CashFlowRE
Sign in Sign up
132 Kime Ave
F Composite 30.12
Why this score? — see what drove the F 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 +11.8/30.0
  • Livability +3.7/5.0
  • Schools +3.6/10.0
  • DSCR +3.5/10.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$218,000

132 Kime Ave · Liberty, NC 27298
3 bd · 1.0 ba · 999 sqft · SingleFamily public records · 143 Days on market
Built 1984 0.33 ac lot Est $185k · 18% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Bold w/ a pop of color, the true showstopper of the street! Completely renovated offering 3bdrms & 1 1/2 bath!! NEW exterior paint, windows, HVAC, flooring, paint, trendy fixtures, back deck, paved walkway, bathroom & kitchen both gutted & updated & more! Spacious & cozy living area flows seamlessly to dining area & jazzy kitchen w/ new cabinets, quartz countertops, edgy backsplash & NEW set of SS appliances, nothing left unturned. Primary spacious w/ bonus 1/2 bath & take notice of light fixtures that combine as ceiling fan. 2 other generously sized bdrms & hall ba has floating vanity & shower/tub has trendy tile that makes the room POP! Linen closet & laundry room round out the hallway! Backyard is blissful, new deck overlooking large, flat & shady fenced in backyard w/ a few storage buildings. Enjoy the new paved walkway leading into the home & detached carport. This cutie is minutes from the bypass and less than 10 from the Toyota Megasite! Come check out this PINK CUTIE.

Key facts

  • Open floor plan
  • Quartz countertops
  • Vinyl flooring

Tags

RANCH-STYLE HOMEOPEN FLOOR PLANVINYL FLOORINGEAT-IN KITCHENSTAINLESS STEEL APPLIANCESQUARTZ COUNTERTOPS

Property features AI

Finance

  • HOA & community: No homeowners association

Exterior

  • Parking: Detached carport; Carport with space for 2 vehicles
  • Utilities: Public sewer; Electric water heater
  • Home design: Residential stick/site built house; One story; Built in 1984; Existing structure
  • Construction: Brick construction
  • Exterior features: Approximately 0.33 acre lot; Public water source; Publicly maintained road access; No pool

Interior

  • Kitchen: Electric water heater (appliance listed)
  • Bedrooms: Main-level bedroom(s)
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Central air; Heat pump for heating and cooling; Forced air heating; Electric heating fuel
  • Interior features: Primary bedroom located on the main level

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 $218k.

Deal economics

  • At list price, monthly cash flow is $-62 ($-739/yr) — negative.
  • To cash-flow at today's rent, offer at most $207k (5.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $165k (24.3% below list).
  • Recommended offer: $165k (24.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 4.3% in Liberty — 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 74/100 on livability (#56 in NC, #4,472 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, amenities F, commute F.
  • Randolph County School System (rural): math 43% / reading 43% proficiency, ranked #94 of 178 in NC (top 53%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 79 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 789 units permitted in Randolph County in 2024 (168 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Randolph County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 143 days — a 12% lower offer ($192k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $24k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 25% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $165,000 (24.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 143 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  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. 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.76%
Cap rate
5.95%
Cash-on-cash
-1.21%
DSCR
0.95
GRM
11.0

CMA / ARV

ARV (on-the-fly)
$184,815
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
535 Asheboro St 0.11mi 3/1.5 1,076 (+8%) 12mo $199,000 $185 70
520 S Valley St 0.47mi 3/1.5 1,025 (+3%) 8mo $223,000 $218 65
5860 Nc Highway 49 N 0.60mi 2/1.0 (-1) 1,122 (+12%) 1mo $200,000 $178 46

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
-18.3%
Equity multiple
0.36×
Total profit
$-39,311
Equity at exit
$32,505
10-year hold
IRR
-10.7%
Equity multiple
0.35×
Total profit
$-39,536
Equity at exit
$18,849

Cash invested: $61,040 (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 27298

Home prices YoY
-12.8%
Active inventory
79
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$1,650 medium interval (Pro) →
Mortgage (P&I)
$1,143
Tax from tax record
$131 /mo · $1,573/yr
Insurance
$91
HOA
$0
Vacancy / Maint / Mgmt
$346
Net cashflow
$-62

Break-even live

Break-even rent $1,728
Max offer price $207,117
Occupancy floor 99%

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
$54,500
Closing costs
$6,540
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
315 E Dameron Ave Liberty, NC 3.0 1.0 1050 $1,650 $1.57 12d 1 0.43mi

Listing history 18 events

  1. 2026-06-01
    days on market $218,000 Active 143 DOM
  2. 2026-05-31
    days on market $218,000 Active 142 DOM
  3. 2026-05-31
    days on market $218,000 Active 141 DOM
  4. 2026-04-01
    price $218,000
  5. 2026-03-14
    price $225,000
  6. 2026-02-24
    price $227,000
  7. 2026-02-04
    price $239,900
  8. 2026-01-09
    listed $242,000 Active
  9. 2025-10-27
    price $249,900
  10. 2025-10-16
    price $260,000
  11. 2024-06-17
    soldstatus $220,000 Closed 1043-char remark
    Show marketing remark (1043 chars)

