CashFlowRE
Sign in Sign up
1910 Old Farmer Rd
D Composite 42.7
Why this score? — see what drove the D 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 +20.5/30.0
  • DSCR +6.5/10.0
  • 1% rule +4.5/10.0
  • Livability +3.6/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$96,900

1910 Old Farmer Rd · Asheboro, NC 27205
2 bd · 1.0 ba · 708 sqft · SingleFamily public records · 4 Days on market
Built 1955 0.37 ac lot Est $81k · 20% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Located close to everything, this home is ready for you. Bring your Rocking Chair and relax on the covered front porch. Large back yard for entertaining or outdoor activities. This home has a lot of potential. Bring your personal touch and make it yours today. There is no HVAC, so no heat or AC in the home.

Key facts

  • Covered front porch
  • Large back yard
  • 0.37 acre lot

Tags

COVERED FRONT PORCHLARGE BACK YARD

Property features AI

Finance

  • HOA & community: No homeowners association

Exterior

  • Parking: Driveway
  • Utilities: Public sewer; Electric water heater
  • Home design: Single-story house; Stick/site-built residential property; Built in 1955; Existing structure
  • Construction: Vinyl siding; Crawl space foundation
  • Exterior features: Public water; Public maintained road; Lot located in Parrish-Ross subdivision; Lot number 23 on a 0.37-acre lot

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; No central cooling
  • Interior features: Primary bedroom on main level
  • 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 2-bed/1.0-bath single-family listed at $97k.

Deal economics

  • At list price, monthly cash flow is $127 ($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 $92k (4.6% below list).
  • Recommended offer: $92k (4.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.9% vs local median 2.9% in Asheboro — 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 72/100 on livability (#85 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: schools F, crime F, amenities F.
  • Asheboro City Schools (town): math 29% / reading 33% proficiency, ranked #145 of 178 in NC (top 82%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 159 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 789 units permitted in Randolph County in 2024 (168 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($65k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $670 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Randolph County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $51k; list at $97k implies a 90% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% 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 $92,449 (4.6% below list)

Questions for the listing agent

  1. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.95%
Cap rate
7.87%
Cash-on-cash
5.64%
DSCR
1.25
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$80,712
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
936 Uwharrie St 0.71mi 1/1.0 (-1) 660 (-7%) 16mo $75,000 $114 37

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
-7.6%
Equity multiple
0.72×
Total profit
$-7,610
Equity at exit
$14,448
10-year hold
IRR
1.9%
Equity multiple
1.14×
Total profit
$3,719
Equity at exit
$8,378

Cash invested: $27,132 (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 27205

Home prices YoY
-24.4%
Active inventory
159
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$924 medium interval (Pro) →
Mortgage (P&I)
$508
Tax from tax record
$54 /mo · $652/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$194
Net cashflow
$127

Break-even live

Break-even rent $763
Max offer price $96,900
Occupancy floor 81%

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
$24,225
Closing costs
$2,907
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
508 Uwharrie St Asheboro, NC 1.0 1.0 600 $775 $1.29 14d 2 0.83mi
421 Oak Leaf Rd Asheboro, NC 1.0 1.0 750 $1,115 $1.49 14d 3 1.21mi
732 Hammer Ave Unit 806-B Asheboro, NC 1.0 1.0 580 $725 $1.25 23d 1 1.29mi

Listing history 7 events

  1. 2026-06-02
    status $96,900 Pending 4 DOM
  2. 2026-06-01
    days on market $96,900 Active 4 DOM
  3. 2026-05-31
    days on market $96,900 Active 3 DOM
  4. 2026-05-31
    days on market $96,900 Active 2 DOM
  5. 2026-05-27
    listed $96,900 Active
  6. 2009-10-28
    soldstatus $51,000
  7. 1999-07-19
    soldstatus $51,000

ⓘ 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
$652 · $54/mo
Projected year-2 tax
$795 · $66/mo
Expected delta
+$143/yr (+$12/mo · 21.9%)

ⓘ 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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$11,094
− Mortgage interest
−$5,428
− Property taxes
−$652
− Insurance
−$484
− Repairs & maintenance
−$888
− Management
−$888
− Depreciation
−$2,819
Taxable loss
−$64
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$15
After-tax cash flow
$1,545/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
Asheboro City Schools
NCES district ID
3700240
Math proficiency
29% ▼ -7.00%
Reading proficiency
33% ▼ -4.00%
Median HH income
$35,167
Composite
25.6/100
National rank
#7419
State rank
#145 of 178 in NC

Livability — Asheboro

Score
72/100
State rank
#85
US rank
#5921

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Randolph County · 81,617 people
City population
60,171
Metro
Greensboro-High Point, NC
Population (ZIP)
36,947
Household income
$65,167
Rent vs Own
21.6% rent · 78.4% own
Severe rent burden
515.0

Population outlook (Randolph County) Hauer SSP2

Today (2025)
142,640 people
By 2030
140,911 · -1.2%
By 2040
135,692 · -4.9%
By 2050
128,575 · -9.9%
By 2075
111,507 · -21.8%
By 2100
93,376 · -34.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Hispanic / Latino 15% Two or more races 7% Black 5%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Serbian 3% Slovak 3% Romanian 2%
Foreign-born
7% · Canada, Jamaica
Languages at home
85% English-only · Spanish 13% Other Indo-European 1%

Political lean MEDSL · Randolph

2024 margin
Solid R (+57.2) · D 21.0% · R 78.3%
2008→2024 swing
-15.0pp toward R · 2008: -42.3pp · 2024: -57.2pp
All cycles
2024: R+57.2 2020: R+56.3 2016: R+56.7 2012: R+50.2 2008: R+42.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -75.63%
Current HPI
234.5927
Rent YoY
Metro
Greensboro-High Point, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+90.0% since first listed
3 events — show timeline
  • 2026-05-27 Listed $96,900 Triad MLS
  • 2009-10-28 Sold (Public Records) $51,000 Public Records
  • 1999-07-19 Sold (Public Records) $51,000 Public Records

Property tax history

+4.4%/yr

Latest (2025): $652 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…