CashFlowRE
Sign in Sign up
6448 Patterson Rd
C Composite 59.03
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 +19.6/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.2/10.0
  • 1% rule +4.0/10.0
  • Livability +3.7/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$144,000

6448 Patterson Rd · Liberty, NC 27349
3 bd · 2.0 ba · 1,152 sqft · Manufactured public records · 83 Days on market
Built 1997 1.16 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Double Wide On Over An Acre. Hvac Is Missing. 3 Bedroom/2 Bath. As-Is.

Key facts

  • Front entry
  • Open space
  • Brick steps

Tags

VINYL SIDINGFRONT ENTRYBRICK STEPSSIDE WOOD DECKOPEN SPACESURROUNDING TREES

Property features AI

Finance

  • HOA & community: No homeowners association

Exterior

  • Parking: Driveway
  • Utilities: Electric water heater; Septic tank; Well water
  • Home design: Manufactured home (double wide); One story
  • Construction: Built in 1997; Vinyl siding
  • Exterior features: 1.16 acre lot; Well water; Septic tank; Publicly maintained road access

Interior

  • Kitchen: Kitchen on main level
  • Bedrooms: Primary bedroom located on the main level
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating (electric); Central air conditioning
  • Interior features: Primary bedroom on the main level; Total of 6 rooms
  • Laundry & utility: 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 3-bed/2.0-bath manufactured listed at $144k.

Deal economics

  • At list price, monthly cash flow is $167 ($2k/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 $130k (9.7% below list).
  • Recommended offer: $130k (9.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.7% 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.
  • Alamance-Burlington Schools (rural): math 30% / reading 40% proficiency, ranked #133 of 178 in NC (top 75%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 67 active listings in the ZIP; 2,466 units permitted in Alamance County in 2024 (403 in 5+ unit buildings).

Forward outlook

  • In year one you build about $15k of equity ($996 loan paydown + $14k appreciation (10.0% local appreciation)).
  • Alamance County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $40k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$39k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 83 days — a 6% lower offer ($135k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 16y ago; this cycle's ask has dropped $15k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $23k; list at $144k implies a 515% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 22% 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 $130,086 (9.7% below list)

Questions for the listing agent

  1. It's been on market 83 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
0.90%
Cap rate
7.68%
Cash-on-cash
4.96%
DSCR
1.22
GRM
9.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
27.9%
Equity multiple
3.21×
Total profit
$88,971
Equity at exit
$129,727
10-year hold
IRR
24.3%
Equity multiple
7.29×
Total profit
$253,539
Equity at exit
$279,760

Cash invested: $40,320 (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 27349

Home prices YoY
6.1%
Active inventory
67
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,301 medium interval (Pro) →
Mortgage (P&I)
$755
Tax from tax record
$46 /mo · $552/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$167

Break-even live

Break-even rent $1,090
Max offer price $144,000
Occupancy floor 82%

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
$36,000
Closing costs
$4,320
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 11 events

  1. 2026-04-20
    price $144,000
  2. 2026-03-17
    price $149,000
  3. 2026-03-05
    listed $159,000 Active
  4. 2013-02-01
    soldstatus $23,401 70-char remark
    Show marketing remark (70 chars)

    Double Wide On Over An Acre. Hvac Is Missing. 3 Bedroom/2 Bath. As-Is.

  5. 2013-02-01
    soldstatus $23,401 70-char remark
    Show marketing remark (70 chars)

    Double Wide On Over An Acre. Hvac Is Missing. 3 Bedroom/2 Bath. As-Is.

  6. 2012-12-31
    historical
  7. 2012-11-14
    listed $24,900 70-char remark
    Show marketing remark (70 chars)

    Double Wide On Over An Acre. Hvac Is Missing. 3 Bedroom/2 Bath. As-Is.

  8. 2012-11-14
    listed $24,900 70-char remark
    Show marketing remark (70 chars)

    Double Wide On Over An Acre. Hvac Is Missing. 3 Bedroom/2 Bath. As-Is.

  9. 2012-11-13
    listed $24,900
  10. 2012-08-23
    historical
  11. 2010-09-19
    listed $29,900

ⓘ 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
$552 · $46/mo
Projected year-2 tax
$1,181 · $98/mo
Expected delta
+$629/yr (+$52/mo · 114.0%)

ⓘ 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 ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 22% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$15,610
− Mortgage interest
−$8,066
− Property taxes
−$552
− Insurance
−$720
− Repairs & maintenance
−$1,249
− Management
−$1,249
− Depreciation
−$4,189
Taxable loss
−$414
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$99
After-tax cash flow
$2,098/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
Alamance-Burlington Schools
NCES district ID
3700030
Math proficiency
30% ▼ -6.00%
Reading proficiency
40% ▲ 2.00%
Median HH income
$43,359
Composite
29.68/100
National rank
#6460
State rank
#133 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

Population (ZIP)
6,225

Population outlook (Alamance County) Hauer SSP2

Today (2025)
173,381 people
By 2030
180,609 · +4.2%
By 2040
194,327 · +12.1%
By 2050
206,158 · +18.9%
By 2075
235,665 · +35.9%
By 2100
258,626 · +49.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 9% Black 6% Two or more races 4%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Serbian 5% Slovak 2% Lithuanian 1%
Foreign-born
6% · Canada
Languages at home
89% English-only · Spanish 9% French/Haitian/Cajun 1% Korean 1%

Political lean MEDSL · Alamance

2024 margin
Lean R (+8.2) · D 45.4% · R 53.5% · Other 1.1%
2008→2024 swing
+1.1pp toward D · 2008: -9.2pp · 2024: -8.2pp
All cycles
2024: R+8.2 2020: R+8.4 2016: R+12.9 2012: R+14.1 2008: R+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 18.36%
Current HPI
321.53
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

+381.6% since first listed
11 events — show timeline
  • 2026-04-20 Price Changed $144,000 Triad MLS
  • 2026-03-17 Price Changed $149,000 Triad MLS
  • 2026-03-05 Listed $159,000 Triad MLS
  • 2013-02-01 Sold (MLS) $23,401 AMLSNC
  • 2013-02-01 Sold (MLS) $23,401 TMLS
  • 2012-12-31 Listing Removed TMLS
  • 2012-11-14 Listed $24,900 AMLSNC
  • 2012-11-14 Listed $24,900 TMLS
  • 2012-11-13 Listed $24,900 TMLS
  • 2012-08-23 Listing Removed TMLS
  • 2010-09-19 Listed $29,900 TMLS

Property tax history

+0.9%/yr

Latest (2021): $552 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…