CashFlowRE
Sign in Sign up
173 Lewis Iley Tew
C+ Composite 62.13
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 +27.3/30.0
  • DSCR +9.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.1/10.0
  • Schools +3.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$142,500

173 Lewis Iley Tew · Plain View, NC 28334
3 bd · 1.5 ba · 1,152 sqft · Manufactured public records · 55 Days on market
Built 1974 0.53 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Enjoy this nice doublewide located in the Heart of Plainview. Great School and just minutes to The Corner at 13 or Dollar General. Eight miles to Dunn and Interstate 95. Home features over . 50 acres and outbuilding. Countertops in kitchen has been replace and HVAC. LVP flooring in some areas. Home was rental properties. Owner's suite has full bath with stand up shower. Hall bath has tub/shower combination.

Key facts

  • Outbuilding
  • Hvac
  • Over . 50 acres

Tags

OVER . 50 ACRESOUTBUILDINGCOUNTERTOPS IN KITCHENHVACLVP FLOORINGOWNER'S SUITE

Property features AI

Finance

  • Other: Property located in Sampson County, NC; Living area approximately 1,152 (above grade finished area)
  • HOA & community: No homeowners association

Exterior

  • Utilities: Public water; Septic tank sewer
  • Home design: Manufactured home; One story / single level; Entry level: One
  • Construction: Vinyl siding; Manufactured house construction
  • Exterior features: Metal roof; Lot approximately 0.53 acres; Publicly maintained road access

Interior

  • Bedrooms: 3 bedrooms (all on the main level)
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Carpet and vinyl flooring; Additional interior details: see remarks

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/1.5-bath manufactured listed at $142k.

Deal economics

  • At list price, monthly cash flow is $413 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $142k).
  • Recommended offer: $138k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#229 in NC) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Sampson County Schools (rural): math 40% / reading 41% proficiency, ranked #114 of 178 in NC (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 339 active listings in the ZIP; 189 units permitted in Sampson County in 2024 (0 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($53k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $985 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Sampson County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $40k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $95k; list at $142k implies a 50% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% 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 $138,225 (3.0% below list)

Questions for the listing agent

  1. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.11%
Cap rate
9.77%
Cash-on-cash
12.42%
DSCR
1.55
GRM
7.5

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
2.1%
Equity multiple
1.08×
Total profit
$3,142
Equity at exit
$21,247
10-year hold
IRR
11.6%
Equity multiple
1.91×
Total profit
$36,322
Equity at exit
$12,321

Cash invested: $39,900 (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 28334

Home prices YoY
-13.2%
Active inventory
339
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,577 medium interval (Pro) →
Mortgage (P&I)
$747
Tax from tax record
$26 /mo · $313/yr
Insurance
$59
HOA
$0
Vacancy / Maint / Mgmt
$331
Net cashflow
$413

Break-even live

Break-even rent $1,054
Max offer price $142,500
Occupancy floor 69%

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
$35,625
Closing costs
$4,275
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. 2026-06-18
    days on market $142,500 Active 55 DOM
  2. 2026-06-17
    days on market $142,500 Active 54 DOM
  3. 2026-06-16
    days on market $142,500 Active 53 DOM
  4. 2026-06-15
    days on market $142,500 Active 52 DOM
  5. 2026-06-14
    days on market $142,500 Active 50 DOM
  6. 2026-06-13
    days on market $142,500 Active 49 DOM
  7. 2026-06-10
    days on market $142,500 Active 47 DOM
  8. 2026-06-09
    days on market $142,500 Active 46 DOM
  9. 2026-06-08
    days on market $142,500 Active 45 DOM
  10. 2026-06-07
    days on market $142,500 Active 44 DOM
  11. 2026-06-05
    days on market $142,500 Active 41 DOM
  12. 2026-06-03
    days on market $142,500 Active 40 DOM
  13. 2026-06-02
    days on market $142,500 Active 39 DOM
  14. 2026-06-01
    days on market $142,500 Active 38 DOM
  15. 2026-05-31
    days on market $142,500 Active 37 DOM
  16. 2026-05-30
    days on market $142,500 Active 36 DOM
  17. 2026-05-21
    price $142,500
  18. 2026-05-07
    price $144,500
  19. 2026-04-23
    listed $149,900 Active
  20. 2024-02-12
    soldstatus $95,000

ⓘ 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
$313 · $26/mo
Projected year-2 tax
$1,168 · $97/mo
Expected delta
+$856/yr (+$71/mo · 273.4%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥106°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$18,922
− Mortgage interest
−$7,982
− Property taxes
−$313
− Insurance
−$712
− Repairs & maintenance
−$1,514
− Management
−$1,514
− Depreciation
−$4,145
Taxable income
$2,742
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$658
After-tax cash flow
$4,298/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
Sampson County Schools
NCES district ID
3704140
Math proficiency
40% ▼ -6.00%
Reading proficiency
41% ▼ -6.00%
Median HH income
$37,391
Composite
33.71/100
National rank
#5379
State rank
#114 of 178 in NC

Livability — Plain View

Score
67/100
State rank
#229
US rank
#10690

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plain View, NC
County
Harnett County · 125,715 people
City population
22,393
Metro
Fayetteville, NC
Population (ZIP)
22,873
Household income
$53,036
Rent vs Own
30.9% rent · 69.1% own
Severe rent burden
382.0

Population outlook (Sampson County) Hauer SSP2

Today (2025)
63,499 people
By 2030
62,970 · -0.8%
By 2040
61,609 · -3.0%
By 2050
60,462 · -4.8%
By 2075
60,108 · -5.3%
By 2100
62,120 · -2.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (64%)
Race & ethnicity
White 64% Black 20% Hispanic / Latino 13% Two or more races 4%
Hispanic origin (detail)
Mexican 9% Puerto Rican 2%
Common ancestry
Serbian 3% Slovak 1% Romanian 1%
Foreign-born
5% · Canada, Guatemala
Languages at home
88% English-only · Spanish 11%

Political lean MEDSL · Sampson

2024 margin
Strong R (+29.8) · D 34.8% · R 64.6%
2008→2024 swing
-21.3pp toward R · 2008: -8.4pp · 2024: -29.8pp
All cycles
2024: R+29.8 2020: R+22.5 2016: R+16.7 2012: R+11.0 2008: R+8.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -41.76%
Current HPI
275.5055
Rent YoY
Metro
Fayetteville, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+50.0% since first listed
4 events — show timeline
  • 2026-05-21 Price Changed $142,500 TMLS
  • 2026-05-07 Price Changed $144,500 TMLS
  • 2026-04-23 Listed $149,900 TMLS
  • 2024-02-12 Sold (Public Records) $95,000 Public Records

Property tax history

+3.4%/yr

Latest (2025): $313 · +9.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…