CashFlowRE
Sign in Sign up
310 E Church St
C- Composite 51.27
Why this score? — see what drove the C- 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 +18.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.8/10.0
  • 1% rule +3.9/10.0
  • Appreciation +3.9/10.0
  • Schools +3.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$145,000

310 E Church St · Richfield, NC 28137
3 bd · 1.0 ba · 1,524 sqft · SingleFamily public records · 2 Days on market
Built 1921 0.47 ac lot

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

Listing remarks

Investment opportunity in the heart of Richfield! Located in the sought-after North Stanly School District, this 3-bedroom, 1.5-bath home offers tremendous potential for investors, flippers, or buyers looking for their next project. The property includes a storage building and features a new HVAC system installed in 2026. Situated on a lot zoned HB (Highway Business), the property offers future flexibility for a variety of potential uses, subject to buyer verification. Whether you're looking to renovate and hold as a rental, restore as a residence, or explore business-related opportunities, this property presents numerous possibilities. Conveniently located near downtown Richfield, local bu

Key facts

  • Local businesses
  • Versatile property
  • Zoned hb

Tags

NEW HVAC SYSTEMZONED HBNEAR DOWNTOWN RICHFIELDLOCAL BUSINESSESMAJOR HIGHWAYSVERSATILE PROPERTY

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Driveway parking
  • Utilities: City water; Public sewer
  • Home design: Single-family residence; One-story; Site-built; Residential property
  • Construction: Vinyl exterior; Crawl space foundation; Built on site
  • Exterior features: Covered front porch; Outbuilding on the property; Road access is publicly maintained; Driveway; Road surfaces: gravel and paved

Interior

  • Kitchen: No appliances included
  • Bedrooms: 3 bedrooms (all on the main level)
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Fireplace; 8 total rooms
  • Laundry & utility: Washer hookup; Electric dryer hookup; Laundry located in the kitchen 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 3-bed/1.0-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $140 ($2k/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 $128k (11.5% below list).
  • Recommended offer: $128k (11.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 64/100 on livability (#348 in NC) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A, employment B; Watch: amenities F, commute F, health & safety F.
  • Stanly County Schools (rural): math 38% / reading 42% proficiency, ranked #113 of 178 in NC (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Richfield Elementary (math 37% / reading 37%, grade F, #771 of 1,410 statewide, top 57%, 316 students, 99% FRL); North Stanly Middle (math 25% / reading 43%, grade F, #294 of 475 statewide, top 63%, 487 students, 52% FRL); North Stanly High (math 67% / reading 47%, grade C, #248 of 535 statewide, top 48%, 591 students, 49% FRL) — zoned schools average 67% FRL vs 46% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 21 active listings in the ZIP; 367 units permitted in Stanly County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-2.2%/yr); year-one equity from $1k of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Stanly County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $48k; list at $145k implies a 202% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1921 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wind risk, 26% 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 $128,335 (11.5% below list)

Questions for the listing agent

  1. Built in 1921 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.89%
Cap rate
7.45%
Cash-on-cash
4.14%
DSCR
1.18
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$315,468
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
323 N Cemetery St 0.27mi 3/2.5 1,583 (+4%) 10mo $329,000 $208 67
317 N Cemetery St 0.34mi 3/2.0 1,425 (-6%) 9mo $295,000 $207 62
103 Deese St 0.51mi 3/2.0 1,600 (+5%) 20mo $325,000 $203 47
113 Danritch Dr 0.71mi 3/1.5 1,359 (-11%) 19mo $254,000 $187 31

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-2.18% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-5.9%
Equity multiple
0.76×
Total profit
$-9,577
Equity at exit
$26,997
10-year hold
IRR
2.3%
Equity multiple
1.18×
Total profit
$7,376
Equity at exit
$21,972

Cash invested: $40,600 (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 28137

Home prices YoY
-0.9%
Active inventory
21
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,283 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$53 /mo · $635/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$140

Break-even live

Break-even rent $1,106
Max offer price $145,000
Occupancy floor 84%

Sensitivity live

Price -10% $222 -5% $181 +0% $140 +5% $99 +10% $58
Rent -10% $39 -5% $89 +0% $140 +5% $191 +10% $241
Rate -1.0pp $213 -0.5pp $177 base $140 +0.5pp $103 +1.0pp $64

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
$36,250
Closing costs
$4,350
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 2 events

  1. 2026-06-21
    remarks 699-char remark
  2. 2026-06-21
    listed $145,000 Active 2 DOM

ⓘ 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
$635 · $53/mo
Projected year-2 tax
$1,189 · $99/mo
Expected delta
+$554/yr (+$46/mo · 87.2%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 26% 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
$15,400
− Mortgage interest
−$8,122
− Property taxes
−$635
− Insurance
−$725
− Repairs & maintenance
−$1,232
− Management
−$1,232
− Depreciation
−$4,218
Taxable loss
−$764
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$183
After-tax cash flow
$1,865/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
Stanly County Schools
NCES district ID
3704320
Math proficiency
38% ▼ -1.00%
Reading proficiency
42% ▲ 1.00%
Median HH income
$43,802
Composite
33.9/100
National rank
#5343
State rank
#113 of 178 in NC

Livability — Richfield

Score
64/100
State rank
#348
US rank
#13862

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Richfield, NC
Population (ZIP)
2,618

Population outlook (Stanly County) Hauer SSP2

Today (2025)
60,082 people
By 2030
59,485 · -1.0%
By 2040
57,407 · -4.5%
By 2050
54,051 · -10.0%
By 2075
45,384 · -24.5%
By 2100
34,694 · -42.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Black 3% Hispanic / Latino 2% Two or more races 2% Asian 2%
Common ancestry
Serbian 4% Slovak 0% Slovene 0%
Foreign-born
1%
Languages at home
96% English-only · Other Asian/Pacific 2% Spanish 1%

Political lean MEDSL · Stanly

2024 margin
Solid R (+50.9) · D 24.2% · R 75.1%
2008→2024 swing
-14.2pp toward R · 2008: -36.7pp · 2024: -50.9pp
All cycles
2024: R+50.9 2020: R+51.1 2016: R+50.2 2012: R+40.4 2008: R+36.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.18%
Current HPI
251.488
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

+202.1% since first listed
2 events — show timeline
  • 2026-06-19 Listed $145,000 CANOPYMLS as Distributed by MLS Grid
  • 2007-07-03 Sold (Public Records) $48,000 Public Records

Property tax history

+3.9%/yr

Latest (2025): $635 · +11.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…