CashFlowRE
Sign in Sign up
6509 Causeway St
C Composite 56.09
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 +23.5/30.0
  • DSCR +7.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • Rent growth +3.6/5.0
  • Livability +3.4/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

6509 Causeway St · Hope Mills, NC 28348
3 bd · 3.0 ba · 1,216 sqft · Manufactured public records · 55 Days on market
Built 2006 1.98 ac lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this secluded gem situated on almost 2 acres minutes from Fayetteville and Fort Bragg and located in the highly desirable Gray's Creek School District. The home was built in 2006 and offers 3 bedrooms and 2 full baths. The covered front porch invites you into an open concept living space that is perfect for entertaining. Outback you will find an above-ground pool just off the back deck. The owners are in the process of removing the pool from the property. The backyard is also fenced and is perfect for animal lovers! Owners had also begun work on a separate fenced area with plans for horses! The seller is offering a $7,000 credit to wrap up a few small projects in the home that they were not able to complete. Schedule your showing today! This one will not last long.

Key facts

  • Open floor plan
  • Large covered porch
  • Inviting front porch

Tags

OPEN FLOOR PLANLARGE ISLANDINVITING FRONT PORCHLARGE COVERED PORCHHUGE BACKYARDNEARLY 2 ACRES

Property features AI

Finance

  • Other:
  • Financial info:
  • HOA & community:

Exterior

  • Parking:
  • Security:
  • Utilities: Water from spring and well; Septic tank and holding tank for sewer
  • Home design: Manufactured home (residential property); Located in CEDAR OAK subdivision; Zoned A1 - Agricultural District
  • Construction: Vinyl siding
  • Exterior features: Front porch; Rear covered porch; Porch; Partial fencing; Shed(s) on the property

Interior

  • Kitchen: Refrigerator
  • Bedrooms: 7 total rooms (includes bedrooms and living spaces)
  • Flooring: Tile flooring; Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Central air conditioning
  • Interior features: Washer and dryer included; Refrigerator included; No fireplace; Crawl space foundation
  • Laundry & utility: Washer; Dryer

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/3.0-bath manufactured listed at $175k.

Deal economics

  • At list price, monthly cash flow is $328 ($4k/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 $174k (0.5% below list).
  • Recommended offer: $170k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 4.8% in Hope Mills — 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 67/100 on livability (#234 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: crime D-, amenities F, commute F.
  • Cumberland County Schools (urban): math 32% / reading 41% proficiency, ranked #126 of 178 in NC (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Gray'S Creek Middle (math 33% / reading 48%, grade F, #215 of 475 statewide, top 46%, 1,126 students, 50% FRL); Gray'S Creek High (math 61% / reading 58%, grade C+, #216 of 535 statewide, top 43%, 1,395 students, 44% FRL).
  • Zoned-school proficiency averages 50% at this address vs 36% district-wide (+14 pts) — the actual schools serving this property are materially stronger than the Cumberland County Schools average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+4.3%/yr); 318 active listings in the ZIP; 1,125 units permitted in Cumberland County in 2024 (104 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($66k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($170k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 10y ago; this cycle's ask has dropped $15k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $90k; list at $175k implies a 94% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $169,750 (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. 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 D 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
1.00%
Cap rate
8.54%
Cash-on-cash
8.03%
DSCR
1.36
GRM
8.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.28% rent growth · sell at horizon

5-year hold
IRR
-2.8%
Equity multiple
0.89×
Total profit
$-5,267
Equity at exit
$26,093
10-year hold
IRR
8.1%
Equity multiple
1.64×
Total profit
$31,588
Equity at exit
$15,131

Cash invested: $49,000 (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 28348

Home prices YoY
-14.0%
Rents YoY
4.3%
Active inventory
318
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,742 medium interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$57 /mo · $687/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$366
Net cashflow
$328

Break-even live

Break-even rent $1,326
Max offer price $175,000
Occupancy floor 76%

Sensitivity live

Price -10% $427 -5% $378 +0% $328 +5% $278 +10% $229
Rent -10% $190 -5% $259 +0% $328 +5% $397 +10% $466
Rate -1.0pp $416 -0.5pp $373 base $328 +0.5pp $283 +1.0pp $237

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
$43,750
Closing costs
$5,250
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 31 events

