CashFlowRE
Sign in Sign up
210 Shore Rd
B Composite 70.74
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.1/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$549,900

210 Shore Rd · Morehead City, NC 28570
3 bd · 2.0 ba · 1,056 sqft · Other public records · 96 Days on market
Built 1997 0.84 ac lot ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

PRICE IMPROVEMENT! Bring your vision! A peaceful oasis awaits you. Solid home on 225’ of beautiful water frontage along the Newport River. This home is ready for your personal cosmetic renovation touches so roll up your sleeves - a blank canvas is inside! Gorgeous views, tranquil surroundings & nestled on a dead-end street – you can’t go wrong with this one. Have a seat on the rocking chairs & breathe in the fresh air, listen to the water birds & feel rejuvenated. No HOA. A private boat ramp that is useable, although weathered. Open-concept living space. The second floor has tons of open space ready to be turned into whatever your heart’s desire – game room, yoga studio, home office, artist loft, etc. The half-wrap around porch makes it inviting to sit outside or visit with friends & family. Great open space under the home for parking & storage for all those water toys. A detached garage with workshop space, additional parking, water views, a half bath & living space above it. The pier was destroyed in a hurricane & needs to be rebuilt. Septic is permitted for a 2-bedroom home. Only 25 minutes to Morehead City & Atlantic Beach. Schedule your showing today!

Key facts

  • Workshop space
  • Water frontage
  • Living space above

Tags

WATER FRONTAGEPRIVATE BOAT RAMPHALF WRAP AROUND PORCHDETACHED GARAGEWORKSHOP SPACELIVING SPACE ABOVE

Property features AI

Exterior

  • Parking: Detached garage with workshop; 1.5 parking spaces (including garage)
  • Utilities: Well water; Septic tank; Natural gas available
  • Home design: Single family residence; Two levels; 2-story; Entry level on level 1
  • Construction: Vinyl siding and frame construction; Composition roof; Pillar/Post/Pier and other foundation types; Built as residential single-family
  • Exterior features: Covered patio/porch; Deck; River frontage; Paved road access; City street and state road frontage; On waterfront; Has view; No pool

Interior

  • Kitchen: Eat-in kitchen (appliances not specifically listed)
  • Bedrooms: 5 total rooms
  • Flooring: Wood flooring
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Heat pump heating; Electric heating; Central air conditioning; Heat pump cooling
  • Interior features: Ceiling fans; Eat-in kitchen; Electric water heater
  • Laundry & utility: Laundry room with washer hookup

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 other listed at $550k.

Deal economics

  • At list price, monthly cash flow is $6k ($71k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($13k rent vs $550k).
  • Recommended offer: $500k (9.0% below list) — sets the bar for market timing.
  • Cap rate 20.7% vs local median 2.0% in Morehead City — 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 63/100 on livability (#412 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A-, housing B; Watch: employment D+, crime D-, amenities F.
  • Carteret County Public Schools (rural): math 59% / reading 61% proficiency, ranked #31 of 178 in NC (top 17%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Newport Elementary (math 48% / reading 45%, grade D-, #542 of 1,410 statewide, top 39%, 645 students, 100% FRL); Newport Middle (math 39% / reading 56%, grade C-, #140 of 475 statewide, top 30%, 378 students, 98% FRL); West Carteret High (math 82% / reading 71%, grade A-, #89 of 535 statewide, top 16%, 1,146 students, 40% FRL) — zoned schools average 79% FRL vs 39% district-wide (40 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 216 active listings in the ZIP; 935 units permitted in Carteret County in 2024 (360 in 5+ unit buildings).
  • At $12,562/mo this rent would consume 215% of the median local household income ($70k/yr) (locally 461% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $16k of value loss. Plan a longer hold.
  • Carteret County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $154k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 96 days — a 9% lower offer ($500k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $150k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $669/mo.
  • Climate carrying-cost: in FEMA flood zone VE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $500,409 (9.0% below list)

Questions for the listing agent

  1. It's been on market 96 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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?
  6. 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.
  7. 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.
  8. 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
2.28%
Cap rate
20.68%
Cash-on-cash
51.37%
DSCR
3.29
GRM
3.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
43.4%
Equity multiple
2.87×
Total profit
$288,404
Equity at exit
$81,992
10-year hold
IRR
49.4%
Equity multiple
5.79×
Total profit
$738,114
Equity at exit
$47,545

