CashFlowRE
Sign in Sign up
101 Markwood Ln
B- Composite 68.84
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 +26.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.1/10.0
  • 1% rule +5.9/10.0
  • Livability +3.6/5.0
  • Rent growth +3.3/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

101 Markwood Ln · Lexington, NC 27295
3 bd · 2.0 ba · 2,101 sqft · SingleFamily public records · 58 Days on market
Built 1966 0.38 ac lot Est $292k · 40% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This spacious home offers great potential with its 3 bedrooms and 2 bathrooms. Please note, the property is currently in the unfinished stage, with walls not yet finished. Contact us for more details or to schedule a viewing. Home is being sold as-is in it's current condition **terms have been accepted; awaiting execution of contract**

Key facts

  • Blank slate
  • Completely gutted
  • Endless potential

Tags

COMPLETELY GUTTEDBLANK SLATEDEMOLITION WORK COMPLETEDENDLESS POTENTIAL

Property features AI

Finance

  • Other: Directions: US 64 to downtown, left on W Center St Ext, right on Boaze Rd, left on Markwood Ln, house is on the left; Association listed as Greensboro (association not active)
  • HOA & community: No homeowners association; Subdivision: Pleasant Hills

Exterior

  • Parking: Attached garage; Driveway; 1 garage space
  • Utilities: Public water; Public sewer; No water heater listed
  • Home design: One-story house; Stick/site built residential property; Built in 1966; Brick construction; Existing structure
  • Construction: Brick exterior; Crawl space foundation; Shallow lot (0.38 acre)
  • Exterior features: Public water; Public sewer; Publicly maintained road; Lot 11

Interior

  • Bathrooms: Two full bathrooms
  • Heating & cooling: No heating; No cooling; No heating fuel
  • Interior features: Primary bedroom on main level; Crawl space foundation

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 single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $466 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $170k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.5% vs local median 3.5% in Lexington — 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 (#89 in NC) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, health & safety A+; Watch: schools D, crime F, amenities D-.
  • Lexington City Schools (suburban): math 32% / reading 38% proficiency, ranked #136 of 178 in NC (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.4%/yr); 351 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 990 units permitted in Davidson County in 2024 (54 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($64k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Davidson County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.4% rent growth), your $49k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 58 days — a 3% lower offer ($170k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $125k; 40% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $169,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 58 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 1966 — 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 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?
  5. 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?
  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
1.09%
Cap rate
9.49%
Cash-on-cash
11.42%
DSCR
1.51
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$292,039
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
132 Tannin Way 0.37mi 3/2.5 2,032 (-3%) 2mo $300,000 $148 74
397 Ovada Ave 0.40mi 3/2.5 2,187 (+4%) 6mo $288,000 $132 68
217 Woodhaven Dr 0.31mi 4/2.5 (+1) 2,018 (-4%) 8mo $293,000 $145 65
315 Ovada Ave 0.38mi 3/2.5 2,263 (+8%) 10mo $304,000 $134 59
209 Hillside Dr 0.23mi 4/2.5 (+1) 2,317 (+10%) 10mo $305,000 $132 56
402 Vineyard Ln 0.48mi 3/2.0 1,918 (-9%) 8mo $300,000 $156 56
128 Habersham Ct 0.62mi 3/2.5 1,963 (-7%) 9mo $302,000 $154 51
115 Wintergreen Ct 0.56mi 4/2.5 (+1) 2,231 (+6%) 10mo $309,000 $139 48
140 Wintergreen Ct 0.65mi 3/2.5 2,255 (+7%) 12mo $340,000 $151 46
213 Sidney St 0.63mi 3/2.0 2,400 (+14%) 3mo $285,000 $119 45
207 Bremen Dr 0.73mi 3/2.0 1,865 (-11%) 3mo $255,000 $137 45
201 Broadview Ave 0.63mi 3/1.0 1,869 (-11%) 9mo $190,000 $102 40

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 · 3.37% rent growth · sell at horizon

5-year hold
IRR
1.1%
Equity multiple
1.04×
Total profit
$1,974
Equity at exit
$26,093
10-year hold
IRR
11.0%
Equity multiple
1.87×
Total profit
$42,612
Equity at exit
$15,131

Cash invested: $49,000 (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 27295

Home prices YoY
-15.2%
Rents YoY
3.4%
Active inventory
351
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,913 medium interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$55 /mo · $659/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$402
Net cashflow
$466

Break-even live

Break-even rent $1,323
Max offer price $175,000
Occupancy floor 71%

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
$43,750
Closing costs
$5,250
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
206 Crane Creek Way Lexington, NC 3.0 2.5 1588 $1,650 $1.04 23d 1 0.55mi
119 Habersham Ct Lexington, NC 3.0 2.5 2252 $1,775 $0.79 23d 1 0.59mi
152 Iroquois Trl Lexington, NC 3.0 2.5 1828 $2,010 $1.10 14d 1 1.21mi

