CashFlowRE
Sign in Sign up
217 W Jackson St
D+ Composite 47.8
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 +18.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.6/10.0
  • 1% rule +4.1/10.0
  • Appreciation +3.3/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0

$95,500

217 W Jackson St · Rich Square, NC 27869
2 bd · 1.0 ba · 876 sqft · SingleFamily public records · 164 Days on market
Built 1949 8,712 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* * * MOTIVATED SELLER * * * Welcome home to this charming two-bedroom, one-bath gem nestled in the heart of Rich Square--an absolute win for a first-time buyer or anyone craving easy living. This move-in-ready beauty shines with fresh paint, newly refinished wood floors, and an updated bathroom that feels clean, crisp, and current. Ceiling fans throughout keep things comfortable, while the large gated backyard offers space to play, garden, entertain, or simply exhale. Cute, cozy, and completely dialed in--there's truly nothing to do but move in and start making memories. Blink and you'll miss it.

Key facts

  • Gated backyard
  • Fresh paint
  • Updated bathroom

Tags

GATED BACKYARDNEWLY REFINISHED WOOD FLOORSUPDATED BATHROOMFRESH PAINT

Property features AI

Finance

  • Other: Lot approximately 0.2 acre (dimensions 57 x 144 x 57 x 145); Living area reported as 1,089
  • HOA & community: No association

Exterior

  • Parking: Driveway with gravel surface
  • Utilities: Public water; Public sewer; Electricity connected; Propane available; Sewer connected; Water connected
  • Home design: Single-story site-built house; Updated/remodeled condition; One level
  • Construction: Shingle roof; Construction materials: Unknown
  • Exterior features: Covered porch; Fenced yard; Chain link fencing around back yard

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Bedrooms: 2 bedrooms (both on main level)
  • Flooring: Luxury vinyl; Wood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Baseboard heating (electric); Fireplace(s); Ceiling fan(s) for cooling
  • Interior features: Ceiling fans; Eat-in kitchen; Recessed lighting; Blinds
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 2-bed/1.0-bath single-family listed at $96k.

Deal economics

  • At list price, monthly cash flow is $82 ($982/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 $87k (9.3% below list).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 59/100 on livability (#529 in NC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, health & safety A+, housing B+; Watch: crime F, amenities F, commute F.
  • Northampton County Schools (rural): math 15% / reading 18% proficiency, ranked #176 of 178 in NC (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Northampton County High School (math 2% / reading 17%, grade F, #530 of 535 statewide, top 99%, 240 students, 99% FRL) — zoned schools average 99% FRL vs 78% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 13 active listings in the ZIP; 17 units permitted in Northampton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $660 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Northampton County population projected at -40% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 164 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 2y ago; this cycle's ask has dropped $10k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $43k; list at $96k implies a 122% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 75% 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 $84,040 (12.0% below list)

Questions for the listing agent

  1. It's been on market 164 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1949 — 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. 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?
  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 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
0.91%
Cap rate
7.32%
Cash-on-cash
3.67%
DSCR
1.16
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$53,436
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
209 Pine St 0.16mi 2/1.0 896 (+2%) 20mo $68,000 $76 72
237 Myers Park 0.20mi 2/1.0 972 (+11%) 14mo $49,000 $50 60
113 Pine St 0.09mi 3/1.0 (+1) 980 (+12%) 14mo $60,000 $61 59

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
-10.6%
Equity multiple
0.62×
Total profit
$-10,287
Equity at exit
$14,239
10-year hold
IRR
-1.3%
Equity multiple
0.91×
Total profit
$-2,340
Equity at exit
$8,257

Cash invested: $26,740 (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 27869

Home prices YoY
-1.7%
Active inventory
13
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$866 medium interval (Pro) →
Mortgage (P&I)
$501
Tax from tax record
$62 /mo · $745/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$182
Net cashflow
$82

Break-even live

Break-even rent $763
Max offer price $95,500
Occupancy floor 86%

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
$23,875
Closing costs
$2,865
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 49 events