  1. 2026-06-21
    days on market $175,000 Active 55 DOM
  2. 2026-06-18
    days on market $175,000 Active 52 DOM
  3. 2026-06-17
    days on market $175,000 Active 51 DOM
  4. 2026-06-16
    days on market $175,000 Active 50 DOM
  5. 2026-06-15
    days on market $175,000 Active 49 DOM
  6. 2026-06-14
    days on market $175,000 Active 47 DOM
  7. 2026-06-13
    days on market $175,000 Active 46 DOM
  8. 2026-06-10
    days on market $175,000 Active 44 DOM
  9. 2026-06-09
    days on market $175,000 Active 43 DOM
  10. 2026-06-08
    days on market $175,000 Active 42 DOM
  11. 2026-06-07
    days on market $175,000 Active 41 DOM
  12. 2026-06-03
    days on market $175,000 Active 37 DOM
  13. 2026-06-02
    days on market $175,000 Active 36 DOM
  14. 2026-06-01
    days on market $175,000 Active 35 DOM
  15. 2026-05-31
    price $175,000 Active 34 DOM
  16. 2026-05-31
    days on market $190,000 Active 34 DOM
  17. 2026-05-30
    days on market $190,000 Active 33 DOM
  18. 2026-04-28
    listed $190,000 Active
  19. 2026-04-28
    historical $190,000
  20. 2022-06-03
    soldstatus $90,000 Closed 791-char remark
    Show marketing remark (791 chars)

    Welcome home to this secluded gem situated on almost 2 acres minutes from Fayetteville and Fort Bragg and located in the highly desirable Gray's Creek School District. The home was built in 2006 and offers 3 bedrooms and 2 full baths. The covered front porch invites you into an open concept living space that is perfect for entertaining. Outback you will find an above-ground pool just off the back deck. The owners are in the process of removing the pool from the property. The backyard is also fenced and is perfect for animal lovers! Owners had also begun work on a separate fenced area with plans for horses! The seller is offering a $7,000 credit to wrap up a few small projects in the home that they were not able to complete. Schedule your showing today! This one will not last long.

  21. 2022-06-03
    soldstatus $90,000 791-char remark
    Show marketing remark (791 chars)

    Welcome home to this secluded gem situated on almost 2 acres minutes from Fayetteville and Fort Bragg and located in the highly desirable Gray's Creek School District. The home was built in 2006 and offers 3 bedrooms and 2 full baths. The covered front porch invites you into an open concept living space that is perfect for entertaining. Outback you will find an above-ground pool just off the back deck. The owners are in the process of removing the pool from the property. The backyard is also fenced and is perfect for animal lovers! Owners had also begun work on a separate fenced area with plans for horses! The seller is offering a $7,000 credit to wrap up a few small projects in the home that they were not able to complete. Schedule your showing today! This one will not last long.

  22. 2022-06-03
    soldstatus $90,000
    Show marketing remark (791 chars)

    Welcome home to this secluded gem situated on almost 2 acres minutes from Fayetteville and Fort Bragg and located in the highly desirable Gray's Creek School District. The home was built in 2006 and offers 3 bedrooms and 2 full baths. The covered front porch invites you into an open concept living space that is perfect for entertaining. Outback you will find an above-ground pool just off the back deck. The owners are in the process of removing the pool from the property. The backyard is also fenced and is perfect for animal lovers! Owners had also begun work on a separate fenced area with plans for horses! The seller is offering a $7,000 credit to wrap up a few small projects in the home that they were not able to complete. Schedule your showing today! This one will not last long.

  23. 2022-04-30
    listed $119,900 791-char remark
    Show marketing remark (791 chars)

    Welcome home to this secluded gem situated on almost 2 acres minutes from Fayetteville and Fort Bragg and located in the highly desirable Gray's Creek School District. The home was built in 2006 and offers 3 bedrooms and 2 full baths. The covered front porch invites you into an open concept living space that is perfect for entertaining. Outback you will find an above-ground pool just off the back deck. The owners are in the process of removing the pool from the property. The backyard is also fenced and is perfect for animal lovers! Owners had also begun work on a separate fenced area with plans for horses! The seller is offering a $7,000 credit to wrap up a few small projects in the home that they were not able to complete. Schedule your showing today! This one will not last long.