    Bold w/ a pop of color, the true showstopper of the street! Completely renovated offering 3bdrms & 1 1/2 bath!! NEW exterior paint, windows, HVAC, flooring, paint, trendy fixtures, back deck, paved walkway, bathroom & kitchen both gutted & updated & more! Spacious & cozy living area flows seamlessly to dining area & jazzy kitchen w/ new cabinets, quartz countertops, edgy backsplash & NEW set of SS appliances, nothing left unturned. Primary spacious w/ bonus 1/2 bath & take notice of light fixtures that combine as ceiling fan. 2 other generously sized bdrms & hall ba has floating vanity & shower/tub has trendy tile that makes the room POP! Linen closet & laundry room round out the hallway! Backyard is blissful, new deck overlooking large, flat & shady fenced in backyard w/ a few storage buildings. Enjoy the new paved walkway leading into the home & detached carport. This cutie is minutes from the bypass and less than 10 from the Toyota Megasite! Come check out this PINK CUTIE.

  12. 2024-06-17
    soldstatus $220,000
    Show marketing remark (1043 chars)

    Bold w/ a pop of color, the true showstopper of the street! Completely renovated offering 3bdrms & 1 1/2 bath!! NEW exterior paint, windows, HVAC, flooring, paint, trendy fixtures, back deck, paved walkway, bathroom & kitchen both gutted & updated & more! Spacious & cozy living area flows seamlessly to dining area & jazzy kitchen w/ new cabinets, quartz countertops, edgy backsplash & NEW set of SS appliances, nothing left unturned. Primary spacious w/ bonus 1/2 bath & take notice of light fixtures that combine as ceiling fan. 2 other generously sized bdrms & hall ba has floating vanity & shower/tub has trendy tile that makes the room POP! Linen closet & laundry room round out the hallway! Backyard is blissful, new deck overlooking large, flat & shady fenced in backyard w/ a few storage buildings. Enjoy the new paved walkway leading into the home & detached carport. This cutie is minutes from the bypass and less than 10 from the Toyota Megasite! Come check out this PINK CUTIE.

  13. 2024-06-07
    status Pending 1043-char remark
    Show marketing remark (1043 chars)

    Bold w/ a pop of color, the true showstopper of the street! Completely renovated offering 3bdrms & 1 1/2 bath!! NEW exterior paint, windows, HVAC, flooring, paint, trendy fixtures, back deck, paved walkway, bathroom & kitchen both gutted & updated & more! Spacious & cozy living area flows seamlessly to dining area & jazzy kitchen w/ new cabinets, quartz countertops, edgy backsplash & NEW set of SS appliances, nothing left unturned. Primary spacious w/ bonus 1/2 bath & take notice of light fixtures that combine as ceiling fan. 2 other generously sized bdrms & hall ba has floating vanity & shower/tub has trendy tile that makes the room POP! Linen closet & laundry room round out the hallway! Backyard is blissful, new deck overlooking large, flat & shady fenced in backyard w/ a few storage buildings. Enjoy the new paved walkway leading into the home & detached carport. This cutie is minutes from the bypass and less than 10 from the Toyota Megasite! Come check out this PINK CUTIE.

  14. 2024-05-18
    historical Due Diligence Period 1043-char remark
    Show marketing remark (1043 chars)

    Bold w/ a pop of color, the true showstopper of the street! Completely renovated offering 3bdrms & 1 1/2 bath!! NEW exterior paint, windows, HVAC, flooring, paint, trendy fixtures, back deck, paved walkway, bathroom & kitchen both gutted & updated & more! Spacious & cozy living area flows seamlessly to dining area & jazzy kitchen w/ new cabinets, quartz countertops, edgy backsplash & NEW set of SS appliances, nothing left unturned. Primary spacious w/ bonus 1/2 bath & take notice of light fixtures that combine as ceiling fan. 2 other generously sized bdrms & hall ba has floating vanity & shower/tub has trendy tile that makes the room POP! Linen closet & laundry room round out the hallway! Backyard is blissful, new deck overlooking large, flat & shady fenced in backyard w/ a few storage buildings. Enjoy the new paved walkway leading into the home & detached carport. This cutie is minutes from the bypass and less than 10 from the Toyota Megasite! Come check out this PINK CUTIE.

