CashFlowRE
Sign in Sign up
6546 W NC 10 Hwy
C+ Composite 61.03
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 +25.8/30.0
  • DSCR +8.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.2/10.0
  • Schools +4.5/10.0
  • Livability +3.2/5.0
  • Condition / age +2.8/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$148,900

6546 W NC 10 Hwy · Mountain View, NC 28168
3 bd · 1.0 ba · 1,608 sqft · SingleFamily public records · 55 Days on market
Built 1870 Average condition 1.37 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Picturesque setting nestled in mature trees. Fabulous wrap around porch catches wonderful breezes and overlooks the large front yard and the pastoral view across the road. Several massive trees anchor this gorgeous setting on 1.37 acres. Enter into the Living Room. To the right is a room used as a third BR, but it does not have a closet - would make great office. Kitchen is at back of the house overlooking tranquil field and woods beyond the home's back yard. The primary bedroom has an adjoining room that would be great for extra closet expansion, sitting area, study, or for the future addition of a private bath. So much charm and history in great location. Fireplaces in home have been seal

Key facts

  • Wrap around porch
  • Adjoining room
  • Large front yard

Tags

WRAP AROUND PORCHLARGE FRONT YARDPASTORAL VIEWMASSIVE TREESTRANQUIL FIELDADJOINING ROOM

Property features AI

Finance

  • Other: Lot approximately 1.37 acres
  • HOA & community: No HOA

Exterior

  • Parking: Detached carport; Has carport (no main-level garage)
  • Utilities: Well water; Septic system installed; Electric service (implied)
  • Home design: Single-family residence; Site-built construction; One story; R-40 zoning
  • Construction: Vinyl and wood exterior; Crawl space foundation; Built on site (site-built)
  • Exterior features: Front porch; Gravel and paved road access; Publicly maintained road

Interior

  • Kitchen: Refrigerator included
  • Bedrooms: 2 bedrooms (both on the main level)
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Oil heating; Window unit(s) for cooling
  • Interior features: 4 total rooms; Insulated windows
  • Laundry & utility: Laundry closet; Laundry located on the porch

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/1.0-bath single-family listed at $149k. Condition is rated average.

Deal economics

  • At list price, monthly cash flow is $360 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Recommended offer: $144k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 3.3% in Mountain View — 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 64/100 on livability (#347 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: amenities F, commute F, health & safety F.
  • Catawba County Schools (rural): math 54% / reading 51% proficiency, ranked #54 of 178 in NC (top 30%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Banoak Elementary (math 57% / reading 47%, grade C-, #354 of 1,410 statewide, top 28%, 291 students, 57% FRL); Fred T Foard High (math 77% / reading 61%, grade B, #131 of 535 statewide, top 25%, 956 students, 41% FRL).
  • Market conditions: 50 active listings in the ZIP; 2,016 units permitted in Catawba County in 2024 (255 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Catawba County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($144k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1870 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $144,433 (3.0% below list)

Questions for the listing agent

  1. It's been on market 55 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 1870 — 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
1.12%
Cap rate
9.19%
Cash-on-cash
10.35%
DSCR
1.46
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$348,936
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6328 W Nc 10 Hwy 0.60mi 3/2.0 1,674 (+4%) 9mo $363,000 $217 54

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-0.8%
Equity multiple
0.97×
Total profit
$-1,246
Equity at exit
$22,201
10-year hold
IRR
8.9%
Equity multiple
1.68×
Total profit
$28,338
Equity at exit
$12,874

Cash invested: $41,692 (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.

ZIP-level market 28168

Home prices YoY
-12.6%
Active inventory
50
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,674 medium interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$120 /mo · $1,442/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$352
Net cashflow
$360

Break-even live

Break-even rent $1,219
Max offer price $148,900
Occupancy floor 74%

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
$37,225
Closing costs
$4,467
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 16 events

