CashFlowRE
Sign in Sign up
4248 Peachtree Ln
B Composite 74.95
Why this score? — see what drove the B 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • Schools +3.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$124,900

4248 Peachtree Ln · Granite Falls, NC 28630
3 bd · 2.0 ba · 1,152 sqft · SingleFamily public records · 15 Days on market
Built 1989 0.54 ac lot Est $160k · 22% under

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

Listing remarks

* * Drastic Price reduction. .. Motivated seller. For Sale in Granite Falls! Charming 3-bedroom, 2-bath home in the South Caldwell School District, offering a prime location close to shopping, dining, and everyday conveniences. Situated on flat land in Caldwell County and surrounded by trees for added privacy, this property has so much potential. Inside, you’ll find a spacious kitchen, utility/laundry room, and a handicap-accessible layout. The heat source is an electric heat monitor controlled by a thermostat. Enjoy relaxing on the large front porch or entertaining on the rear deck overlooking a large back yard, with a flat lot. With a little TLC this home is priced to accomadate y

Key facts

  • Spacious front yard
  • Large backyard
  • Flat land

Tags

FLAT LANDSPACIOUS FRONT YARDLARGE BACKYARDEASY ACCESS TO SHOPPINGEASY ACCESS TO DININGEASY ACCESS TO SCHOOLS

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Detached carport; Driveway; 1 covered space
  • Utilities: Well water; Septic system
  • Home design: Single-family manufactured doublewide; One level
  • Construction: Manufactured construction; Vinyl exterior
  • Exterior features: Lot is 0.54 acres; Roads are dirt and paved; Publicly maintained road access; No waterfront

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: 3 bedrooms — all on the main level
  • Bathrooms: 2 full bathrooms — all on the main level
  • Heating & cooling: Wall furnace heating; Wall unit(s) cooling
  • Interior features: 4 total rooms; Crawl space foundation
  • Laundry & utility: Washer hookup; Electric dryer hookup; Mud room

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 single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $534 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Recommended offer: $123k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.4% vs local median 3.3% in Granite Falls — 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 65/100 on livability (#297 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Caldwell County Schools (suburban): math 38% / reading 46% proficiency, ranked #106 of 178 in NC (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Dudley Shoals Elementary (math 35% / reading 41%, grade F, #759 of 1,410 statewide, top 54%, 437 students, 72% FRL); South Caldwell High (math 55% / reading 51%, grade C-, #281 of 535 statewide, top 53%, 1,317 students, 50% FRL).
  • Market conditions: 144 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 217 units permitted in Caldwell County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Caldwell County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $8k; list at $125k implies a 1461% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $123,026 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.32%
Cap rate
11.42%
Cash-on-cash
18.31%
DSCR
1.81
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$160,128
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2711 Wilkie Ct 0.61mi 3/2.0 1,077 (-6%) 12mo $145,000 $135 51
4207 Peach Orchard Rd 0.70mi 2/1.0 (-1) 1,052 (-9%) 10mo $80,000 $76 35
2982 Grace View Pl 0.72mi 3/2.0 1,065 (-8%) 23mo $174,000 $163 34
3012 Grace View Pl 0.71mi 3/2.0 1,296 (+12%) 21mo $179,999 $139 28

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
9.9%
Equity multiple
1.39×
Total profit
$13,713
Equity at exit
$18,623
10-year hold
IRR
19.0%
Equity multiple
2.59×
Total profit
$55,569
Equity at exit
$10,799

Cash invested: $34,972 (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 28630

Home prices YoY
-9.0%
Active inventory
144
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,650 medium interval (Pro) →
Mortgage (P&I)
$655
Tax from tax record
$63 /mo · $755/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$346
Net cashflow
$534

Break-even live

Break-even rent $975
Max offer price $124,900
Occupancy floor 63%

Sensitivity live

Price -10% $604 -5% $569 +0% $534 +5% $498 +10% $463
Rent -10% $403 -5% $468 +0% $534 +5% $599 +10% $664
Rate -1.0pp $596 -0.5pp $565 base $534 +0.5pp $501 +1.0pp $468

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
$31,225
Closing costs
$3,747
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
4207 Peach Orchard Rd Granite Falls, NC 2.0 1.0 1052 $1,650 $1.57 21d 1 0.67mi

Listing history 16 events

  1. 2026-06-19
    days on market $124,900 Active 15 DOM
  2. 2026-06-18
    days on market $124,900 Active 14 DOM
  3. 2026-06-17
    days on market $124,900 Active 13 DOM
  4. 2026-06-16
    days on market $124,900 Active 12 DOM
  5. 2026-06-15
    remarks 693-char remark
  6. 2026-06-15
    price $124,900 Active 11 DOM
  7. 2026-06-15
    days on market $149,900 Active 11 DOM
  8. 2026-06-14
    days on market $149,900 Active 9 DOM
  9. 2026-06-13
    remarks 681-char remark
  10. 2026-06-13
    days on market $149,900 Active 8 DOM
  11. 2026-06-10
    remarks 634-char remark
  12. 2026-06-10
    days on market $149,900 Active 6 DOM
  13. 2026-06-09
    days on market $149,900 Active 5 DOM
  14. 2026-06-08
    days on market $149,900 Active 4 DOM
  15. 2026-06-07
    remarks 526-char remark
  16. 2026-06-07
    listed $149,900 Active 3 DOM

ⓘ 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
$755 · $63/mo
Projected year-2 tax
$1,024 · $85/mo
Expected delta
+$270/yr (+$22/mo · 35.7%)

ⓘ 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 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
−$6,996
− Property taxes
−$755
− Insurance
−$624
− Repairs & maintenance
−$1,584
− Management
−$1,584
− Depreciation
−$3,633
Taxable income
$4,623
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,110
After-tax cash flow
$5,293/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
Caldwell County Schools
NCES district ID
3700580
Math proficiency
38% ▲ 1.00%
Reading proficiency
46% ▼ -1.00%
Median HH income
$37,165
Composite
34.9/100
National rank
#5079
State rank
#106 of 178 in NC

Livability — Granite Falls

Score
65/100
State rank
#297
US rank
#12418

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
20,400

Population outlook (Caldwell County) Hauer SSP2

Today (2025)
77,603 people
By 2030
74,714 · -3.7%
By 2040
67,732 · -12.7%
By 2050
59,938 · -22.8%
By 2075
43,232 · -44.3%
By 2100
28,894 · -62.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 6% Hispanic / Latino 5% Black 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Italian 2% Slovak 2% Serbian 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 4% Other Indo-European 1%

Political lean MEDSL · Caldwell

2024 margin
Solid R (+52.6) · D 23.4% · R 76.0%
2008→2024 swing
-22.9pp toward R · 2008: -29.7pp · 2024: -52.6pp
All cycles
2024: R+52.6 2020: R+51.1 2016: R+50.6 2012: R+35.7 2008: R+29.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -26.49%
Current HPI
267.1192
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

+1773.8% since first listed
2 events — show timeline
  • 2026-06-04 Listed $149,900 CANOPYMLS as Distributed by MLS Grid
  • 1990-01-01 Sold (Public Records) $8,000 Public Records

Property tax history

+8.6%/yr

Latest (2025): $755 · +133.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…