CashFlowRE
Sign in Sign up
409 W Norment Ave
D+ Composite 46.57
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 +14.9/30.0
  • ARV discount +10.7/15.0
  • DSCR +4.6/10.0
  • Rent growth +3.9/5.0
  • Schools +3.6/10.0
  • 1% rule +3.3/10.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

409 W Norment Ave · Gastonia, NC 28052
2 bd · 2.0 ba · 841 sqft · SingleFamily public records · 76 Days on market
Built 1925 4,791 sqft lot Est $161k · 7% under

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

Listing remarks

Charming and well-maintained home in the heart of Gastonia, offering a blend of character and modern updates. Features a bright, inviting layout with spacious living areas, a functional kitchen with ample cabinetry, and comfortable bedrooms. Enjoy a versatile outdoor space perfect for relaxing or entertaining. Conveniently located near downtown, dining, shopping, and major highways. Great opportunity for homeowners or investors—don’t miss it!

Key facts

  • 4,791 sq ft lot
  • Built 1925
  • Listed 76 days

Property features AI

Finance

  • Other: Zoned R1H
  • HOA & community: No HOA

Exterior

  • Parking: Driveway
  • Utilities: City water; Public sewer
  • Home design: Single-family residence; One level; Residential property, site-built construction
  • Construction: Vinyl exterior; Crawl space foundation
  • Exterior features: Gravel and paved road access; Publicly maintained road

Interior

  • Bedrooms: 2 bedrooms (both on the main level)
  • Bathrooms: 2 full bathrooms (both on the main level)
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Electric water heater; 4 total rooms
  • Laundry & utility: Laundry on the 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-bed/2.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $45 ($537/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 $125k (16.6% below list).
  • Recommended offer: $125k (16.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 3.7% in Gastonia — 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 59/100 on livability (#528 in NC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D, crime F, amenities F.
  • Gaston County Schools (suburban): math 44% / reading 42% proficiency, ranked #93 of 178 in NC (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Woodhill Elementary (math 13% / reading 15%, grade F, #1,351 of 1,410 statewide, top 96%, 462 students, 99% FRL); W P Grier Middle School (math 24% / reading 26%, grade F, #396 of 475 statewide, top 84%, 610 students, 100% FRL); Ashbrook High (math 57% / reading 46%, grade D+, #299 of 535 statewide, top 56%, 1,303 students, 72% FRL) — zoned schools average 90% FRL vs 37% district-wide (54 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 30% at this address vs 43% district-wide (-13 pts) — the specific schools serving this property underperform the Gaston County Schools average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+5.6%/yr); 352 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 2,069 units permitted in Gaston County in 2024 (142 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Gaston County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 76 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 4y ago 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 $110k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; moderate wind risk, 21% 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 $125,073 (16.6% below list)

Questions for the listing agent

  1. It's been on market 76 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — 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 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?
  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. 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?
  8. 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.
  9. 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.
  10. 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
0.83%
Cap rate
6.65%
Cash-on-cash
1.28%
DSCR
1.06
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$161,472
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
410 W Davidson Ave 0.09mi 3/1.0 (+1) 876 (+4%) 17mo $139,000 $159 66
624 Windy Hill Dr 0.34mi 2/1.0 805 (-4%) 15mo $165,000 $205 60
1001 N Ransom St 0.62mi 2/1.0 863 (+3%) 4mo $1,600,000 $1,854 59
1406 Caldwell St 0.23mi 2/1.5 716 (-15%) 10mo $175,000 $244 54
1206 N Boyce St 0.16mi 3/2.0 (+1) 944 (+12%) 17mo $142,000 $150 53
815 Mauney Ave 0.61mi 2/1.0 836 (-1%) 20mo $161,500 $193 50
819 W Rankin Ave 0.68mi 2/1.0 894 (+6%) 11mo $150,000 $168 44
914 Hanover St 0.45mi 3/1.0 (+1) 960 (+14%) 2mo $139,000 $145 44
621 Moran St 0.27mi 2/1.0 720 (-14%) 22mo $138,000 $192 42
1221 N Ransom St 0.63mi 2/1.0 750 (-11%) 9mo $170,000 $227 41
613 Moran St 0.29mi 2/1.0 720 (-14%) 22mo $138,000 $192 40
1047 Sycamore Ave 0.72mi 2/1.0 721 (-14%) 21mo $120,000 $166 21

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 · 5.63% rent growth · sell at horizon

5-year hold
IRR
-11.6%
Equity multiple
0.57×
Total profit
$-18,079
Equity at exit
$22,351
10-year hold
IRR
0.8%
Equity multiple
1.06×
Total profit
$2,486
Equity at exit
$12,961

Cash invested: $41,972 (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 28052

Rents YoY
5.6%
Active inventory
352
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,251 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$95 /mo · $1,137/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$45