  1. 2026-06-18
    days on market $148,900 Active 55 DOM
  2. 2026-06-17
    days on market $148,900 Active 54 DOM
  3. 2026-06-16
    days on market $148,900 Active 53 DOM
  4. 2026-06-15
    days on market $148,900 Active 52 DOM
  5. 2026-06-13
    days on market $148,900 Active 50 DOM
  6. 2026-06-13
    days on market $148,900 Active 49 DOM
  7. 2026-06-09
    days on market $148,900 Active 46 DOM
  8. 2026-06-08
    days on market $148,900 Active 45 DOM
  9. 2026-06-07
    days on market $148,900 Active 44 DOM
  10. 2026-06-04
    days on market $148,900 Active 41 DOM
  11. 2026-06-03
    days on market $148,900 Active 40 DOM
  12. 2026-06-02
    days on market $148,900 Active 39 DOM
  13. 2026-06-01
    days on market $148,900 Active 38 DOM
  14. 2026-05-31
    days on market $148,900 Active 37 DOM
  15. 2026-04-28
    historical Active Under Contract
  16. 2026-04-24
    listed $148,900 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
$1,442 · $120/mo
Projected year-2 tax
$1,442 · $120/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$20,089
− Mortgage interest
−$8,341
− Property taxes
−$1,442
− Insurance
−$744
− Repairs & maintenance
−$1,607
− Management
−$1,607
− Depreciation
−$4,332
Taxable income
$2,016
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$484
After-tax cash flow
$3,830/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 · 12 photos

Average 55/100 Cosmetic rehab

A charming single-family home with average condition, requiring cosmetic repairs and maintenance to enhance its resale and rental value.

Repairs flagged

  • Minor Kitchen appliances — Older appliances need replacement.
  • Minor Bathroom fixtures — Older fixtures need replacement.
  • Minor Exterior siding — Weathered siding needs repainting or replacement.
  • Minor Paint — Painted walls need touch-up or repainting.
  • Minor Windows — Windows need cleaning or replacement.
  • Minor Landscaping — Landscaping needs trimming and planting.

Value-add opportunities

  • Both Painting and repainting — Enhances curb appeal and interior aesthetics.
  • Both Landscaping — Improves curb appeal and enhances property value.
  • Resale New kitchen appliances — Modernizes kitchen and attracts buyers.
  • Resale New bathroom fixtures — Modernizes bathroom and attracts buyers.
  • Resale New exterior siding — Enhances curb appeal and property value.
  • Resale New windows — Enhances curb appeal and property value.
  • Both HVAC system — Improves comfort and energy efficiency.
  • Rental Landscaping — Enhances curb appeal and attracts renters.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen appliances · Older appliances need replacement. Minor $500–3,000
Bathroom fixtures · Older fixtures need replacement. Minor $500–3,000
Exterior siding · Weathered siding needs repainting or replacement. Minor $500–3,000
Paint · Painted walls need touch-up or repainting. Minor $500–3,000
Windows · Windows need cleaning or replacement. Minor $500–3,000
Landscaping · Landscaping needs trimming and planting. Minor $500–3,000
Total estimated repair cost · 6 items $3,000–18,000

Value-add ROI direction

  • Both Painting and repainting — Enhances curb appeal and interior aesthetics.
  • Both Landscaping — Improves curb appeal and enhances property value.
  • Resale New kitchen appliances — Modernizes kitchen and attracts buyers.
  • Resale New bathroom fixtures — Modernizes bathroom and attracts buyers.
  • Resale New exterior siding — Enhances curb appeal and property value.
  • Resale New windows — Enhances curb appeal and property value.
  • Both HVAC system — Improves comfort and energy efficiency.
  • Rental Landscaping — Enhances curb appeal and attracts renters.

ⓘ 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
Catawba County Schools
NCES district ID
3700690
Math proficiency
54% ▲ 9.00%
Reading proficiency
51% ▲ 3.00%
Median HH income
$48,180
Composite
44.71/100
National rank
#2754
State rank
#54 of 178 in NC

Livability — Mountain View

Score
64/100
State rank
#347
US rank
#13847

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
29,273
Population (ZIP)
10,436

Population outlook (Catawba County) Hauer SSP2

Today (2025)
156,513 people
By 2030
155,267 · -0.8%
By 2040
151,110 · -3.5%
By 2050
145,524 · -7.0%
By 2075
134,047 · -14.4%
By 2100
119,424 · -23.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 7% Two or more races 7% Black 6%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 2% Scottish 1% Iranian 1%
Foreign-born
6% · Canada, Guatemala
Languages at home
95% English-only · Spanish 4% Other Asian/Pacific 1%

Political lean MEDSL · Catawba

2024 margin
Solid R (+38.0) · D 30.6% · R 68.6%
2008→2024 swing
-13.0pp toward R · 2008: -25.0pp · 2024: -38.0pp
All cycles
2024: R+38.0 2020: R+37.0 2016: R+38.0 2012: R+29.6 2008: R+25.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -41.82%
Current HPI
289.1565
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

2 events — show timeline
  • 2026-04-28 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2026-04-24 Listed $148,900 CANOPYMLS as Distributed by MLS Grid

Property tax history

+5.7%/yr

Latest (2024): $1,442 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…