CashFlowRE
Sign in Sign up
131 N Middleton St
D- Composite 36.87
Why this score? — see what drove the D- 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).

  • ARV discount +7.5/15.0
  • Appreciation +7.5/10.0
  • Cash flow +7.1/30.0
  • Schools +4.4/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.3/10.0
  • 1% rule +0.9/10.0

$209,900

131 N Middleton St · Robbins, NC 27325
0 bd · 1.5 ba · 0 sqft · Other public records · 212 Days on market
Built 1910 0.39 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Back on the market at no fault of the seller!! Enjoy the small town atmosphere in Robbins NC near Seagrove Pottery Country with this 1910 cottage charmer with lots of character. Large living room, dining room, family room, 3 BR, 1 BA with a 1/2 bath upstairs and 1/2 bath in the partial basement that once was used a Barber Shop. Needs TLC and being sold AS IS. Shared Driveway.

Key facts

  • New metal roof
  • Sun porch
  • Craftsman home

Tags

CRAFTSMAN HOMESUN PORCHDETACHED GARAGESTORAGE BUILDINGNEW METAL ROOFVINYL SIDING

Property features AI

Finance

  • HOA & community: No homeowners association

Exterior

  • Parking: Detached garage (1 car); Carport; Driveway; Gravel and paved surfaces; Additional parking — see remarks
  • Utilities: Public water; Public sewer; Electric water heater; Publicly maintained road
  • Home design: Residential stick/site-built house; One and one half stories; Built in 1910; Living room fireplace
  • Construction: Vinyl siding; Unfinished basement; Basement present
  • Exterior features: Garden; Gazebo; Storage building; Fenced yard; Cable available; Natural/undeveloped land areas

Interior

  • Kitchen: Microwave; Dishwasher; Range
  • Bedrooms: Bedrooms located on main and second levels
  • Flooring: Carpet; Tile; Vinyl; Wood
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Electric heating; Wood-burning heat source
  • Interior features: Ceiling fans; Eave storage/attic storage; Primary bedroom on main level
  • Laundry & utility: Washer hookup; Dryer connection on main level; Electric water heater

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 ?-bed/1.5-bath other listed at $210k.

Deal economics

  • At list price, monthly cash flow is $-301 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $157k (25.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $123k (41.4% below list).
  • Recommended offer: $123k (41.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#270 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: health & safety C-, schools F, amenities F.
  • Moore County Schools (rural): math 48% / reading 54% proficiency, ranked #58 of 178 in NC (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 20 active listings in the ZIP; 941 units permitted in Moore County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $12k of equity ($1k loan paydown + $11k appreciation (5.0% local appreciation)).
  • Moore County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 4, paydown + projected appreciation supports a ~$41k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 212 days — a 12% lower offer ($185k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y ago; this cycle's ask has dropped $40k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $37k; list at $210k implies a 467% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — 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 $123,063 (41.4% 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 212 days. Have you received any prior offers? Is the seller open to a 41% concession, seller financing, or rate buy-down credit?
  3. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.59%
Cap rate
4.57%
Cash-on-cash
-6.15%
DSCR
0.73
GRM
14.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

5.01% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
7.7%
Equity multiple
1.50×
Total profit
$29,275
Equity at exit
$119,115
10-year hold
IRR
9.6%
Equity multiple
2.78×
Total profit
$104,869
Equity at exit
$205,714

Cash invested: $58,772 (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 27325

Home prices YoY
3.0%
Active inventory
20
Price-to-rent
14.2×

Monthly cashflow live

Estimated rent
$1,231 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$85 /mo · $1,020/yr
Insurance
$87
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$-301

Break-even live

Break-even rent $1,612
Max offer price $156,727
Occupancy floor

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
$52,475
Closing costs
$6,297
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 20 events