  1. 2026-06-17
    days on market $95,500 Active 164 DOM
  2. 2026-06-16
    days on market $95,500 Active 163 DOM
  3. 2026-06-15
    days on market $95,500 Active 162 DOM
  4. 2026-06-14
    days on market $95,500 Active 160 DOM
  5. 2026-06-12
    days on market $95,500 Active 159 DOM
  6. 2026-06-09
    days on market $95,500 Active 156 DOM
  7. 2026-06-08
    days on market $95,500 Active 155 DOM
  8. 2026-06-07
    days on market $95,500 Active 154 DOM
  9. 2026-06-07
    days on market $95,500 Active 153 DOM
  10. 2026-06-03
    days on market $95,500 Active 150 DOM
  11. 2026-06-02
    days on market $95,500 Active 149 DOM
  12. 2026-06-01
    days on market $95,500 Active 148 DOM
  13. 2026-05-31
    days on market $95,500 Active 147 DOM
  14. 2026-05-30
    days on market $95,500 Active 146 DOM
  15. 2026-04-28
    price $95,500 610-char remark
    Show marketing remark (610 chars)

    * * * MOTIVATED SELLER * * * Welcome home to this charming two-bedroom, one-bath gem nestled in the heart of Rich Square--an absolute win for a first-time buyer or anyone craving easy living. This move-in-ready beauty shines with fresh paint, newly refinished wood floors, and an updated bathroom that feels clean, crisp, and current. Ceiling fans throughout keep things comfortable, while the large gated backyard offers space to play, garden, entertain, or simply exhale. Cute, cozy, and completely dialed in--there's truly nothing to do but move in and start making memories. Blink and you'll miss it.

  16. 2026-04-28
    price $95,500
    Show marketing remark (610 chars)

    * * * MOTIVATED SELLER * * * Welcome home to this charming two-bedroom, one-bath gem nestled in the heart of Rich Square--an absolute win for a first-time buyer or anyone craving easy living. This move-in-ready beauty shines with fresh paint, newly refinished wood floors, and an updated bathroom that feels clean, crisp, and current. Ceiling fans throughout keep things comfortable, while the large gated backyard offers space to play, garden, entertain, or simply exhale. Cute, cozy, and completely dialed in--there's truly nothing to do but move in and start making memories. Blink and you'll miss it.

  17. 2026-04-05
    price $99,500 610-char remark
    Show marketing remark (610 chars)

    * * * MOTIVATED SELLER * * * Welcome home to this charming two-bedroom, one-bath gem nestled in the heart of Rich Square--an absolute win for a first-time buyer or anyone craving easy living. This move-in-ready beauty shines with fresh paint, newly refinished wood floors, and an updated bathroom that feels clean, crisp, and current. Ceiling fans throughout keep things comfortable, while the large gated backyard offers space to play, garden, entertain, or simply exhale. Cute, cozy, and completely dialed in--there's truly nothing to do but move in and start making memories. Blink and you'll miss it.

  18. 2026-04-05
    price $99,500
    Show marketing remark (610 chars)

    * * * MOTIVATED SELLER * * * Welcome home to this charming two-bedroom, one-bath gem nestled in the heart of Rich Square--an absolute win for a first-time buyer or anyone craving easy living. This move-in-ready beauty shines with fresh paint, newly refinished wood floors, and an updated bathroom that feels clean, crisp, and current. Ceiling fans throughout keep things comfortable, while the large gated backyard offers space to play, garden, entertain, or simply exhale. Cute, cozy, and completely dialed in--there's truly nothing to do but move in and start making memories. Blink and you'll miss it.

  19. 2026-03-27
    status Active 610-char remark
    Show marketing remark (610 chars)

    * * * MOTIVATED SELLER * * * Welcome home to this charming two-bedroom, one-bath gem nestled in the heart of Rich Square--an absolute win for a first-time buyer or anyone craving easy living. This move-in-ready beauty shines with fresh paint, newly refinished wood floors, and an updated bathroom that feels clean, crisp, and current. Ceiling fans throughout keep things comfortable, while the large gated backyard offers space to play, garden, entertain, or simply exhale. Cute, cozy, and completely dialed in--there's truly nothing to do but move in and start making memories. Blink and you'll miss it.