Break-even live

Break-even rent $1,194
Max offer price $149,900
Occupancy floor 91%

Sensitivity live

Price -10% $130 -5% $87 +0% $45 +5% $2 +10% $-40
Rent -10% $-54 -5% $-5 +0% $45 +5% $94 +10% $144
Rate -1.0pp $120 -0.5pp $83 base $45 +0.5pp $6 +1.0pp $-34

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
$37,475
Closing costs
$4,497
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
310 Norment Ave Gastonia, NC 2.0 1.0 691 $995 $1.44 25d 1 0.06mi
1201 N York St Gastonia, NC 2.0 1.0 860 $1,300 $1.51 25d 1 0.08mi
508 Allison Ave Gastonia, NC 2.0 1.0 770 $1,075 $1.40 4d 1 0.21mi
508 Pryor St Gastonia, NC 3.0 1.0 1076 $1,350 $1.25 25d 1 0.36mi
401 N Highland St Gastonia, NC 2.0 2.0 944 $1,471 $1.56 6d 1 0.52mi
901 N Weldon St Gastonia, NC 3.0 1.0 858 $1,200 $1.40 16d 1 0.55mi
1120 N Ransom St Gastonia, NC 1.0 1.0 624 $1,175 $1.88 4d 1 0.60mi
1109 N Ransom St Unit 1105 Gastonia, NC 3.0 1.0 850 $1,100 $1.29 25d 1 0.62mi
1262 Baugh St Unit C Gastonia, NC 3.0 1.5 978 $1,300 $1.33 25d 1 0.64mi
922 Dowd Dr Unit D Gastonia, NC 1.0 1.0 702 $950 $1.35 25d 1 0.69mi
1017 Sims Cir Unit B Gastonia, NC 2.0 1.0 842 $1,250 $1.48 0d 1 0.69mi
1301 Sims Cir Unit D Gastonia, NC 1.0 1.0 702 $950 $1.35 14d 1 0.71mi
1018 Sims Cir Gastonia, NC 3.0 1.0 978 $1,275 $1.30 25d 1 0.71mi
1027 New Beginnings Ave Gastonia, NC 2.0 1.0 560 $995 $1.78 25d 1 0.73mi
402 N Broad St Gastonia, NC 1.0 1.0 600 $850 $1.42 19d 1 0.74mi
1321 Sims Cir Unit B Gastonia, NC 2.0 1.0 842 $1,250 $1.48 12d 1 0.74mi
612 W Main Ave Gastonia, NC 1.0 1.0 810 $1,500 $1.85 4d 1 0.74mi
612 W Main Ave Gastonia, NC 1.0 1.0 777 $1,551 $2.00 25d 1 0.74mi
1100 Sims Cir Unit C Gastonia, NC 2.0 1.0 842 $1,250 $1.48 25d 1 0.75mi
147 W Main Ave Gastonia, NC 3.0 1.0–2.0 1080 $1,950 $1.81 25d 8 0.77mi
604 Westwood Cir Gastonia, NC 2.0 1.0 886 $1,450 $1.64 0d 1 0.85mi
710 Glenn St Gastonia, NC 2.0 1.0 800 $1,125 $1.41 25d 1 0.89mi
609 N Rhyne St Gastonia, NC 2.0 1.0 780 $1,450 $1.86 5d 1 0.91mi
210 S Highland St Unit A Gastonia, NC 1.0 1.0 800 $995 $1.24 18d 1 0.94mi
407 S Chester St Gastonia, NC 2.0 1.5 1060 $1,262 $1.19 4d 2 1.07mi
300 S Firestone St Gastonia, NC 1.0 1.0 902 $1,425 $1.58 25d 1 1.20mi
408 S Weldon St Gastonia, NC 2.0 1.0 600 $900 $1.50 16d 1 1.21mi
315 S Ransom St Gastonia, NC 3.0 1.0 1012 $1,399 $1.38 16d 1 1.22mi
511 S South St Gastonia, NC 2.0 1.0 950 $1,195 $1.26 25d 1 1.22mi
416 S Weldon St Gastonia, NC 2.0 1.0 650 $900 $1.38 16d 1 1.23mi
610 W 5th Ave Unit 12 Gastonia, NC 2.0 1.0 676 $950 $1.41 25d 1 1.24mi
910 E Davis Ave Gastonia, NC 2.0 1.0 900 $1,288 $1.43 6d 2 1.36mi
903 W 6th Avenue B Gastonia, NC 2.0 1.0 1111 $1,450 $1.31 22d 1 1.40mi

