CashFlowRE
Sign in Sign up
6740 Stantonsburg Rd
D Composite 41.44
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 +15.1/30.0
  • ARV discount +6.8/15.0
  • DSCR +4.6/10.0
  • Schools +3.6/10.0
  • Livability +3.3/5.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$215,000

6740 Stantonsburg Rd · Farmville, NC 27828
3 bd · 2.0 ba · 1,680 sqft · Manufactured public records · 84 Days on market
Built 1995 0.52 ac lot Est $212k · at est.

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

Listing remarks MLS

This lovely 3-bedroom, 2-bathroom home, located on over half an acre lot, offers an updated and open concept living space. The living room has built-in shelving with a cozy fireplace. The kitchen has a functional eat-in island and substantial storage. Off the kitchen you will find a laundry room with additional storage. The three bedrooms offer natural lighting. The primary suite has a walk-in closet and ensuite bathroom. Both bathrooms provide double sinks. Outside, you will find a relaxing front porch, perfect for a swing. You will also find a back porch, great for entertaining and relaxing. In the backyard you will find a detached wired garage with concrete pad and great storage. The spacious backyard has a firepit and extra storage closet outside. Property to be sold as is. See attached quotes.

Key facts

  • Double sinks
  • Front porch
  • Open layout

Tags

OPEN LAYOUTKITCHEN WITH ISLANDCOZY FIREPLACEDOUBLE SINKSFRONT PORCHBACK DECK

Property features AI

Finance

  • Other: Zoning: RMHA; Lot roughly 0.52 acres (approx. 100 x 225 x 100 x 225); Road frontage on city street and state road; Subdivision: Pollard Farm
  • HOA & community: No association amenities

Exterior

  • Parking: 4 total parking spaces; 4-car garage; Unpaved off-street parking
  • Utilities: Public water; Water connected; Septic tank
  • Home design: Manufactured home; Single-story; Entry level: 1
  • Construction: Vinyl siding and frame construction; Composition roof; Brick/mortar foundation; Built as a manufactured home
  • Exterior features: Covered patio/porch; Deck; Porch; Has view; No additional exterior features listed; No pool

Interior

  • Kitchen: Gas oven; Refrigerator; Dishwasher; Microwave; Electric water heater
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 2 full bathrooms; Accessible full bath
  • Heating & cooling: Wall furnace; Electric heating; Heat pump; Central air conditioning
  • Interior features: Walk-in closets; Vaulted ceilings; Kitchen island; Ceiling fans; Window coverings; Unfurnished
  • Laundry & utility: Laundry room

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/2.0-bath manufactured listed at $215k.

Deal economics

  • At list price, monthly cash flow is $70 ($838/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 $174k (19.2% below list).
  • Recommended offer: $174k (19.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 4.1% in Farmville — 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 66/100 on livability (#272 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: amenities C-, employment C-, crime F.
  • Pitt County Schools (rural): math 41% / reading 44% proficiency, ranked #100 of 178 in NC (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Sam D Bundy Elementary (math 23% / reading 33%, grade F, #1,022 of 1,410 statewide, top 73%, 378 students, 99% FRL); Farmville Middle (math 31% / reading 35%, grade F, #305 of 475 statewide, top 65%, 611 students, 100% FRL); Farmville Central High (math 42% / reading 47%, grade F, #352 of 535 statewide, top 68%, 789 students, 99% FRL) — zoned schools average 99% FRL vs 56% district-wide (43 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 87 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,300 units permitted in Pitt County in 2024 (204 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 $6k of value loss. Plan a longer hold.
  • Pitt County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 84 days — a 6% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 14y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $173,724 (19.2% below list)

Questions for the listing agent

  1. It's been on market 84 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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?
  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
0.81%
Cap rate
6.68%
Cash-on-cash
1.39%
DSCR
1.06
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$211,680
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6748 Stantonsburg Rd 0.02mi 3/2.0 1,646 (-2%) 1mo $208,000 $126 95

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
-14.1%
Equity multiple
0.49×
Total profit
$-30,477
Equity at exit
$32,057
10-year hold
IRR
-5.4%
Equity multiple
0.65×
Total profit
$-21,161
Equity at exit
$18,589

Cash invested: $60,200 (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 27828

Home prices YoY
-20.9%
Active inventory
87
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,737 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$86 /mo · $1,026/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$365
Net cashflow
$70

Break-even live

Break-even rent $1,649
Max offer price $215,000
Occupancy floor 91%

Sensitivity live

Price -10% $192 -5% $131 +0% $70 +5% $9 +10% $-52
Rent -10% $-67 -5% $1 +0% $70 +5% $138 +10% $207
Rate -1.0pp $178 -0.5pp $125 base $70 +0.5pp $14 +1.0pp $-43

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
$53,750
Closing costs
$6,450
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6401 Stantonsburg Rd Farmville, NC 3.0 2.0 1350 $1,300 $0.96 23d 1 0.85mi
4022 East Horne Ave Farmville, NC 3.0 2.0 1700 $2,250 $1.32 23d 1 1.23mi