  20. 2026-03-27
    status Active
    Show marketing remark (610 chars)

    * * * MOTIVATED SELLER * * * Welcome home to this charming two-bedroom, one-bath gem nestled in the heart of Rich Square--an absolute win for a first-time buyer or anyone craving easy living. This move-in-ready beauty shines with fresh paint, newly refinished wood floors, and an updated bathroom that feels clean, crisp, and current. Ceiling fans throughout keep things comfortable, while the large gated backyard offers space to play, garden, entertain, or simply exhale. Cute, cozy, and completely dialed in--there's truly nothing to do but move in and start making memories. Blink and you'll miss it.

  21. 2026-03-26
    historical
  22. 2026-01-24
    historical Active Under Contract 610-char remark
    Show marketing remark (610 chars)

    * * * MOTIVATED SELLER * * * Welcome home to this charming two-bedroom, one-bath gem nestled in the heart of Rich Square--an absolute win for a first-time buyer or anyone craving easy living. This move-in-ready beauty shines with fresh paint, newly refinished wood floors, and an updated bathroom that feels clean, crisp, and current. Ceiling fans throughout keep things comfortable, while the large gated backyard offers space to play, garden, entertain, or simply exhale. Cute, cozy, and completely dialed in--there's truly nothing to do but move in and start making memories. Blink and you'll miss it.

  23. 2026-01-24
    historical Active Under Contract
    Show marketing remark (610 chars)

    * * * MOTIVATED SELLER * * * Welcome home to this charming two-bedroom, one-bath gem nestled in the heart of Rich Square--an absolute win for a first-time buyer or anyone craving easy living. This move-in-ready beauty shines with fresh paint, newly refinished wood floors, and an updated bathroom that feels clean, crisp, and current. Ceiling fans throughout keep things comfortable, while the large gated backyard offers space to play, garden, entertain, or simply exhale. Cute, cozy, and completely dialed in--there's truly nothing to do but move in and start making memories. Blink and you'll miss it.

  24. 2026-01-03
    listed $105,000 Active 610-char remark
    Show marketing remark (610 chars)

    * * * MOTIVATED SELLER * * * Welcome home to this charming two-bedroom, one-bath gem nestled in the heart of Rich Square--an absolute win for a first-time buyer or anyone craving easy living. This move-in-ready beauty shines with fresh paint, newly refinished wood floors, and an updated bathroom that feels clean, crisp, and current. Ceiling fans throughout keep things comfortable, while the large gated backyard offers space to play, garden, entertain, or simply exhale. Cute, cozy, and completely dialed in--there's truly nothing to do but move in and start making memories. Blink and you'll miss it.

  25. 2026-01-03
    listed $105,000 Active
    Show marketing remark (610 chars)

    * * * MOTIVATED SELLER * * * Welcome home to this charming two-bedroom, one-bath gem nestled in the heart of Rich Square--an absolute win for a first-time buyer or anyone craving easy living. This move-in-ready beauty shines with fresh paint, newly refinished wood floors, and an updated bathroom that feels clean, crisp, and current. Ceiling fans throughout keep things comfortable, while the large gated backyard offers space to play, garden, entertain, or simply exhale. Cute, cozy, and completely dialed in--there's truly nothing to do but move in and start making memories. Blink and you'll miss it.

  26. 2025-03-18
    status Pending
  27. 2025-03-18
    status Pending
  28. 2025-03-17
    historical
  29. 2025-03-17
    historical
  30. 2025-03-13
    price $98,500
  31. 2025-03-13
    price $98,500
  32. 2025-02-27
    status Active
  33. 2025-02-27
    status Active
  34. 2025-02-07
    historical Active Under Contract
  35. 2025-02-07
    status Pending
  36. 2025-01-23
    price $99,900
  37. 2025-01-23
    status Active
  38. 2025-01-23
    status Active
  39. 2025-01-23
    price $99,900
  40. 2025-01-16
    historical Active Under Contract
  41. 2025-01-16
    status Pending
  42. 2025-01-08
    price $110,000
  43. 2025-01-08
    price $110,000
  44. 2024-12-27
    listed $115,000 Active
  45. 2024-12-27
    listed $115,000 Active
  46. 2024-10-21
    soldstatus $43,000 Closed
  47. 2024-09-30
    status Pending
  48. 2024-09-27
    price $50,000
  49. 2024-08-15
    listed $60,000 Active

