610 Jackson St · Laurinburg, NC
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 5/10 · Moderate
- Est. fire insurance / yr
- $906 – $1,684
Heat risk 7/10 · Major
- Hot days now (above 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 7/10 · Major
- Chance of severe wind over 30 yrs
- 78.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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.
Questions for the listing agent
- 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?
- Built in 1947 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- 96.3%
- Equity multiple
- 5.49×
- Total profit
- $43,832
- Equity at exit
- $5,204
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-18days on market $34,900 Active 101 DOM
-
2026-06-17days on market $34,900 Active 100 DOM
-
2026-06-16days on market $34,900 Active 99 DOM
-
2026-06-15days on market $34,900 Active 98 DOM
-
2026-06-14days on market $34,900 Active 96 DOM
-
2026-06-13days on market $34,900 Active 95 DOM
-
2026-06-10days on market $34,900 Active 93 DOM
-
2026-06-09days on market $34,900 Active 92 DOM
-
2026-06-08days on market $34,900 Active 91 DOM
-
2026-06-07days on market $34,900 Active 90 DOM
-
2026-06-05days on market $34,900 Active 87 DOM
-
2026-06-03days on market $34,900 Active 86 DOM
-
2026-06-02days on market $34,900 Active 85 DOM
-
2026-06-01days on market $34,900 Active 84 DOM
-
2026-05-31days on market $34,900 Active 83 DOM
-
2026-05-30days on market $34,900 Active 82 DOM
-
2026-03-09$34,900 Active
-
2025-09-16soldstatus $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!
-
2025-08-21status 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!
-
2025-08-12status 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!
-
2025-07-11$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
- 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
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 |
|---|---|---|
| Financial Services | 2 | $213B |
|
||
| Retail | 2 | $95B |
|
||
| Industrial Conglomerate | 1 | $38B |
|
||
| Metals / Steel | 1 | $35B |
|
||
| Utilities | 1 | $30B |
|
||
| Industrial Machinery | 1 | $19B |
|
||
Price history
-22.4% since first listed5 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%/yrLatest (2025): $155 · +50.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…