CashFlowRE
Sign in Sign up
4467 Patti Clymer Dr #1 6-Plex
C+ Composite 60.84
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 +25.1/30.0
  • DSCR +8.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.6/10.0
  • Schools +3.8/10.0
  • Condition / age +3.8/5.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$699,900

4467 Patti Clymer Dr #1 · Morganton, NC 28655
18 bd · 9.0 ba · 3,785 sqft · MultiFamily · 88 Days on market
Built 1998 Good condition 4.52 ac lot ↓ 24% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 6 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

Calling all investors. Looking for a income producing property? There are 6 income-producing homes that are all on their own deeded lot, 8 total lots ac 4.5. Tax record is for all lots and the 6 units. Seller will not sell individual homes. Homes have been updated and well-kept. Good-paying tenants. Do not drive on the property or approach any of the tenants. The owner is an NC real estate broker. Some appliances belong to the tenants. Each unit is individually deeded, but the Seller will not sell them individually

Key facts

  • 4.52 acre lot
  • Built 1998
  • Listed 87 days

Property features AI

Finance

  • Other: Multi-family property with 6 existing units (6 total); Projected total units noted as 8; Restrictions: see remarks
  • Financial info: Owner pays water for the property; Tenants pay all other utilities except water
  • HOA & community: No HOA; Community features: None; Pets allowed with conditions

Exterior

  • Parking: Each unit parks at its own unit; Other parking (see remarks)
  • Utilities: City water and shared well; Septic system installed
  • Home design: Residential income property; R-3 zoning; Has additional parcels
  • Construction: Manufactured construction; Vinyl exterior
  • Exterior features: Private maintained road access; Road surfaces include dirt and gravel

Interior

  • Kitchen: Electric range
  • Bedrooms: Total of 18 bedrooms across the property; Primary bedroom(s) present
  • Flooring: Vinyl
  • Bathrooms: 9 full bathrooms
  • Heating & cooling: Central heating; Central air
  • Interior features: Electric range; Other kitchen appliances included; Vinyl flooring; Central heating; Central air
  • Laundry & utility: In-unit laundry

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 6 × 3-bed/1.5-bath units multifamily listed at $700k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $2k ($19k/yr) — positive. Per door: $258/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($8k rent vs $700k).
  • Recommended offer: $658k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 3.7% in Morganton — 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 69/100 on livability (#149 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: amenities D, schools F, crime D-.
  • Burke County Schools (rural): math 43% / reading 47% proficiency, ranked #89 of 178 in NC (top 50%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 431 active listings in the ZIP; 422 units permitted in Burke County in 2024 (94 in 5+ unit buildings).
  • At $8,084/mo this rent would consume 168% of the median local household income ($58k/yr) (locally 1145% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $5k of loan paydown is wiped out by about $21k of value loss. Plan a longer hold.
  • Burke County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 88 days — a 6% lower offer ($658k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $75k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $657,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 88 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. Crime grade is D 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.16%
Cap rate
8.95%
Cash-on-cash
9.49%
DSCR
1.42
GRM
7.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-2.0%
Equity multiple
0.93×
Total profit
$-14,603
Equity at exit
$104,357
10-year hold
IRR
7.7%
Equity multiple
1.59×
Total profit
$114,858
Equity at exit
$60,515

Cash invested: $195,972 (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 28655

Home prices YoY
-13.2%
Active inventory
431
Price-to-rent
43.3×

Monthly cashflow live

Estimated rent
$8,084 medium interval (Pro) →
Mortgage (P&I)
$3,670
Tax est. 1.5%
$875 /mo · $10,498/yr
Insurance
$292
HOA
$0
Vacancy / Maint / Mgmt
$1,698
Net cashflow
$1,550

Break-even live

Break-even rent $6,123
Max offer price $699,900
Occupancy floor 76%

6-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (6 units) $8,084

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
$174,975
Closing costs
$20,997
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 20 events

