro
Winston-Salem, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-27 Listed $89,900 Triad MLS

Property tax history

-0.8%/yr

Latest (2025): $312 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…