CashFlowRE
Sign in Sign up
610 Jackson St
B+ Composite 75.33
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.5/10.0

$34,900

610 Jackson St · Laurinburg, NC 28352
3 bd · 1.0 ba · 1,318 sqft · SingleFamily public records · 101 Days on market
Built 1947 0.34 ac lot Est $69k · 49% under ↓ 22% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover a promising opportunity with this spacious property situated on a generous lot in a quiet neighborhood. While the home currently requires extensive renovation, it offers tremendous potential for visionaries and investors alike. Featuring a large footprint, charming exterior details, and a prime location, this property is an ideal canvas to create your dream residence or a lucrative development project. Don't miss the chance to transform this diamond in the rough into a stunning masterpiece—perfect for those with the creativity and enthusiasm to turn potential into reality!

Key facts

  • 0.34 acre lot
  • 2 garage spots
  • Built 1947

Property features AI

Exterior

  • Parking: Detached 2-car garage; 2 total parking spaces
  • Utilities: Water connected; Sewer connected
  • Home design: Single-family residence; One story; Entry level: 1; Residential property
  • Construction: Frame construction; Shingle roof; Construction details: See remarks
  • Exterior features: Covered front porch; Chain link fencing

Interior

  • Bedrooms: 6 total rooms (bedroom count not specified)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Other heating; No central cooling
  • Interior features: Crawl space basement; Has a view

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/1.0-bath single-family listed at $35k.

Deal economics

  • At list price, monthly cash flow is $777 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $35k).
  • Recommended offer: $32k (9.0% below list) — sets the bar for market timing.
  • Cap rate 33.0% vs local median 5.1% in Laurinburg — 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 56/100 on livability (#632 in NC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-; Watch: health & safety C-, crime F, amenities F.
  • Scotland County Schools (town): math 23% / reading 28% proficiency, ranked #160 of 178 in NC (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: South Johnson Elementary (math 28% / reading 35%, grade F, #945 of 1,410 statewide, top 68%, 672 students, 100% FRL); Spring Hill Middle (math 25% / reading 29%, grade F, #374 of 475 statewide, top 80%, 643 students, 99% FRL); Scotland High School (math 45% / reading 44%, grade F, #352 of 535 statewide, top 68%, 1,445 students, 98% FRL) — zoned schools average 99% FRL vs 72% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 158 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 70 units permitted in Scotland County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $241 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Scotland County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $10k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 101 days — a 9% lower offer ($32k) is reasonable based on typical stale-listing flexibility.
  • 3 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 $20k; list at $35k implies a 74% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 78% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $31,759 (9.0% below list)

Questions for the listing agent

  1. It's been on market 101 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1947 — 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 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?
  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. 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.
  8. 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.
  9. 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
3.58%
Cap rate
33.01%
Cash-on-cash
95.42%
DSCR
5.25
GRM
2.3

CMA / ARV

ARV (on-the-fly)
$68,536
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
201 2nd St 0.36mi 2/1.0 (-1) 1,430 (+8%) 3mo $60,000 $42 62
613 Mcnair Ave 0.50mi 3/2.0 1,301 (-1%) 12mo $62,000 $48 61
105 Sanford Rd 0.22mi 2/1.0 (-1) 1,152 (-13%) 7mo $60,000 $52 58
302 S Caledonia Rd 0.57mi 3/1.0 1,257 (-5%) 16mo $94,000 $75 52
815 Covenant Way 0.34mi 4/2.0 (+1) 1,176 (-11%) 12mo $42,000 $36 47
110 First St 0.34mi 2/1.0 (-1) 1,515 (+15%) 9mo $72,000 $48 46
305 2nd St 0.40mi 3/1.0 1,155 (-12%) 22mo $59,900 $52 43
518 Queensdale St 0.67mi 3/1.5 1,240 (-6%) 21mo $111,000 $90 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
96.3%
Equity multiple
5.49×
Total profit
$43,832
Equity at exit
$5,204
10-year hold
IRR
99.0%
Equity multiple
11.43×
Total profit
$101,891
Equity at exit
$3,018

Cash invested: $9,772 (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 28352

Home prices YoY
-3.4%
Active inventory
158
Price-to-rent
2.3×

Monthly cashflow live

Estimated rent
$1,250 medium interval (Pro) →
Mortgage (P&I)
$183
Tax from tax record
$13 /mo · $155/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$777

Break-even live

Break-even rent $266
Max offer price $34,900
Occupancy floor 33%

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
$8,725
Closing costs
$1,047
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
809 W Allen Ln Laurinburg, NC 3.0 2.0 1503 $1,250 $0.83 23d 1 0.87mi

