1146 King Eider Way · Leland, NC 28479

$339,900

3 bd · 2.0 ba · 1,615 sqft · SingleFamily public records · 91 Days on market

Built 2023 Good condition 6,098 sqft lot Est $396k · 14% under $90/mo HOA · 3% of rent

---

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 +15.7/30.0
• ARV discount +13.8/15.0
• Appreciation +5.6/10.0
• DSCR +4.8/10.0
• Condition / age +4.0/5.0
• Schools +3.9/10.0
• 1% rule +3.8/10.0
• Livability +3.4/5.0
• Rent growth +2.5/5.0

Listing remarks

Welcome to Your Dream Home in Mallory Creek, Magnolia! Located in the beautiful and sought-after community of Mallory Creek in Magnolia, this stunning area-style home offers the perfect blend of comfort, style, and convenience. The one-level open floor plan is thoughtfully designed for modern family living and effortless entertaining. The showstopper kitchen features an oversized island, spacious walk-in pantry, and sleek finishes--ideal for home chefs and gatherings alike. The owner's suite is a true retreat, complete with a luxurious bathroom with a walk-in shower and a generous walk-in closet. This home also includes a smart home package for added convenience and peace of mind. It als

Key facts

• Open floor plan
• Walk-in shower
• Showstopper kitchen

Tags

• OPEN FLOOR PLAN
• SHOWSTOPPER KITCHEN
• WALK-IN PANTRY
• OWNER'S SUITE
• LUXURIOUS BATHROOM
• WALK-IN SHOWER

Property features AI

Finance

• HOA & community: Homeowners association with annual fee of $1,080 (about $90/month); HOA maintains grounds and provides management; Community amenities include a pool, playground, picnic area, sidewalks, and street lights

Exterior

• Parking: Attached front-facing garage; 2 garage spaces (2 total parking spaces); Paved driveway
• Security: Smoke detector(s)
• Utilities: Public water; Sewer available; Water available; Electric service
• Home design: Single-family residence; One story; Residential property; Has a view; Subdivision: Mallory Creek Plantation
• Construction: Vinyl siding and frame construction; Shingle roof; Slab foundation; Built on one level
• Exterior features: Covered patio; Patio; Back yard wood fencing; Level lot; City street and state road frontage; Paved roads

Interior

• Kitchen: Electric oven; Microwave; Dishwasher; Garbage disposal; Refrigerator; Kitchen island; Pantry
• Bedrooms: Total rooms: 6
• Flooring: Carpet; Laminate
• Bathrooms: 2 full bathrooms
• Heating & cooling: Electric heat pump; Central air conditioning
• Interior features: Walk-in closet(s); Entrance foyer; Kitchen island; Pantry; Accessible full bath; Smoke detector(s); Energy-efficient lighting and thermostat
• Laundry & utility: Washer; Dryer; Laundry room; Electric water heater

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $340k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $150 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $299k (12.0% below list).
• Recommended offer: $299k (12.0% below list) — sets the bar for 1% rule.
• Cap rate 6.8% vs local median 3.2% in Leland — 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 68/100 on livability (#177 in NC) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, employment A; Watch: health & safety D, amenities F, commute F.
• Brunswick County Schools (rural): math 45% / reading 47% proficiency, ranked #82 of 178 in NC (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Town Creek Elementary (math 50% / reading 53%, grade C-, #392 of 1,410 statewide, top 28%, 654 students, 100% FRL); Leland Middle (math 26% / reading 36%, grade F, #326 of 475 statewide, top 69%, 780 students, 100% FRL); North Brunswick High (math 57% / reading 49%, grade C-, #281 of 535 statewide, top 53%, 1,450 students, 100% FRL) — zoned schools average 100% FRL vs 53% district-wide (46 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: 188 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 6,112 units permitted in Brunswick County in 2024 (990 in 5+ unit buildings).

Forward outlook

• In year one you build about $7k of equity ($2k loan paydown + $4k appreciation (1.2% local appreciation)).
• Brunswick County population projected at +36% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (1.2% appreciation + 3.0% rent growth), your $95k cash investment doubles in ~8 years — after that, you're playing with house money.
• By year 6, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 91 days — a 9% lower offer ($309k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts 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.