  24. 2022-04-30
    listed $119,900 791-char remark
    Show marketing remark (791 chars)

    Welcome home to this secluded gem situated on almost 2 acres minutes from Fayetteville and Fort Bragg and located in the highly desirable Gray's Creek School District. The home was built in 2006 and offers 3 bedrooms and 2 full baths. The covered front porch invites you into an open concept living space that is perfect for entertaining. Outback you will find an above-ground pool just off the back deck. The owners are in the process of removing the pool from the property. The backyard is also fenced and is perfect for animal lovers! Owners had also begun work on a separate fenced area with plans for horses! The seller is offering a $7,000 credit to wrap up a few small projects in the home that they were not able to complete. Schedule your showing today! This one will not last long.

  25. 2020-09-11
    soldstatus $68,000
  26. 2020-09-10
    soldstatus $67,900
  27. 2020-03-20
    listed $69,900
  28. 2016-09-30
    soldstatus $59,900
  29. 2016-04-26
    listed $59,900
  30. 1996-05-01
    soldstatus $16,500
  31. 1994-12-16
    soldstatus $19,000

ⓘ 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
$687 · $57/mo
Projected year-2 tax
$1,435 · $120/mo
Expected delta
+$748/yr (+$62/mo · 109.0%)

ⓘ 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 6/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥106°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$20,900
− Mortgage interest
−$9,803
− Property taxes
−$687
− Insurance
−$875
− Repairs & maintenance
−$1,672
− Management
−$1,672
− Depreciation
−$5,091
Taxable income
$1,100
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$264
After-tax cash flow
$3,672/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
Cumberland County Schools
NCES district ID
3700011
Math proficiency
32% ▼ -2.00%
Reading proficiency
41% ▼ -1.00%
Median HH income
$44,168
Composite
31.0/100
National rank
#6096
State rank
#126 of 178 in NC

Livability — Hope Mills

Score
67/100
State rank
#234
US rank
#10761

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Cumberland County · 265,314 people
City population
39,196
Metro
Fayetteville, NC
Population (ZIP)
39,196
Household income
$66,129
Rent vs Own
25.2% rent · 74.8% own
Severe rent burden
746.0

Population outlook (Cumberland County) Hauer SSP2

Today (2025)
330,855 people
By 2030
333,523 · +0.8%
By 2040
335,583 · +1.4%
By 2050
335,325 · +1.4%
By 2075
342,853 · +3.6%
By 2100
340,698 · +3.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 49% Black 27% Hispanic / Latino 13% Two or more races 11% Asian 2% Native American 2%
Hispanic origin (detail)
Mexican 4% Puerto Rican 5%
Common ancestry
Romanian 2% Lithuanian 1% Serbian 1%
Foreign-born
5% · Canada, South Korea, Vietnam
Languages at home
90% English-only · Spanish 8% Other Indo-European 1%

Political lean MEDSL · Cumberland

2024 margin
D (+13.4) · D 56.1% · R 42.7% · Other 1.2%
2008→2024 swing
-4.3pp toward R · 2008: 17.7pp · 2024: 13.4pp
All cycles
2024: D+13.4 2020: D+16.6 2016: D+16.0 2012: D+19.7 2008: D+17.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -37.14%
Current HPI
228.3122
Rent YoY
▲ 4.28%
Metro
Fayetteville, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+900.0% since first listed
14 events — show timeline
  • 2026-04-28 Listed $190,000 LPRMLS
  • 2026-04-28 Coming Soon $190,000 LPRMLS
  • 2022-06-03 Sold (Public Records) $90,000 Public Records
  • 2022-06-03 Sold (MLS) $90,000 LPRMLS
  • 2022-06-03 Sold (MLS) $90,000 TMLS
  • 2022-04-30 Listed $119,900 LPRMLS
  • 2022-04-30 Listed $119,900 TMLS
  • 2020-09-11 Sold (Public Records) $68,000 Public Records
  • 2020-09-10 Sold (MLS) $67,900 LPRMLS
  • 2020-03-20 Listed $69,900 LPRMLS
  • 2016-09-30 Sold (MLS) $59,900 LPRMLS
  • 2016-04-26 Listed $59,900 LPRMLS
  • 1996-05-01 Sold (Public Records) $16,500 Public Records
  • 1994-12-16 Sold (Public Records) $19,000 Public Records

Property tax history

+3.3%/yr

Latest (2025): $687 · +5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…