CashFlowRE
Sign in Sign up
244 S Caldwell Ave Duplex
F Composite 33.72
Why this score? — see what drove the F 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 +11.9/30.0
  • Condition / age +4.8/5.0
  • Schools +4.0/10.0
  • Livability +3.7/5.0
  • DSCR +3.5/10.0
  • 1% rule +3.4/10.0
  • Rent growth +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$369,000

244 S Caldwell Ave · Newton, NC 28613
4 bd · 4.0 ba · 1,836 sqft · MultiFamily · 36 Days on market
Built 2026 Excellent condition 0.34 ac lot Est $283k · 31% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

New construction duplex opportunity in the heart of Newton! Each side features 2 bedrooms, 1 full bathroom, and 1 half bathroom with thoughtfully designed floorplans that blend style, comfort, and functionality. Interiors offer open living spaces, modern matte black finishes, beautiful white soft-close cabinetry, quality craftsmanship, and kitchen appliances included — creating a clean, contemporary feel built for today’s lifestyle. With approximately 1,836 heated square feet total, this property is ideal for investors seeking strong rental potential with low-maintenance ownership, owner-occupants looking to offset a mortgage, or multi-generational living arrangements. Convenien

Key facts

  • Open living spaces
  • 0.34 acre lot
  • Built 2026

Tags

NEW CONSTRUCTION DUPLEXOPEN LIVING SPACESMODERN MATTE BLACK FINISHESWHITE SOFT-CLOSE CABINETRYKITCHEN APPLIANCES INCLUDEDSTRONG RENTAL POTENTIAL

Property features AI

Finance

  • Other: Zoning: R-7A; Number of units: 2 (duplex); Building area total approximately 1,836; Lot dimensions approximately 60 x 255 (0.34 acres)
  • Financial info: Owner pays all utilities (multi-family); Tenant pays all utilities (lease/rent details)
  • HOA & community: No HOA; Pets allowed

Exterior

  • Parking: Driveway; 4 open parking spaces; 2 parking spots per side
  • Security: Carbon monoxide detector(s); Smoke detector(s)
  • Utilities: City water; Public sewer; Underground utilities
  • Home design: Residential income property (duplex); Completed development; Site-built construction; New construction
  • Construction: Vinyl exterior; Slab foundation
  • Exterior features: Cleared lot; Concrete and paved road frontage; Road frontage approximately 91 feet

Interior

  • Kitchen: Dishwasher; Electric range; Microwave
  • Bedrooms: 4 bedrooms total; Unit types include multiple 2-bedroom units (duplex configuration)
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms; 2 half bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Dishwasher; Electric range; Microwave; Electric water heater; Vinyl flooring; Carbon monoxide detector(s); Smoke detector(s); Basement: Other
  • Laundry & utility: Washer hookup; Electric dryer hookup; Laundry closet on main level

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 × 2-bed/1.5-bath units multifamily listed at $369k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-96 ($-1k/yr) — negative. Per door: $-48/mo.
  • To cash-flow at today's rent, offer at most $355k (3.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $311k (15.8% below list).
  • Recommended offer: $311k (15.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 2.9% in Newton — 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 73/100 on livability (#77 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, crime D+, amenities F.
  • Newton Conover City Schools (suburban): math 49% / reading 47% proficiency, ranked #74 of 178 in NC (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: South Newton Elementary (math 37% / reading 32%, grade F, #835 of 1,410 statewide, top 62%, 350 students, 75% FRL); Newton-Conover High (math 57% / reading 52%, grade C-, #270 of 535 statewide, top 52%, 758 students, 59% FRL).
  • Market conditions: 170 active listings in the ZIP; 2,016 units permitted in Catawba County in 2024 (255 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
  • Catawba County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($358k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $310,700 (15.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  3. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  4. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.84%
Cap rate
5.98%
Cash-on-cash
-1.11%
DSCR
0.95
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$282,744
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
110 E I St 0.46mi 4/2.0 1,878 (+2%) 14mo $290,000 $154 55

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
-18.1%
Equity multiple
0.36×
Total profit
$-65,832
Equity at exit
$55,019
10-year hold
IRR
-10.3%
Equity multiple
0.37×
Total profit
$-64,971
Equity at exit
$31,904

Cash invested: $103,320 (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 28613

Home prices YoY
-22.7%
Active inventory
170
Price-to-rent
19.8×

Monthly cashflow live

Estimated rent
$3,107 medium interval (Pro) →
Mortgage (P&I)
$1,935
Tax est. 1.5%
$461 /mo · $5,535/yr
Insurance
$154
HOA
$0
Vacancy / Maint / Mgmt
$652
Net cashflow
$-96