Recommended offer $299,132 (12.0% below list)

Questions for the listing agent

1. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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: 0.88% ✗
• Cap rate: 6.82%
• Cash-on-cash: 1.89%
• DSCR: 1.08
• GRM: 9.5

CMA / ARV

• ARV (on-the-fly): $395,675
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1168 Lillibridge Dr	0.20mi	3/2.0	1,729 (+7%)	0mo	$442,500	$256	79
3514 Wigeon Way	0.06mi	4/2.0 (+1)	1,791 (+11%)	1mo	$360,000	$201	74
6488 Pinnacle Pt	0.33mi	3/2.0	1,507 (-7%)	2mo	$335,000	$222	72
2672 Silverweed Ct	0.33mi	2/2.0 (-1)	1,549 (-4%)	3mo	$380,000	$245	70
9638 Large Oak Ct Lot 71	0.63mi	3/2.0	1,618 (+0%)	1mo	$347,500	$215	69
342 Heartwood Dr #2	0.55mi	2/2.0 (-1)	1,492 (-8%)	5mo	$404,843	$271	53
9634 Large Oak Ct	0.63mi	3/2.0	1,416 (-12%)	1mo	$335,000	$237	49
5027 Meadow Buttercup Ct #207	0.47mi	2/2.0 (-1)	1,403 (-13%)	5mo	$400,000	$285	47
1122 Sandy Heights Loop (lot 72)	0.62mi	4/2.0 (+1)	1,774 (+10%)	6mo	$333,249	$188	45
346 Heartwood Dr #3	0.55mi	2/2.0 (-1)	1,403 (-13%)	6mo	$389,000	$277	42
1148 Sandy Heights Loop, Lot 68 Pl	0.69mi	4/2.0 (+1)	1,774 (+10%)	6mo	$349,999	$197	42
1319 Star Grass Way	0.72mi	2/2.0 (-1)	1,404 (-13%)	1mo	$445,000	$317	39

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

Projected returns pro-forma

1.23% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 4.0%
• Equity multiple: 1.21×
• Total profit: $19,744
• Equity at exit: $120,180

10-year hold

• IRR: 8.2%
• Equity multiple: 2.03×
• Total profit: $97,982
• Equity at exit: $162,962

Cash invested: $95,172 (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.

Methodology + full state rankings →

ZIP-level market 28479

• Home prices YoY: 0.8%
• Active inventory: 188
• Price-to-rent: 9.5×

Monthly cashflow live

• Estimated rent: $2,991 high
• Mortgage (P&I): −$1,782
• Tax from tax record: −$199 /mo · $2,393/yr
• Insurance: −$142
• HOA: −$90
• Vacancy / Maint / Mgmt: −$628
• Net cashflow: $150

Break-even live

Break-even rent $2,802

Max offer price $339,900

Occupancy floor 90%

Sensitivity live

Price	-10% $342	-5% $246	+0% $150	+5% $53	+10% $-43
Rent	-10% $-87	-5% $31	+0% $150	+5% $268	+10% $386
Rate	-1.0pp $321	-0.5pp $236	base $150	+0.5pp $62	+1.0pp $-28

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: $84,975
• Closing costs: $10,197
• Reserves months: —
• Total cash needed: —

Rent comps 5 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
4756 Scaup Way Winnabow, NC	3.0	2.0	1618	$3,500	$2.16	15d	1	0.21mi
1001 Hunterstone Dr Leland, NC	1.0–3.0	1.0–2.0	850	$1,482	$1.74	15d	29	1.39mi
136 N Palm Dr Winnabow, NC	3.0	2.0	1235	$1,850	$1.50	24d	1	1.40mi
136 N Palm Dr Winnabow, NC	3.0	2.0	1235	$1,850	$1.50	15d	1	1.40mi
2108 Silty Soil Ct Leland, NC	2.0–3.0	2.5	1442	$2,074	$1.44	15d	23	1.41mi

HOA detail

• Monthly dues: $90 · $1,080/yr

Listing history 23 events

1. 2026-06-18
   days on market $339,900 Active 91 DOM
2. 2026-06-17
   days on market $339,900 Active 90 DOM
3. 2026-06-16
   days on market $339,900 Active 89 DOM
4. 2026-06-15
   days on market $339,900 Active 88 DOM
5. 2026-06-14
   days on market $339,900 Active 86 DOM
6. 2026-06-13
   days on market $339,900 Active 85 DOM
7. 2026-06-10
   days on market $339,900 Active 83 DOM
8. 2026-06-09
   days on market $339,900 Active 82 DOM
9. 2026-06-08
   days on market $339,900 Active 81 DOM
10. 2026-06-07
    days on market $339,900 Active 80 DOM
11. 2026-06-05
    days on market $339,900 Active 77 DOM
12. 2026-06-03
    days on market $339,900 Active 76 DOM
13. 2026-06-02
    days on market $339,900 Active 75 DOM
14. 2026-06-01
    days on market $339,900 Active 74 DOM
15. 2026-05-31
    days on market $339,900 Active 73 DOM
16. 2026-05-30
    days on market $339,900 Active 72 DOM
17. 2026-05-12
    price $339,900
18. 2026-04-10
    price $349,500
19. 2026-03-19
    listed $355,000 Active
20. 2025-09-05
    historical
21. 2025-08-09
    listed $355,000 Active
22. 2025-08-06
    historical $2,650
23. 2025-07-05
    listed $2,650