Cash invested: $153,972 (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 28570

Home prices YoY
-16.2%
Active inventory
216
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$12,562 medium interval (Pro) →
Mortgage (P&I)
$2,884
Tax from tax record
$220 /mo · $2,639/yr
Insurance
$229
Flood insurance flood zone
−$669 /mo · $8,028/yr
HOA
$0
Vacancy / Maint / Mgmt
$2,638
Net cashflow
$5,922

Break-even live

Break-even rent $5,066
Max offer price $549,900
Occupancy floor 48%

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
$137,475
Closing costs
$16,497
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 $549,900 Active 96 DOM
  2. 2026-06-18
    days on market $549,900 Active 95 DOM
  3. 2026-06-17
    days on market $549,900 Active 94 DOM
  4. 2026-06-16
    days on market $549,900 Active 93 DOM
  5. 2026-06-15
    days on market $549,900 Active 92 DOM
  6. 2026-06-14
    days on market $549,900 Active 90 DOM
  7. 2026-06-12
    days on market $549,900 Active 89 DOM
  8. 2026-06-09
    days on market $549,900 Active 86 DOM
  9. 2026-06-08
    days on market $549,900 Active 85 DOM
  10. 2026-06-07
    days on market $549,900 Active 84 DOM
  11. 2026-06-05
    days on market $549,900 Active 81 DOM
  12. 2026-06-03
    days on market $549,900 Active 80 DOM
  13. 2026-06-02
    days on market $549,900 Active 79 DOM
  14. 2026-06-01
    days on market $549,900 Active 78 DOM
  15. 2026-05-31
    days on market $549,900 Active 77 DOM
  16. 2026-05-30
    days on market $549,900 Active 76 DOM
  17. 2026-04-21
    price $669,900
    Show marketing remark (1255 chars)

    PRICE IMPROVEMENT! Bring your vision! A peaceful oasis awaits you. Solid home on 225’ of beautiful water frontage along the Newport River. This home is ready for your personal cosmetic renovation touches so roll up your sleeves - a blank canvas is inside! Gorgeous views, tranquil surroundings & nestled on a dead-end street – you can’t go wrong with this one. Have a seat on the rocking chairs & breathe in the fresh air, listen to the water birds & feel rejuvenated. No HOA. A private boat ramp that is useable, although weathered. Open-concept living space. The second floor has tons of open space ready to be turned into whatever your heart’s desire – game room, yoga studio, home office, artist loft, etc. The half-wrap around porch makes it inviting to sit outside or visit with friends & family. Great open space under the home for parking & storage for all those water toys. A detached garage with workshop space, additional parking, water views, a half bath & living space above it. The pier was destroyed in a hurricane & needs to be rebuilt. Septic is permitted for a 2-bedroom home. Only 25 minutes to Morehead City & Atlantic Beach. Schedule your showing today!

  18. 2026-04-21
    price $669,900 1255-char remark
    Show marketing remark (1255 chars)

    PRICE IMPROVEMENT! Bring your vision! A peaceful oasis awaits you. Solid home on 225’ of beautiful water frontage along the Newport River. This home is ready for your personal cosmetic renovation touches so roll up your sleeves - a blank canvas is inside! Gorgeous views, tranquil surroundings & nestled on a dead-end street – you can’t go wrong with this one. Have a seat on the rocking chairs & breathe in the fresh air, listen to the water birds & feel rejuvenated. No HOA. A private boat ramp that is useable, although weathered. Open-concept living space. The second floor has tons of open space ready to be turned into whatever your heart’s desire – game room, yoga studio, home office, artist loft, etc. The half-wrap around porch makes it inviting to sit outside or visit with friends & family. Great open space under the home for parking & storage for all those water toys. A detached garage with workshop space, additional parking, water views, a half bath & living space above it. The pier was destroyed in a hurricane & needs to be rebuilt. Septic is permitted for a 2-bedroom home. Only 25 minutes to Morehead City & Atlantic Beach. Schedule your showing today!