Listing history 21 events

  1. 2026-06-18
    days on market $34,900 Active 101 DOM
  2. 2026-06-17
    days on market $34,900 Active 100 DOM
  3. 2026-06-16
    days on market $34,900 Active 99 DOM
  4. 2026-06-15
    days on market $34,900 Active 98 DOM
  5. 2026-06-14
    days on market $34,900 Active 96 DOM
  6. 2026-06-13
    days on market $34,900 Active 95 DOM
  7. 2026-06-10
    days on market $34,900 Active 93 DOM
  8. 2026-06-09
    days on market $34,900 Active 92 DOM
  9. 2026-06-08
    days on market $34,900 Active 91 DOM
  10. 2026-06-07
    days on market $34,900 Active 90 DOM
  11. 2026-06-05
    days on market $34,900 Active 87 DOM
  12. 2026-06-03
    days on market $34,900 Active 86 DOM
  13. 2026-06-02
    days on market $34,900 Active 85 DOM
  14. 2026-06-01
    days on market $34,900 Active 84 DOM
  15. 2026-05-31
    days on market $34,900 Active 83 DOM
  16. 2026-05-30
    days on market $34,900 Active 82 DOM
  17. 2026-03-09
    listed $34,900 Active
  18. 2025-09-16
    soldstatus $20,000 Closed 594-char remark
    Show marketing remark (594 chars)

    Discover a promising opportunity with this spacious property situated on a generous lot in a quiet neighborhood. While the home currently requires extensive renovation, it offers tremendous potential for visionaries and investors alike. Featuring a large footprint, charming exterior details, and a prime location, this property is an ideal canvas to create your dream residence or a lucrative development project. Don't miss the chance to transform this diamond in the rough into a stunning masterpiece—perfect for those with the creativity and enthusiasm to turn potential into reality!

  19. 2025-08-21
    status Active 594-char remark
    Show marketing remark (594 chars)

    Discover a promising opportunity with this spacious property situated on a generous lot in a quiet neighborhood. While the home currently requires extensive renovation, it offers tremendous potential for visionaries and investors alike. Featuring a large footprint, charming exterior details, and a prime location, this property is an ideal canvas to create your dream residence or a lucrative development project. Don't miss the chance to transform this diamond in the rough into a stunning masterpiece—perfect for those with the creativity and enthusiasm to turn potential into reality!

  20. 2025-08-12
    status Pending 594-char remark
    Show marketing remark (594 chars)

    Discover a promising opportunity with this spacious property situated on a generous lot in a quiet neighborhood. While the home currently requires extensive renovation, it offers tremendous potential for visionaries and investors alike. Featuring a large footprint, charming exterior details, and a prime location, this property is an ideal canvas to create your dream residence or a lucrative development project. Don't miss the chance to transform this diamond in the rough into a stunning masterpiece—perfect for those with the creativity and enthusiasm to turn potential into reality!

  21. 2025-07-11
    listed $45,000 Active 594-char remark
    Show marketing remark (594 chars)

    Discover a promising opportunity with this spacious property situated on a generous lot in a quiet neighborhood. While the home currently requires extensive renovation, it offers tremendous potential for visionaries and investors alike. Featuring a large footprint, charming exterior details, and a prime location, this property is an ideal canvas to create your dream residence or a lucrative development project. Don't miss the chance to transform this diamond in the rough into a stunning masterpiece—perfect for those with the creativity and enthusiasm to turn potential into reality!

ⓘ 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
$155 · $13/mo
Projected year-2 tax
$286 · $24/mo
Expected delta
+$131/yr (+$11/mo · 84.3%)

ⓘ 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 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 7/10 Severe 78% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$15,000
− Mortgage interest
−$1,955
− Property taxes
−$155
− Insurance
−$174
− Repairs & maintenance
−$1,200
− Management
−$1,200
− Depreciation
−$1,015
Taxable income
$9,300
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,232
After-tax cash flow
$7,092/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
Scotland County Schools
NCES district ID
3704200
Math proficiency
23% ▼ -5.00%
Reading proficiency
28% ▼ -3.00%
Median HH income
$31,203
Composite
20.66/100
National rank
#8536
State rank
#160 of 178 in NC

Livability — Laurinburg

Score
56/100
State rank
#632
US rank
#22962

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Laurinburg, NC
City population
24,177
Population (ZIP)
24,177

Population outlook (Scotland County) Hauer SSP2

Today (2025)
33,331 people
By 2030
32,017 · -3.9%
By 2040
29,290 · -12.1%
By 2050
26,554 · -20.3%
By 2075
19,857 · -40.4%
By 2100
13,851 · -58.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
Black 42% White 37% Native American 11% Two or more races 6% Hispanic / Latino 4% Asian 1%
Common ancestry
Serbian 2% Slovak 1% Italian 1%
Foreign-born
3% · Canada, China
Languages at home
94% English-only · Spanish 3% Chinese 1%

Political lean MEDSL · Scotland

2024 margin
Lean R (+6.9) · D 46.2% · R 53.1%
2008→2024 swing
-22.0pp toward R · 2008: 15.1pp · 2024: -6.9pp
All cycles
2024: R+6.9 2020: R+1.9 2016: D+7.8 2012: D+16.6 2008: D+15.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -9.08%
Current HPI
255.331
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

-22.4% since first listed
5 events — show timeline
  • 2026-03-09 Listed $34,900 Hive MLS
  • 2025-09-16 Sold (MLS) $20,000 LPRMLS
  • 2025-08-21 Relisted LPRMLS
  • 2025-08-12 Pending LPRMLS
  • 2025-07-11 Listed $45,000 LPRMLS

Property tax history

-6.9%/yr

Latest (2025): $155 · +50.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…