3 bd · 1.0 ba ·
1,608 sqft ·
Built 1870
· SingleFamily
· Active
· 55 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,674/mo
Mortgage (P&I)
−$781
Tax + insurance
−$182
HOA
−$0
Vac / Maint / Mgmt
−$352
Net cashflow
$360/mo
Annual
$4,314/yr
Cap rate
9.19%
Cash-on-cash
10.35%
DSCR
1.46
1% rule
1.12%
Cash to close
$41,692
Investor read
This is a 3-bed/1.0-bath single-family listed at $149k. Condition is rated average.
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).
It's been on market 55 days — a 3% lower offer ($144k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $144k (3.0% below list) — sets the bar for market timing.
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.
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).
Watch-outs: built in 1870 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 50 active listings in the ZIP; 2,016 units permitted in Catawba County in 2024 (255 in 5+ unit buildings).
Catawba County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
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.
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.
Questions for listing agent
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?
Built in 1870 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
Repairs flagged (vision-AI assessment)
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.
CashFlowRE · CFR-KRVM084XGS45C6
· Data 2 days agocashflowre.app · 2026-05-29