Listing history 31 events

  1. 2026-06-21
    days on market $149,900 Active 76 DOM
  2. 2026-06-18
    days on market $149,900 Active 73 DOM
  3. 2026-06-17
    days on market $149,900 Active 72 DOM
  4. 2026-06-16
    days on market $149,900 Active 71 DOM
  5. 2026-06-15
    days on market $149,900 Active 70 DOM
  6. 2026-06-13
    days on market $149,900 Active 68 DOM
  7. 2026-06-09
    days on market $149,900 Active 64 DOM
  8. 2026-06-08
    days on market $149,900 Active 63 DOM
  9. 2026-06-07
    days on market $149,900 Active 62 DOM
  10. 2026-06-04
    days on market $149,900 Active 59 DOM
  11. 2026-06-03
    days on market $149,900 Active 58 DOM
  12. 2026-06-02
    days on market $149,900 Active 57 DOM
  13. 2026-06-01
    days on market $149,900 Active 56 DOM
  14. 2026-05-31
    days on market $149,900 Active 55 DOM
  15. 2026-04-06
    listed $154,900 Active
  16. 2026-03-16
    listed $159,900 Active
  17. 2026-02-24
    listed $159,900 Active
  18. 2025-08-14
    price $145,000
  19. 2025-08-07
    price $155,000
  20. 2025-08-06
    price $160,000
  21. 2025-07-19
    price $165,000
  22. 2025-06-28
    listed $170,000 Active
  23. 2022-09-29
    soldstatus $110,000 Closed
  24. 2022-09-29
    soldstatus $110,000
  25. 2022-08-29
    historical Active Under Contract
  26. 2022-08-22
    status Active
  27. 2022-08-17
    historical Active Under Contract
  28. 2022-08-12
    status Active
  29. 2022-08-09
    historical Active Under Contract
  30. 2022-08-03
    price $125,000
  31. 2022-06-21
    listed $130,000 Active

ⓘ 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
$1,137 · $95/mo
Projected year-2 tax
$1,229 · $102/mo
Expected delta
+$92/yr (+$8/mo · 8.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 21% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$15,009
− Mortgage interest
−$8,397
− Property taxes
−$1,137
− Insurance
−$750
− Repairs & maintenance
−$1,201
− Management
−$1,201
− Depreciation
−$4,361
Taxable loss
−$2,036
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$489
After-tax cash flow
$1,026/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
Gaston County Schools
NCES district ID
3701620
Math proficiency
44% ▲ 4.00%
Reading proficiency
42% ▲ 1.00%
Median HH income
$43,644
Composite
36.39/100
National rank
#4680
State rank
#93 of 178 in NC

Livability — Gastonia

Score
59/100
State rank
#528
US rank
#19444

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gastonia, NC
County
Gaston County · 201,497 people
City population
114,179
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
36,272
Household income
$49,643
Rent vs Own
45.3% rent · 54.7% own
Severe rent burden
1521.0

Population outlook (Gaston County) Hauer SSP2

Today (2025)
230,027 people
By 2030
237,300 · +3.2%
By 2040
249,659 · +8.5%
By 2050
257,806 · +12.1%
By 2075
272,163 · +18.3%
By 2100
268,652 · +16.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 46% Black 33% Hispanic / Latino 16% Two or more races 9%
Hispanic origin (detail)
Mexican 6% Puerto Rican 2%
Common ancestry
Serbian 2% Slovak 1% Italian 1%
Foreign-born
7% · Canada, Dominican Republic, Jamaica
Languages at home
86% English-only · Spanish 13%

Political lean MEDSL · Gaston

2024 margin
Strong R (+25.0) · D 37.0% · R 62.1%
2008→2024 swing
0.0pp no change · 2008: -25.0pp · 2024: -25.0pp
All cycles
2024: R+25.0 2020: R+27.8 2016: R+32.1 2012: R+25.6 2008: R+25.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -348.71%
Current HPI
252.912
Rent YoY
▲ 5.63%
Metro
Charlotte-Concord-Gastonia, NC-SC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+19.2% since first listed
17 events — show timeline
  • 2026-04-06 Listed $154,900 CANOPYMLS as Distributed by MLS Grid
  • 2026-03-16 Listed $159,900 CANOPYMLS as Distributed by MLS Grid
  • 2026-02-24 Listed $159,900 CANOPYMLS as Distributed by MLS Grid
  • 2025-08-14 Price Changed $145,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-08-07 Price Changed $155,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-08-06 Price Changed $160,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-07-19 Price Changed $165,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-06-28 Listed $170,000 CANOPYMLS as Distributed by MLS Grid
  • 2022-09-29 Sold (Public Records) $110,000 Public Records
  • 2022-09-29 Sold (MLS) $110,000 CANOPYMLS as Distributed by MLS Grid
  • 2022-08-29 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2022-08-22 Relisted CANOPYMLS as Distributed by MLS Grid
  • 2022-08-17 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2022-08-12 Relisted CANOPYMLS as Distributed by MLS Grid
  • 2022-08-09 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2022-08-03 Price Changed $125,000 CANOPYMLS as Distributed by MLS Grid
  • 2022-06-21 Listed $130,000 CANOPYMLS as Distributed by MLS Grid

Property tax history

+7.2%/yr

Latest (2025): $1,137 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…