  1. 2026-06-19
    days on market $699,900 Active 88 DOM
  2. 2026-06-18
    days on market $699,900 Active 87 DOM
  3. 2026-06-17
    days on market $699,900 Active 86 DOM
  4. 2026-06-16
    days on market $699,900 Active 85 DOM
  5. 2026-06-15
    days on market $699,900 Active 84 DOM
  6. 2026-06-14
    days on market $699,900 Active 82 DOM
  7. 2026-06-13
    days on market $699,900 Active 81 DOM
  8. 2026-06-10
    days on market $699,900 Active 79 DOM
  9. 2026-06-09
    days on market $699,900 Active 78 DOM
  10. 2026-06-08
    days on market $699,900 Active 77 DOM
  11. 2026-06-07
    days on market $699,900 Active 76 DOM
  12. 2026-06-05
    days on market $699,900 Active 73 DOM
  13. 2026-06-02
    days on market $699,900 Active 71 DOM
  14. 2026-06-01
    days on market $699,900 Active 70 DOM
  15. 2026-05-31
    days on market $699,900 Active 69 DOM
  16. 2026-05-30
    days on market $699,900 Active 68 DOM
  17. 2026-04-11
    price $699,900
  18. 2026-03-23
    listed $775,000 Active
  19. 2025-07-09
    price $875,000
  20. 2025-03-15
    listed $925,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 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
$97,008
− Mortgage interest
−$39,205
− Property taxes
−$10,498
− Insurance
−$3,500
− Repairs & maintenance
−$7,761
− Management
−$7,761
− Depreciation
−$20,361
Taxable income
$7,923
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,901
After-tax cash flow
$16,693/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.

Condition & rehab AI · 13 photos

Good 75/100 Cosmetic rehab

This multi-family property is in good condition with minimal repairs needed. It offers a good investment opportunity with potential for value increase through minor updates.

Value-add opportunities

  • Both Paint touch-ups — Fresh paint enhances the curb appeal and interior aesthetics, improving both resale and rental value.
  • Both Landscaping improvements — Aesthetic enhancements to the landscaping can increase the property's curb appeal and attract more tenants or buyers.

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint touch-ups — Fresh paint enhances the curb appeal and interior aesthetics, improving both resale and rental value.
  • Both Landscaping improvements — Aesthetic enhancements to the landscaping can increase the property's curb appeal and attract more tenants or buyers.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Burke County Schools
NCES district ID
3700480
Math proficiency
43% ▼ -2.00%
Reading proficiency
47% ▬ 0.00%
Median HH income
$38,342
Composite
37.51/100
National rank
#4400
State rank
#89 of 178 in NC

Livability — Morganton

Score
69/100
State rank
#149
US rank
#8307

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Burke County · 55,100 people
City population
55,100
Metro
Hickory-Lenoir-Morganton, NC
Population (ZIP)
55,100
Household income
$57,713
Rent vs Own
27.3% rent · 72.7% own
Severe rent burden
1145.0

Population outlook (Burke County) Hauer SSP2

Today (2025)
86,552 people
By 2030
84,123 · -2.8%
By 2040
78,165 · -9.7%
By 2050
71,099 · -17.9%
By 2075
56,264 · -35.0%
By 2100
44,742 · -48.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Hispanic / Latino 11% Black 8% Two or more races 5% Asian 3% Native American 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 2% Italian 2% Serbian 2%
Foreign-born
7% · Canada, China
Languages at home
87% English-only · Spanish 8% Other Asian/Pacific 1% Arabic 1%

Political lean MEDSL · Burke

2024 margin
Solid R (+41.2) · D 29.0% · R 70.3%
2008→2024 swing
-22.0pp toward R · 2008: -19.2pp · 2024: -41.2pp
All cycles
2024: R+41.2 2020: R+40.1 2016: R+39.4 2012: R+23.6 2008: R+19.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -55.07%
Current HPI
362.0732
Rent YoY
Metro
Hickory-Lenoir-Morganton, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

-24.3% since first listed
4 events — show timeline
  • 2026-04-11 Price Changed $699,900 CANOPYMLS as Distributed by MLS Grid
  • 2026-03-23 Listed $775,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-07-09 Price Changed $875,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-03-15 Listed $925,000 CANOPYMLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…