Listing history 20 events

  1. 2026-06-18
    days on market $175,000 Active 58 DOM
  2. 2026-06-17
    days on market $175,000 Active 57 DOM
  3. 2026-06-16
    days on market $175,000 Active 56 DOM
  4. 2026-06-15
    days on market $175,000 Active 55 DOM
  5. 2026-06-14
    days on market $175,000 Active 53 DOM
  6. 2026-06-10
    days on market $175,000 Active 50 DOM
  7. 2026-06-09
    days on market $175,000 Active 49 DOM
  8. 2026-06-08
    days on market $175,000 Active 48 DOM
  9. 2026-06-07
    days on market $175,000 Active 47 DOM
  10. 2026-06-05
    days on market $175,000 Active 44 DOM
  11. 2026-06-03
    days on market $175,000 Active 43 DOM
  12. 2026-06-02
    days on market $175,000 Active 42 DOM
  13. 2026-06-01
    days on market $175,000 Active 41 DOM
  14. 2026-05-31
    days on market $175,000 Active 40 DOM
  15. 2026-05-31
    days on market $175,000 Active 39 DOM
  16. 2026-04-21
    listed $175,000 Active
  17. 2025-09-29
    soldstatus $125,000 Closed 339-char remark
    Show marketing remark (339 chars)

    This spacious home offers great potential with its 3 bedrooms and 2 bathrooms. Please note, the property is currently in the unfinished stage, with walls not yet finished. Contact us for more details or to schedule a viewing. Home is being sold as-is in it's current condition **terms have been accepted; awaiting execution of contract**

  18. 2025-09-10
    status Pending 339-char remark
    Show marketing remark (339 chars)

    This spacious home offers great potential with its 3 bedrooms and 2 bathrooms. Please note, the property is currently in the unfinished stage, with walls not yet finished. Contact us for more details or to schedule a viewing. Home is being sold as-is in it's current condition **terms have been accepted; awaiting execution of contract**

  19. 2025-07-17
    listed $119,900 Active 339-char remark
    Show marketing remark (339 chars)

    This spacious home offers great potential with its 3 bedrooms and 2 bathrooms. Please note, the property is currently in the unfinished stage, with walls not yet finished. Contact us for more details or to schedule a viewing. Home is being sold as-is in it's current condition **terms have been accepted; awaiting execution of contract**

  20. 1988-06-01
    soldstatus $48,000

ⓘ 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
$659 · $55/mo
Projected year-2 tax
$1,435 · $120/mo
Expected delta
+$776/yr (+$65/mo · 117.9%)

ⓘ 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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 13% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$22,962
− Mortgage interest
−$9,803
− Property taxes
−$659
− Insurance
−$875
− Repairs & maintenance
−$1,837
− Management
−$1,837
− Depreciation
−$5,091
Taxable income
$2,861
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$687
After-tax cash flow
$4,907/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
Lexington City Schools
NCES district ID
3702640
Math proficiency
32% ▲ 3.00%
Reading proficiency
38% ▲ 6.00%
Median HH income
$27,758
Composite
28.2/100
National rank
#6807
State rank
#136 of 178 in NC

Livability — Lexington

Score
72/100
State rank
#89
US rank
#6051

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lexington, NC
County
Davidson County · 129,088 people
City population
79,578
Metro
Winston-Salem, NC
Population (ZIP)
39,267
Household income
$63,961
Rent vs Own
24.5% rent · 75.5% own
Severe rent burden
733.0

Population outlook (Davidson County) Hauer SSP2

Today (2025)
167,156 people
By 2030
167,216 · +0.0%
By 2040
164,524 · -1.6%
By 2050
157,229 · -5.9%
By 2075
138,084 · -17.4%
By 2100
112,729 · -32.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 6% Black 6% Two or more races 4% Asian 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Serbian 2% Slovak 2% Italian 2%
Foreign-born
5% · Canada, Jamaica
Languages at home
93% English-only · Spanish 5% Other Asian/Pacific 1%

Political lean MEDSL · Davidson

2024 margin
Solid R (+47.1) · D 25.9% · R 73.0% · Other 1.1%
2008→2024 swing
-13.5pp toward R · 2008: -33.5pp · 2024: -47.1pp
All cycles
2024: R+47.1 2020: R+47.5 2016: R+49.4 2012: R+40.9 2008: R+33.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -46.39%
Current HPI
258.6557
Rent YoY
▲ 3.37%
Metro
Winston-Salem, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+264.6% since first listed
5 events — show timeline
  • 2026-04-21 Listed $175,000 Triad MLS
  • 2025-09-29 Sold (MLS) $125,000 Triad MLS
  • 2025-09-10 Pending Triad MLS
  • 2025-07-17 Listed $119,900 Triad MLS
  • 1988-06-01 Sold (Public Records) $48,000 Public Records

Property tax history

-6.6%/yr

Latest (2025): $659 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…