Listing history 30 events

  1. 2026-06-21
    days on market $215,000 Active 84 DOM
  2. 2026-06-19
    days on market $215,000 Active 82 DOM
  3. 2026-06-18
    days on market $215,000 Active 81 DOM
  4. 2026-06-17
    days on market $215,000 Active 80 DOM
  5. 2026-06-16
    days on market $215,000 Active 79 DOM
  6. 2026-06-15
    days on market $215,000 Active 78 DOM
  7. 2026-06-13
    days on market $215,000 Active 75 DOM
  8. 2026-06-10
    days on market $215,000 Active 73 DOM
  9. 2026-06-09
    days on market $215,000 Active 72 DOM
  10. 2026-06-08
    days on market $215,000 Active 71 DOM
  11. 2026-06-07
    days on market $215,000 Active 70 DOM
  12. 2026-06-05
    days on market $215,000 Active 67 DOM
  13. 2026-06-03
    days on market $215,000 Active 66 DOM
  14. 2026-06-02
    days on market $215,000 Active 65 DOM
  15. 2026-06-01
    days on market $215,000 Active 64 DOM
  16. 2026-05-31
    days on market $215,000 Active 63 DOM
  17. 2026-05-30
    days on market $215,000 Active 62 DOM
  18. 2026-05-05
    price $215,000
  19. 2026-03-30
    listed $220,000 Active
  20. 2025-06-06
    soldstatus $190,000 Closed 809-char remark
    Show marketing remark (809 chars)

    This lovely 3-bedroom, 2-bathroom home, located on over half an acre lot, offers an updated and open concept living space. The living room has built-in shelving with a cozy fireplace. The kitchen has a functional eat-in island and substantial storage. Off the kitchen you will find a laundry room with additional storage. The three bedrooms offer natural lighting. The primary suite has a walk-in closet and ensuite bathroom. Both bathrooms provide double sinks. Outside, you will find a relaxing front porch, perfect for a swing. You will also find a back porch, great for entertaining and relaxing. In the backyard you will find a detached wired garage with concrete pad and great storage. The spacious backyard has a firepit and extra storage closet outside. Property to be sold as is. See attached quotes.

  21. 2025-06-06
    soldstatus $190,000
    Show marketing remark (809 chars)

    This lovely 3-bedroom, 2-bathroom home, located on over half an acre lot, offers an updated and open concept living space. The living room has built-in shelving with a cozy fireplace. The kitchen has a functional eat-in island and substantial storage. Off the kitchen you will find a laundry room with additional storage. The three bedrooms offer natural lighting. The primary suite has a walk-in closet and ensuite bathroom. Both bathrooms provide double sinks. Outside, you will find a relaxing front porch, perfect for a swing. You will also find a back porch, great for entertaining and relaxing. In the backyard you will find a detached wired garage with concrete pad and great storage. The spacious backyard has a firepit and extra storage closet outside. Property to be sold as is. See attached quotes.

  22. 2025-04-23
    status Pending 809-char remark
    Show marketing remark (809 chars)

    This lovely 3-bedroom, 2-bathroom home, located on over half an acre lot, offers an updated and open concept living space. The living room has built-in shelving with a cozy fireplace. The kitchen has a functional eat-in island and substantial storage. Off the kitchen you will find a laundry room with additional storage. The three bedrooms offer natural lighting. The primary suite has a walk-in closet and ensuite bathroom. Both bathrooms provide double sinks. Outside, you will find a relaxing front porch, perfect for a swing. You will also find a back porch, great for entertaining and relaxing. In the backyard you will find a detached wired garage with concrete pad and great storage. The spacious backyard has a firepit and extra storage closet outside. Property to be sold as is. See attached quotes.

  23. 2025-04-04
    listed $190,000 Active 809-char remark
    Show marketing remark (809 chars)

    This lovely 3-bedroom, 2-bathroom home, located on over half an acre lot, offers an updated and open concept living space. The living room has built-in shelving with a cozy fireplace. The kitchen has a functional eat-in island and substantial storage. Off the kitchen you will find a laundry room with additional storage. The three bedrooms offer natural lighting. The primary suite has a walk-in closet and ensuite bathroom. Both bathrooms provide double sinks. Outside, you will find a relaxing front porch, perfect for a swing. You will also find a back porch, great for entertaining and relaxing. In the backyard you will find a detached wired garage with concrete pad and great storage. The spacious backyard has a firepit and extra storage closet outside. Property to be sold as is. See attached quotes.