ⓘ 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
$745 · $62/mo
Projected year-2 tax
$783 · $65/mo
Expected delta
+$38/yr (+$3/mo · 5.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 21% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 7/10 Severe 75% 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
$10,398
− Mortgage interest
−$5,349
− Property taxes
−$745
− Insurance
−$478
− Repairs & maintenance
−$832
− Management
−$832
− Depreciation
−$2,778
Taxable loss
−$616
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$148
After-tax cash flow
$1,130/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
Northampton County Schools
NCES district ID
3703420
Math proficiency
15% ▬ 0.00%
Reading proficiency
18% ▼ -2.00%
Median HH income
$31,548
Composite
13.24/100
National rank
#9551
State rank
#176 of 178 in NC

Livability — Rich Square

Score
59/100
State rank
#529
US rank
#19620

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Rich Square, NC
Population (ZIP)
1,760

Population outlook (Northampton County) Hauer SSP2

Today (2025)
17,395 people
By 2030
15,794 · -9.2%
By 2040
12,810 · -26.4%
By 2050
10,488 · -39.7%
By 2075
7,778 · -55.3%
By 2100
7,019 · -59.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (66%)
Race & ethnicity
Black 66% White 26% Hispanic / Latino 6% Two or more races 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 1%
Foreign-born
2% · Vietnam, Canada
Languages at home
95% English-only · Spanish 4% Other Indo-European 1% Vietnamese 1%

Political lean MEDSL · Northampton

2024 margin
D (+14.5) · D 57.0% · R 42.5%
2008→2024 swing
-15.9pp toward R · 2008: 30.4pp · 2024: 14.5pp
All cycles
2024: D+14.5 2020: D+20.6 2016: D+26.2 2012: D+34.9 2008: D+30.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -3.33%
Current HPI
192.5422
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

+59.2% since first listed
35 events — show timeline
  • 2026-04-28 Price Changed $95,500 Hive MLS
  • 2026-04-28 Price Changed $95,500 TMLS
  • 2026-04-05 Price Changed $99,500 Hive MLS
  • 2026-04-05 Price Changed $99,500 TMLS
  • 2026-03-27 Relisted Hive MLS
  • 2026-03-27 Relisted TMLS
  • 2026-03-26 Listing Removed TMLS
  • 2026-01-24 Contingent Hive MLS
  • 2026-01-24 Contingent TMLS
  • 2026-01-03 Listed $105,000 TMLS
  • 2026-01-03 Listed $105,000 Hive MLS
  • 2025-03-18 Pending Hive MLS
  • 2025-03-18 Pending TMLS
  • 2025-03-17 Listing Removed TMLS
  • 2025-03-17 Listing Removed Hive MLS
  • 2025-03-13 Price Changed $98,500 TMLS
  • 2025-03-13 Price Changed $98,500 Hive MLS
  • 2025-02-27 Relisted TMLS
  • 2025-02-27 Relisted Hive MLS
  • 2025-02-07 Contingent TMLS
  • 2025-02-07 Pending Hive MLS
  • 2025-01-23 Price Changed $99,900 TMLS
  • 2025-01-23 Relisted TMLS
  • 2025-01-23 Relisted Hive MLS
  • 2025-01-23 Price Changed $99,900 Hive MLS
  • 2025-01-16 Contingent TMLS
  • 2025-01-16 Pending Hive MLS
  • 2025-01-08 Price Changed $110,000 TMLS
  • 2025-01-08 Price Changed $110,000 Hive MLS
  • 2024-12-27 Listed $115,000 TMLS
  • 2024-12-27 Listed $115,000 Hive MLS
  • 2024-10-21 Sold (MLS) $43,000 Hive MLS
  • 2024-09-30 Pending Hive MLS
  • 2024-09-27 Price Changed $50,000 Hive MLS
  • 2024-08-15 Listed $60,000 Hive MLS

Property tax history

-0.3%/yr

Latest (2025): $745 · +123.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…