  15. 2024-05-15
    listed $220,000 Active 1043-char remark
    Show marketing remark (1043 chars)

    Bold w/ a pop of color, the true showstopper of the street! Completely renovated offering 3bdrms & 1 1/2 bath!! NEW exterior paint, windows, HVAC, flooring, paint, trendy fixtures, back deck, paved walkway, bathroom & kitchen both gutted & updated & more! Spacious & cozy living area flows seamlessly to dining area & jazzy kitchen w/ new cabinets, quartz countertops, edgy backsplash & NEW set of SS appliances, nothing left unturned. Primary spacious w/ bonus 1/2 bath & take notice of light fixtures that combine as ceiling fan. 2 other generously sized bdrms & hall ba has floating vanity & shower/tub has trendy tile that makes the room POP! Linen closet & laundry room round out the hallway! Backyard is blissful, new deck overlooking large, flat & shady fenced in backyard w/ a few storage buildings. Enjoy the new paved walkway leading into the home & detached carport. This cutie is minutes from the bypass and less than 10 from the Toyota Megasite! Come check out this PINK CUTIE.

  16. 2024-05-13
    historical $220,000 1043-char remark
    Show marketing remark (1043 chars)

    Bold w/ a pop of color, the true showstopper of the street! Completely renovated offering 3bdrms & 1 1/2 bath!! NEW exterior paint, windows, HVAC, flooring, paint, trendy fixtures, back deck, paved walkway, bathroom & kitchen both gutted & updated & more! Spacious & cozy living area flows seamlessly to dining area & jazzy kitchen w/ new cabinets, quartz countertops, edgy backsplash & NEW set of SS appliances, nothing left unturned. Primary spacious w/ bonus 1/2 bath & take notice of light fixtures that combine as ceiling fan. 2 other generously sized bdrms & hall ba has floating vanity & shower/tub has trendy tile that makes the room POP! Linen closet & laundry room round out the hallway! Backyard is blissful, new deck overlooking large, flat & shady fenced in backyard w/ a few storage buildings. Enjoy the new paved walkway leading into the home & detached carport. This cutie is minutes from the bypass and less than 10 from the Toyota Megasite! Come check out this PINK CUTIE.

  17. 2003-02-10
    soldstatus $91,000
  18. 1992-07-14
    soldstatus $55,000

ⓘ 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
$1,573 · $131/mo
Projected year-2 tax
$1,788 · $149/mo
Expected delta
+$215/yr (+$18/mo · 13.7%)

ⓘ 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 5/10 Major 7 d/yr ≥102°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 25% 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
$19,800
− Mortgage interest
−$12,211
− Property taxes
−$1,573
− Insurance
−$1,090
− Repairs & maintenance
−$1,584
− Management
−$1,584
− Depreciation
−$6,342
Taxable loss
−$4,584
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,100
After-tax cash flow
$361/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
Randolph County School System
NCES district ID
3703780
Math proficiency
43% ▲ 1.00%
Reading proficiency
43% ▲ 2.00%
Median HH income
$43,490
Composite
36.37/100
National rank
#4686
State rank
#94 of 178 in NC

Livability — Liberty

Score
74/100
State rank
#56
US rank
#4472

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Liberty, NC
Population (ZIP)
10,507

Population outlook (Randolph County) Hauer SSP2

Today (2025)
142,640 people
By 2030
140,911 · -1.2%
By 2040
135,692 · -4.9%
By 2050
128,575 · -9.9%
By 2075
111,507 · -21.8%
By 2100
93,376 · -34.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 15% Two or more races 10% Black 7%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Slovak 4% Lithuanian 2% Serbian 1%
Foreign-born
7% · Canada
Languages at home
90% English-only · Spanish 9% French/Haitian/Cajun 1%

Political lean MEDSL · Randolph

2024 margin
Solid R (+57.2) · D 21.0% · R 78.3%
2008→2024 swing
-15.0pp toward R · 2008: -42.3pp · 2024: -57.2pp
All cycles
2024: R+57.2 2020: R+56.3 2016: R+56.7 2012: R+50.2 2008: R+42.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -37.90%
Current HPI
257.7834
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

+296.4% since first listed
15 events — show timeline
  • 2026-04-01 Price Changed $218,000 Triad MLS
  • 2026-03-14 Price Changed $225,000 Triad MLS
  • 2026-02-24 Price Changed $227,000 Triad MLS
  • 2026-02-04 Price Changed $239,900 Triad MLS
  • 2026-01-09 Listed $242,000 Triad MLS
  • 2025-10-27 Price Changed $249,900 Triad MLS
  • 2025-10-16 Price Changed $260,000 Triad MLS
  • 2024-06-17 Sold (Public Records) $220,000 Public Records
  • 2024-06-17 Sold (MLS) $220,000 Triad MLS
  • 2024-06-07 Pending Triad MLS
  • 2024-05-18 Contingent Triad MLS
  • 2024-05-15 Listed $220,000 Triad MLS
  • 2024-05-13 Coming Soon $220,000 Triad MLS
  • 2003-02-10 Sold (Public Records) $91,000 Public Records
  • 1992-07-14 Sold (Public Records) $55,000 Public Records

Property tax history

+5.2%/yr

Latest (2025): $1,573 · +12.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…