  24. 2025-04-03
    historical $190,000 809-char remark
    Show marketing remark (809 chars)

    This lovely 3-bedroom, 2-bathroom home, located on over half an acre lot, offers an updated and open concept living space. The living room has built-in shelving with a cozy fireplace. The kitchen has a functional eat-in island and substantial storage. Off the kitchen you will find a laundry room with additional storage. The three bedrooms offer natural lighting. The primary suite has a walk-in closet and ensuite bathroom. Both bathrooms provide double sinks. Outside, you will find a relaxing front porch, perfect for a swing. You will also find a back porch, great for entertaining and relaxing. In the backyard you will find a detached wired garage with concrete pad and great storage. The spacious backyard has a firepit and extra storage closet outside. Property to be sold as is. See attached quotes.

  25. 2020-08-20
    soldstatus $128,000 519-char remark
    Show marketing remark (519 chars)

    This home has gorgeous high-quality updates throughout . The open concept main living area enhances the generous square footage of this home. There is a comfortable front porch complete with swing for enjoying the breeze and a roomy deck perfect for entertaining. Everyone will appreciate the wired detached garage with concrete pad and plenty of room for parking and storage. Addiitionally, there is a storage room on the opposite end of the house. The roof and heat pump were replaced 2013. Appliances replaced 2016.

  26. 2020-08-20
    soldstatus $128,000
    Show marketing remark (519 chars)

    This home has gorgeous high-quality updates throughout . The open concept main living area enhances the generous square footage of this home. There is a comfortable front porch complete with swing for enjoying the breeze and a roomy deck perfect for entertaining. Everyone will appreciate the wired detached garage with concrete pad and plenty of room for parking and storage. Addiitionally, there is a storage room on the opposite end of the house. The roof and heat pump were replaced 2013. Appliances replaced 2016.

  27. 2020-06-29
    listed $119,900 519-char remark
    Show marketing remark (519 chars)

    This home has gorgeous high-quality updates throughout . The open concept main living area enhances the generous square footage of this home. There is a comfortable front porch complete with swing for enjoying the breeze and a roomy deck perfect for entertaining. Everyone will appreciate the wired detached garage with concrete pad and plenty of room for parking and storage. Addiitionally, there is a storage room on the opposite end of the house. The roof and heat pump were replaced 2013. Appliances replaced 2016.

  28. 2013-09-19
    soldstatus $25,000
  29. 2012-10-23
    listed $29,900
  30. 1996-09-01
    soldstatus $13,000

ⓘ 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
$1,026 · $86/mo
Projected year-2 tax
$1,763 · $147/mo
Expected delta
+$737/yr (+$61/mo · 71.8%)

ⓘ 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 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$20,847
− Mortgage interest
−$12,043
− Property taxes
−$1,026
− Insurance
−$1,075
− Repairs & maintenance
−$1,668
− Management
−$1,668
− Depreciation
−$6,255
Taxable loss
−$2,888
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$693
After-tax cash flow
$1,531/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
Pitt County Schools
NCES district ID
3700012
Math proficiency
41% ▬ 0.00%
Reading proficiency
44% ▲ 2.00%
Median HH income
$40,631
Composite
35.67/100
National rank
#4877
State rank
#100 of 178 in NC

Livability — Farmville

Score
66/100
State rank
#272
US rank
#11852

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
8,155

Population outlook (Pitt County) Hauer SSP2

Today (2025)
194,585 people
By 2030
203,756 · +4.7%
By 2040
220,807 · +13.5%
By 2050
236,614 · +21.6%
By 2075
275,940 · +41.8%
By 2100
300,058 · +54.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 50% Black 37% Two or more races 6% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 3%
Common ancestry
Subsaharan African 2% Slovak 1% Italian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 3% Russian/Polish/Slavic 1%

Political lean MEDSL · Pitt

2024 margin
Lean D (+6.0) · D 52.5% · R 46.5% · Other 1.1%
2008→2024 swing
-2.8pp toward R · 2008: 8.8pp · 2024: 6.0pp
All cycles
2024: D+6.0 2020: D+9.4 2016: D+7.4 2012: D+6.7 2008: D+8.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -51.30%
Current HPI
193.5248
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

+1553.8% since first listed
13 events — show timeline
  • 2026-05-05 Price Changed $215,000 Hive MLS
  • 2026-03-30 Listed $220,000 Hive MLS
  • 2025-06-06 Sold (Public Records) $190,000 Public Records
  • 2025-06-06 Sold (MLS) $190,000 Hive MLS
  • 2025-04-23 Pending Hive MLS
  • 2025-04-04 Listed $190,000 Hive MLS
  • 2025-04-03 Coming Soon $190,000 Hive MLS
  • 2020-08-20 Sold (Public Records) $128,000 Public Records
  • 2020-08-20 Sold (MLS) $128,000 Hive MLS
  • 2020-06-29 Listed $119,900 Hive MLS
  • 2013-09-19 Sold (MLS) $25,000 Hive MLS
  • 2012-10-23 Listed $29,900 Hive MLS
  • 1996-09-01 Sold (Public Records) $13,000 Public Records

Property tax history

+7.9%/yr

Latest (2025): $1,026 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…