  1. 2026-06-19
    days on market $209,900 Active 212 DOM
  2. 2026-06-18
    days on market $209,900 Active 211 DOM
  3. 2026-06-17
    days on market $209,900 Active 210 DOM
  4. 2026-06-16
    days on market $209,900 Active 209 DOM
  5. 2026-06-15
    days on market $209,900 Active 208 DOM
  6. 2026-06-14
    days on market $209,900 Active 206 DOM
  7. 2026-06-13
    days on market $209,900 Active 205 DOM
  8. 2026-06-10
    days on market $209,900 Active 203 DOM
  9. 2026-06-09
    days on market $209,900 Active 202 DOM
  10. 2026-06-08
    days on market $209,900 Active 201 DOM
  11. 2026-06-07
    days on market $209,900 Active 200 DOM
  12. 2026-06-02
    days on market $209,900 Active 195 DOM
  13. 2026-06-01
    days on market $209,900 Active 194 DOM
  14. 2026-05-31
    days on market $209,900 Active 193 DOM
  15. 2026-05-30
    days on market $209,900 Active 192 DOM
  16. 2026-04-14
    price $209,900
  17. 2026-02-06
    price $229,900
  18. 2025-11-19
    listed $250,000 Active
  19. 2020-01-16
    soldstatus $37,000 378-char remark
    Show marketing remark (378 chars)

    Back on the market at no fault of the seller!! Enjoy the small town atmosphere in Robbins NC near Seagrove Pottery Country with this 1910 cottage charmer with lots of character. Large living room, dining room, family room, 3 BR, 1 BA with a 1/2 bath upstairs and 1/2 bath in the partial basement that once was used a Barber Shop. Needs TLC and being sold AS IS. Shared Driveway.

  20. 2019-04-08
    listed $50,000 378-char remark
    Show marketing remark (378 chars)

    Back on the market at no fault of the seller!! Enjoy the small town atmosphere in Robbins NC near Seagrove Pottery Country with this 1910 cottage charmer with lots of character. Large living room, dining room, family room, 3 BR, 1 BA with a 1/2 bath upstairs and 1/2 bath in the partial basement that once was used a Barber Shop. Needs TLC and being sold AS IS. Shared Driveway.

ⓘ 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
$1,020 · $85/mo
Projected year-2 tax
$1,721 · $143/mo
Expected delta
+$701/yr (+$58/mo · 68.7%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 7/10 Severe
  • 🫁 Air quality 2/10 Low 0 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
$14,768
− Mortgage interest
−$11,758
− Property taxes
−$1,020
− Insurance
−$1,050
− Repairs & maintenance
−$1,181
− Management
−$1,181
− Depreciation
−$6,106
Taxable loss
−$7,529
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,807
After-tax cash flow
$-1,805/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
Moore County Schools
NCES district ID
3703090
Math proficiency
48% ▲ 5.00%
Reading proficiency
54% ▲ 5.00%
Median HH income
$50,333
Composite
43.63/100
National rank
#2967
State rank
#58 of 178 in NC

Livability — Robbins

Score
66/100
State rank
#270
US rank
#11758

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Robbins, NC
Population (ZIP)
7,261

Population outlook (Moore County) Hauer SSP2

Today (2025)
106,902 people
By 2030
113,134 · +5.8%
By 2040
125,682 · +17.6%
By 2050
137,811 · +28.9%
By 2075
164,387 · +53.8%
By 2100
175,595 · +64.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (60%)
Race & ethnicity
White 60% Hispanic / Latino 31% Two or more races 13% Black 5%
Hispanic origin (detail)
Mexican 25%
Common ancestry
Serbian 1% Romanian 1% Slovak 1%
Foreign-born
15% · Canada
Languages at home
72% English-only · Spanish 28%

Political lean MEDSL · Moore

2024 margin
Strong R (+29.5) · D 34.8% · R 64.3%
2008→2024 swing
-8.1pp toward R · 2008: -21.4pp · 2024: -29.5pp
All cycles
2024: R+29.5 2020: R+27.4 2016: R+29.6 2012: R+28.1 2008: R+21.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.01%
Current HPI
172.9902
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

+319.8% since first listed
5 events — show timeline
  • 2026-04-14 Price Changed $209,900 Triad MLS
  • 2026-02-06 Price Changed $229,900 Triad MLS
  • 2025-11-19 Listed $250,000 Triad MLS
  • 2020-01-16 Sold (MLS) $37,000 Triad MLS
  • 2019-04-08 Listed $50,000 Triad MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…