Break-even live

Break-even rent $3,228
Max offer price $355,174
Occupancy floor 98%

Sensitivity live

Price -10% $159 -5% $32 +0% $-96 +5% $-223 +10% $-351
Rent -10% $-341 -5% $-218 +0% $-96 +5% $27 +10% $150
Rate -1.0pp $90 -0.5pp $-2 base $-96 +0.5pp $-191 +1.0pp $-288

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,107

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
$92,250
Closing costs
$11,070
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 17 events

  1. 2026-06-19
    days on market $369,000 Active 36 DOM
  2. 2026-06-18
    days on market $369,000 Active 35 DOM
  3. 2026-06-17
    days on market $369,000 Active 34 DOM
  4. 2026-06-16
    days on market $369,000 Active 33 DOM
  5. 2026-06-15
    days on market $369,000 Active 32 DOM
  6. 2026-06-14
    days on market $369,000 Active 30 DOM
  7. 2026-06-13
    days on market $369,000 Active 29 DOM
  8. 2026-06-10
    days on market $369,000 Active 27 DOM
  9. 2026-06-09
    days on market $369,000 Active 26 DOM
  10. 2026-06-08
    days on market $369,000 Active 25 DOM
  11. 2026-06-07
    days on market $369,000 Active 24 DOM
  12. 2026-06-05
    days on market $369,000 Active 21 DOM
  13. 2026-06-02
    days on market $369,000 Active 19 DOM
  14. 2026-06-01
    days on market $369,000 Active 18 DOM
  15. 2026-05-31
    days on market $369,000 Active 17 DOM
  16. 2026-05-30
    days on market $369,000 Active 16 DOM
  17. 2026-05-14
    listed $369,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$37,284
− Mortgage interest
−$20,670
− Property taxes
−$5,535
− Insurance
−$1,845
− Repairs & maintenance
−$2,983
− Management
−$2,983
− Depreciation
−$10,735
Taxable loss
−$7,466
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,792
After-tax cash flow
$645/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.

Condition & rehab AI · 13 photos

Excellent 95/100 None rehab

This newly constructed duplex is in excellent condition with modern finishes and a well-maintained exterior. It is move-in ready and ideal for investors seeking strong rental potential with low-maintenance ownership.

Value-add opportunities

  • Resale Painting the exterior siding and adding a fresh coat of paint to the interior walls — Fresh paint can enhance the home's curb appeal and make it more attractive to potential buyers.
  • Rental Landscaping improvements — Well-maintained landscaping can attract tenants and add to the home's rental value.

Renovation cost estimate screening

Value-add ROI direction

  • Resale Painting the exterior siding and adding a fresh coat of paint to the interior walls — Fresh paint can enhance the home's curb appeal and make it more attractive to potential buyers.
  • Rental Landscaping improvements — Well-maintained landscaping can attract tenants and add to the home's rental value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Newton Conover City Schools
NCES district ID
3703360
Math proficiency
49% ▲ 11.00%
Reading proficiency
47% ▲ 3.00%
Median HH income
$39,491
Composite
40.13/100
National rank
#3797
State rank
#74 of 178 in NC

Livability — Newton

Score
73/100
State rank
#77
US rank
#5536

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Newton, NC
Population (ZIP)
23,486

Population outlook (Catawba County) Hauer SSP2

Today (2025)
156,513 people
By 2030
155,267 · -0.8%
By 2040
151,110 · -3.5%
By 2050
145,524 · -7.0%
By 2075
134,047 · -14.4%
By 2100
119,424 · -23.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Hispanic / Latino 17% Two or more races 9% Asian 6% Black 3% Native American 1%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Italian 2% Romanian 2% Serbian 2%
Foreign-born
9% · Canada, China, Guatemala
Languages at home
81% English-only · Spanish 14% Other Asian/Pacific 4%

Political lean MEDSL · Catawba

2024 margin
Solid R (+38.0) · D 30.6% · R 68.6%
2008→2024 swing
-13.0pp toward R · 2008: -25.0pp · 2024: -38.0pp
All cycles
2024: R+38.0 2020: R+37.0 2016: R+38.0 2012: R+29.6 2008: R+25.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -75.84%
Current HPI
257.5894
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

1 event — show timeline
  • 2026-05-14 Listed $369,000 CANOPYMLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…