ⓘ 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: $2,393 · $199/mo
• Projected year-2 tax: $2,787 · $232/mo
• Expected delta: +$394/yr (+$33/mo · 16.5%)

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

Taxation est. · year 1

• Rental income: $35,896
• − Mortgage interest: −$19,040
• − Property taxes: −$2,393
• − Insurance: −$1,700
• − Repairs & maintenance: −$2,872
• − Management: −$2,872
• − HOA: −$1,080
• − Depreciation: −$9,888
• Taxable loss: −$3,948
• Est. tax savings @ 24.0%: +$947
• After-tax cash flow: $2,743/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 · 6 photos

Good 80/100 Cosmetic rehab

This single-family home in Mallory Creek, Magnolia, is in good condition with a good condition score of 80. It features a modern open floor plan, two bathrooms, and well-maintained exterior. The home is ready for a new owner and would benefit from fresh paint and updated light fixtures to enhance its curb appeal and value.

Value-add opportunities

• Resale Paint exterior trim — Fresh paint can enhance curb appeal and home value.
• Resale Replace light fixtures — Modern light fixtures can improve the home's aesthetic and energy efficiency.

Renovation cost estimate screening

Value-add ROI direction

• Resale Paint exterior trim — Fresh paint can enhance curb appeal and home value. ↑
• Resale Replace light fixtures — Modern light fixtures can improve the home's aesthetic and energy efficiency. ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

• District: Brunswick County Schools
• NCES district ID: 3700420
• Math proficiency: 45% ▲ 4.00%
• Reading proficiency: 47% ▲ 4.00%
• Median HH income: $47,494
• Composite: 39.23/100
• National rank: #4011
• State rank: #82 of 178 in NC

Livability — Leland

• Score: 68/100
• State rank: #177
• US rank: #9158

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Leland, NC
• City population: 46,933
• Population (ZIP): 6,971

Population outlook (Brunswick County) Hauer SSP2

• Today (2025): 152,111 people
• By 2030: 165,705 · +8.9%
• By 2040: 188,494 · +23.9%
• By 2050: 206,228 · +35.6%
• By 2075: 237,876 · +56.4%
• By 2100: 251,451 · +65.3%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (72%)
• Race & ethnicity: White 72% Black 13% Two or more races 13% Hispanic / Latino 3%
• Common ancestry: Serbian 2% Slovak 2% Italian 2%
• Foreign-born: 0%
• Languages at home: 97% English-only · Spanish 3%

Political lean MEDSL · Brunswick

• 2024 margin: Strong R (+24.9) · D 37.2% · R 62.0%
• 2008→2024 swing: -6.9pp toward R · 2008: -17.9pp · 2024: -24.9pp
• All cycles: 2024: R+24.9 2020: R+25.0 2016: R+28.7 2012: R+22.2 2008: R+17.9

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 1.23%
• Current HPI: 159.4516
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 3.28%
• F500 in state: 26

Industry mix (Fortune 500 HQ in NC)

Industry	F500 HQs	Revenue
▸Financial Services	2	$213B
▸Retail	2	$95B
▸Industrial Conglomerate	1	$38B
▸Metals / Steel	1	$35B
▸Utilities	1	$30B
▸Industrial Machinery	1	$19B

Price history

+12726.4% since first listed

7 events — show timeline

• 2026-05-12 Price Changed $339,900 Hive MLS
• 2026-04-10 Price Changed $349,500 Hive MLS
• 2026-03-19 Listed $355,000 Hive MLS
• 2025-09-05 Listing Removed — Hive MLS
• 2025-08-09 Listed $355,000 Hive MLS
• 2025-08-06 Rental Removed $2,650 Avail
• 2025-07-05 Listed for Rent $2,650 Avail

Property tax history

+0.0%/yr

Latest (2025): $2,393 · +0.0% YoY. Source: county tax records.