  19. 2026-03-15
    listed $700,000 Active
    Show marketing remark (1255 chars)

    PRICE IMPROVEMENT! Bring your vision! A peaceful oasis awaits you. Solid home on 225’ of beautiful water frontage along the Newport River. This home is ready for your personal cosmetic renovation touches so roll up your sleeves - a blank canvas is inside! Gorgeous views, tranquil surroundings & nestled on a dead-end street – you can’t go wrong with this one. Have a seat on the rocking chairs & breathe in the fresh air, listen to the water birds & feel rejuvenated. No HOA. A private boat ramp that is useable, although weathered. Open-concept living space. The second floor has tons of open space ready to be turned into whatever your heart’s desire – game room, yoga studio, home office, artist loft, etc. The half-wrap around porch makes it inviting to sit outside or visit with friends & family. Great open space under the home for parking & storage for all those water toys. A detached garage with workshop space, additional parking, water views, a half bath & living space above it. The pier was destroyed in a hurricane & needs to be rebuilt. Septic is permitted for a 2-bedroom home. Only 25 minutes to Morehead City & Atlantic Beach. Schedule your showing today!

  20. 2026-03-15
    listed $700,000 Active 1255-char remark
    Show marketing remark (1255 chars)

    PRICE IMPROVEMENT! Bring your vision! A peaceful oasis awaits you. Solid home on 225’ of beautiful water frontage along the Newport River. This home is ready for your personal cosmetic renovation touches so roll up your sleeves - a blank canvas is inside! Gorgeous views, tranquil surroundings & nestled on a dead-end street – you can’t go wrong with this one. Have a seat on the rocking chairs & breathe in the fresh air, listen to the water birds & feel rejuvenated. No HOA. A private boat ramp that is useable, although weathered. Open-concept living space. The second floor has tons of open space ready to be turned into whatever your heart’s desire – game room, yoga studio, home office, artist loft, etc. The half-wrap around porch makes it inviting to sit outside or visit with friends & family. Great open space under the home for parking & storage for all those water toys. A detached garage with workshop space, additional parking, water views, a half bath & living space above it. The pier was destroyed in a hurricane & needs to be rebuilt. Septic is permitted for a 2-bedroom home. Only 25 minutes to Morehead City & Atlantic Beach. Schedule your showing today!

ⓘ 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
$2,639 · $220/mo
Projected year-2 tax
$4,509 · $376/mo
Expected delta
+$1,870/yr (+$156/mo · 70.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone VE · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥103°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% 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
$150,747
− Mortgage interest
−$30,803
− Property taxes
−$2,639
− Insurance
−$10,778
− Repairs & maintenance
−$12,060
− Management
−$12,060
− Depreciation
−$15,997
Taxable income
$66,410
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$15,939
After-tax cash flow
$55,130/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
Carteret County Public Schools
NCES district ID
3700630
Math proficiency
59% ▲ 5.00%
Reading proficiency
61% ▲ 2.00%
Median HH income
$48,330
Composite
50.92/100
National rank
#1786
State rank
#31 of 178 in NC

Livability — Morehead City

Score
63/100
State rank
#412
US rank
#15497

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Carteret County · 52,389 people
City population
22,197
Metro
Morehead City, NC
Population (ZIP)
22,197
Household income
$70,229
Rent vs Own
22.7% rent · 77.3% own
Severe rent burden
461.0

Population outlook (Carteret County) Hauer SSP2

Today (2025)
73,443 people
By 2030
75,344 · +2.6%
By 2040
78,142 · +6.4%
By 2050
80,091 · +9.1%
By 2075
86,120 · +17.3%
By 2100
89,408 · +21.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 7% Two or more races 6% Black 3% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 3% Romanian 3% Lithuanian 2%
Foreign-born
5% · Canada, Dominican Republic
Languages at home
92% English-only · Spanish 6% German/W. Germanic 1%

Political lean MEDSL · Carteret

2024 margin
Solid R (+43.1) · D 28.0% · R 71.1%
2008→2024 swing
-8.4pp toward R · 2008: -34.7pp · 2024: -43.1pp
All cycles
2024: R+43.1 2020: R+42.0 2016: R+44.5 2012: R+41.0 2008: R+34.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -53.54%
Current HPI
276.6589
Rent YoY
Metro
Morehead City, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

-4.3% since first listed
4 events — show timeline
  • 2026-04-21 Price Changed $669,900 Hive MLS
  • 2026-04-21 Price Changed $669,900 OBMLS
  • 2026-03-15 Listed $700,000 OBMLS
  • 2026-03-15 Listed $700,000 Hive MLS

Property tax history

+7.0%/yr

Latest (2025): $2,639 · +64.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…