CashFlowRE
Sign in Sign up
6553 Hwy 194 Hwy
B Composite 71.07
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 +24.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.9/10.0
  • Appreciation +6.2/10.0
  • 1% rule +5.0/10.0
  • Schools +4.5/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$150,000

6553 Hwy 194 Hwy · Lansing, NC 28693
2 bd · 1.0 ba · 1,200 sqft · SingleFamily public records · 142 Days on market
Built 1971 1.00 ac lot Est $272k · 45% under

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

Listing remarks

Great opportunity for first-time homebuyers or investors. Single-wide manufactured home with stick-built addition featuring 2 bedrooms and 1 full bath inside, with attached garage. Outside you have 1 acre to enjoy with your own outbuilding. Enjoy river views from your covered front porch, in a peaceful setting. Just a short drive to downtown West Jefferson shopping, dining, and local amenities. Ideal as a primary residence, rental, or mountain getaway. Addition appears to be unpermitted, no permits located. Ring cameras currently in use.

Key facts

  • Covered front porch
  • Outbuilding
  • Manufactured home

Tags

MANUFACTURED HOMESTICK-BUILT ADDITION1 ACREOUTBUILDINGRIVER VIEWSCOVERED FRONT PORCH

Property features AI

Exterior

  • Parking: 1-car garage
  • Utilities: Private well water; Private sewer
  • Home design: Single-family residence; One-level (1 story)
  • Construction: Wood siding; Asphalt shingle roof; Crawl space foundation; Built as a one-level home
  • Exterior features: Covered patio/porch; Outbuilding; Gravel road access; Private maintained road; Private road frontage; Has view

Interior

  • Kitchen: Electric cooktop; Electric range; Microwave; Refrigerator; Electric water heater
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Ductless cooling; Ductless heating; Kerosene heating
  • Interior features: High-speed internet
  • Laundry & utility: Washer; Dryer; 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 2-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $308 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 1.7% in Lansing — 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 60/100 on livability (#514 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime F, amenities F.
  • Ashe County Schools (rural): math 53% / reading 55% proficiency, ranked #53 of 178 in NC (top 30%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Blue Ridge Elementary (math 46% / reading 53%, grade D, #417 of 1,410 statewide, top 32%, 360 students, 71% FRL); Ashe County Middle (math 58% / reading 57%, grade B, #64 of 475 statewide, top 14%, 440 students, 64% FRL); Ashe County High (math 57% / reading 57%, grade C, #248 of 535 statewide, top 48%, 792 students, 54% FRL) — zoned schools average 63% FRL vs 46% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 19 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 190 units permitted in Ashe County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($1k loan paydown + $4k appreciation (2.3% local appreciation)).
  • Ashe County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.3% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 142 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $82k; list at $150k implies a 82% gain — meaningful room to come down on a strong offer.
Recommended offer $132,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 142 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  6. Crime grade is F 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?
  7. 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.
  8. 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.
  9. 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
8.75%
Cash-on-cash
8.79%
DSCR
1.39
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$272,400
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
950 Campbell Rd 0.74mi 3/1.0 (+1) 1,188 (-1%) 10mo $270,000 $227 50

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

2.34% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
14.0%
Equity multiple
1.77×
Total profit
$32,389
Equity at exit
$61,911
10-year hold
IRR
16.3%
Equity multiple
3.25×
Total profit
$94,407
Equity at exit
$91,313

Cash invested: $42,000 (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 28693

Home prices YoY
1.5%
Active inventory
19
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,500 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$28 /mo · $338/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$308

Break-even live

Break-even rent $1,110
Max offer price $150,000
Occupancy floor 74%

Sensitivity live

Price -10% $393 -5% $350 +0% $308 +5% $265 +10% $223
Rent -10% $189 -5% $248 +0% $308 +5% $367 +10% $426
Rate -1.0pp $383 -0.5pp $346 base $308 +0.5pp $269 +1.0pp $229

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
$37,500
Closing costs
$4,500
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
112 Robert Roten Rd Warrensville, NC 3.0 1.0 1092 $1,500 $1.37 14d 1 0.94mi

Listing history 18 events

  1. 2026-06-19
    days on market $150,000 Active 142 DOM
  2. 2026-06-18
    days on market $150,000 Active 141 DOM
  3. 2026-06-17
    days on market $150,000 Active 140 DOM
  4. 2026-06-16
    days on market $150,000 Active 139 DOM
  5. 2026-06-15
    days on market $150,000 Active 138 DOM
  6. 2026-06-14
    days on market $150,000 Active 136 DOM
  7. 2026-06-12
    days on market $150,000 Active 135 DOM
  8. 2026-06-09
    days on market $150,000 Active 132 DOM
  9. 2026-06-08
    days on market $150,000 Active 131 DOM
  10. 2026-06-07
    days on market $150,000 Active 130 DOM
  11. 2026-06-03
    days on market $150,000 Active 126 DOM
  12. 2026-06-02
    days on market $150,000 Active 125 DOM
  13. 2026-06-01
    days on market $150,000 Active 124 DOM
  14. 2026-05-31
    days on market $150,000 Active 123 DOM
  15. 2026-05-30
    days on market $150,000 Active 122 DOM
  16. 2026-05-04
    price $150,000
  17. 2026-01-28
    listed $160,000 Active
  18. 2008-03-14
    soldstatus $82,500

ⓘ 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
$338 · $28/mo
Projected year-2 tax
$1,230 · $102/mo
Expected delta
+$892/yr (+$74/mo · 263.8%)

ⓘ 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 2/10 Low 8 d/yr ≥88°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$18,000
− Mortgage interest
−$8,402
− Property taxes
−$338
− Insurance
−$750
− Repairs & maintenance
−$1,440
− Management
−$1,440
− Depreciation
−$4,364
Taxable income
$1,266
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$304
After-tax cash flow
$3,389/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
Ashe County Schools
NCES district ID
3700210
Math proficiency
53% ▲ 1.00%
Reading proficiency
55% ▬ 0.00%
Median HH income
$36,597
Composite
44.82/100
National rank
#2737
State rank
#53 of 178 in NC

Livability — Lansing

Score
60/100
State rank
#514
US rank
#18836

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
1,250

Population outlook (Ashe County) Hauer SSP2

Today (2025)
25,812 people
By 2030
24,852 · -3.7%
By 2040
22,518 · -12.8%
By 2050
20,113 · -22.1%
By 2075
15,295 · -40.7%
By 2100
11,065 · -57.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Hispanic / Latino 6% Two or more races 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Serbian 6% Scotch-Irish 3% Lithuanian 3%
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Ashe

2024 margin
Solid R (+44.5) · D 27.4% · R 71.8%
2008→2024 swing
-21.2pp toward R · 2008: -23.3pp · 2024: -44.5pp
All cycles
2024: R+44.5 2020: R+46.1 2016: R+44.7 2012: R+32.9 2008: R+23.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.34%
Current HPI
161.697
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

+81.8% since first listed
3 events — show timeline
  • 2026-05-04 Price Changed $150,000 HCMLS
  • 2026-01-28 Listed $160,000 HCMLS
  • 2008-03-14 Sold (Public Records) $82,500 Public Records

Property tax history

-1.3%/yr

Latest (2025): $338 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…