CashFlowRE
Sign in Sign up
192 Nc 343 Hwy
B- Composite 66.17
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 +28.6/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.6/15.0
  • 1% rule +7.1/10.0
  • Schools +5.2/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

192 Nc 343 Hwy · Camden, NC 27921
2 bd · 1.0 ba · 1,024 sqft · SingleFamily public records · 10 Days on market
Built 1965 Est $135k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming bungalow-style home full of character and opportunity! Relax on the inviting covered front porch before stepping inside to a functional layout featuring a living room, dining room, kitchen, two bedrooms, and one full bath all on the main level. Upstairs offers exciting potential for expansion with a bonus room and a partially finished full bath ready for your finishing touches--perfect for additional living space, guest quarters, or a home office. Outside, the detached garage provides excellent space for a workshop, hobbies, or extra storage.

Key facts

  • Covered front porch
  • Bonus room
  • Functional layout

Tags

COVERED FRONT PORCHFUNCTIONAL LAYOUTBONUS ROOMPARTIALLY FINISHED FULL BATHDETACHED GARAGE

Property features AI

Finance

  • Other: Directions: On Hwy 343 South near Seymour Dr.
  • HOA & community: No HOA fees

Exterior

  • Parking: Detached 1-car garage
  • Utilities: City/County water; Septic sewer; Electric water heater; Electric power
  • Home design: Detached bungalow; Single-story; Crawl space foundation; Simple ownership
  • Construction: Vinyl exterior; Crawl foundation; Asphalt shingle roof
  • Exterior features: Vinyl siding; Asphalt shingle roof

Interior

  • Bedrooms: Bedroom on the first floor
  • Flooring: Carpet; Wood
  • Bathrooms: One full bathroom
  • Heating & cooling: Other heating; Other cooling
  • Interior features: Carpet and wood flooring; Bedroom and full bathroom on the first floor; Five total rooms

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 $135k.

Deal economics

  • At list price, monthly cash flow is $447 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Cap rate 10.3% vs local median 3.0% in Camden — 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 54/100 on livability (#664 in NC) — a working-class tenant base; expect higher turnover. Strengths: cost of living B+; Watch: housing D+, amenities F, commute F.
  • Camden County Schools (rural): math 56% / reading 64% proficiency, ranked #29 of 178 in NC (top 16%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Grandy Primary (math 87% / reading 72%, grade A, #24 of 1,410 statewide, top 2%, 607 students, 32% FRL); Camden County High (math 62% / reading 62%, grade B-, #184 of 535 statewide, top 37%, 464 students, 25% FRL).
  • Market conditions: 45 active listings in the ZIP; 105 units permitted in Camden County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Camden County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $38k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 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 $100k; 35% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $135,000

Questions for the listing agent

  1. Built in 1965 — 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 D-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
1.21%
Cap rate
10.26%
Cash-on-cash
14.18%
DSCR
1.63
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$135,168
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
192 Nc 343 Hwy 0.00mi 2/1.0 1,024 (0%) 0mo $135,000 $132 100

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
4.5%
Equity multiple
1.17×
Total profit
$6,542
Equity at exit
$20,129
10-year hold
IRR
13.9%
Equity multiple
2.12×
Total profit
$42,201
Equity at exit
$11,672

Cash invested: $37,800 (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 27921

Home prices YoY
-34.4%
Active inventory
45
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,631 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$77 /mo · $928/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$342
Net cashflow
$447

Break-even live

Break-even rent $1,065
Max offer price $135,000
Occupancy floor 68%

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
$33,750
Closing costs
$4,050
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 7 events

  1. 2026-05-23
    status Active 557-char remark
    Show marketing remark (557 chars)

    Charming bungalow-style home full of character and opportunity! Relax on the inviting covered front porch before stepping inside to a functional layout featuring a living room, dining room, kitchen, two bedrooms, and one full bath all on the main level. Upstairs offers exciting potential for expansion with a bonus room and a partially finished full bath ready for your finishing touches--perfect for additional living space, guest quarters, or a home office. Outside, the detached garage provides excellent space for a workshop, hobbies, or extra storage.

  2. 2026-05-22
    status Active
  3. 2026-05-15
    status Under Contract
    Show marketing remark (557 chars)

    Charming bungalow-style home full of character and opportunity! Relax on the inviting covered front porch before stepping inside to a functional layout featuring a living room, dining room, kitchen, two bedrooms, and one full bath all on the main level. Upstairs offers exciting potential for expansion with a bonus room and a partially finished full bath ready for your finishing touches--perfect for additional living space, guest quarters, or a home office. Outside, the detached garage provides excellent space for a workshop, hobbies, or extra storage.

  4. 2026-05-15
    status Pending 557-char remark
    Show marketing remark (557 chars)

    Charming bungalow-style home full of character and opportunity! Relax on the inviting covered front porch before stepping inside to a functional layout featuring a living room, dining room, kitchen, two bedrooms, and one full bath all on the main level. Upstairs offers exciting potential for expansion with a bonus room and a partially finished full bath ready for your finishing touches--perfect for additional living space, guest quarters, or a home office. Outside, the detached garage provides excellent space for a workshop, hobbies, or extra storage.

  5. 2026-05-09
    listed $135,000 Active 557-char remark
    Show marketing remark (557 chars)

    Charming bungalow-style home full of character and opportunity! Relax on the inviting covered front porch before stepping inside to a functional layout featuring a living room, dining room, kitchen, two bedrooms, and one full bath all on the main level. Upstairs offers exciting potential for expansion with a bonus room and a partially finished full bath ready for your finishing touches--perfect for additional living space, guest quarters, or a home office. Outside, the detached garage provides excellent space for a workshop, hobbies, or extra storage.

  6. 2026-05-09
    listed $135,000 Active
    Show marketing remark (557 chars)

    Charming bungalow-style home full of character and opportunity! Relax on the inviting covered front porch before stepping inside to a functional layout featuring a living room, dining room, kitchen, two bedrooms, and one full bath all on the main level. Upstairs offers exciting potential for expansion with a bonus room and a partially finished full bath ready for your finishing touches--perfect for additional living space, guest quarters, or a home office. Outside, the detached garage provides excellent space for a workshop, hobbies, or extra storage.

  7. 2024-11-20
    soldstatus $100,000

ⓘ 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
$928 · $77/mo
Projected year-2 tax
$1,107 · $92/mo
Expected delta
+$179/yr (+$15/mo · 19.3%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$19,568
− Mortgage interest
−$7,562
− Property taxes
−$928
− Insurance
−$675
− Repairs & maintenance
−$1,565
− Management
−$1,565
− Depreciation
−$3,927
Taxable income
$3,345
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$803
After-tax cash flow
$4,557/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
Camden County Schools
NCES district ID
3700600
Math proficiency
56% ▲ 8.00%
Reading proficiency
64% ▲ 4.00%
Median HH income
$59,622
Composite
51.97/100
National rank
#1643
State rank
#29 of 178 in NC

Livability — Camden

Score
54/100
State rank
#664
US rank
#23883

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,903

Population outlook (Camden County) Hauer SSP2

Today (2025)
10,980 people
By 2030
11,246 · +2.4%
By 2040
11,562 · +5.3%
By 2050
11,572 · +5.4%
By 2075
11,450 · +4.3%
By 2100
10,648 · -3.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Two or more races 10% Black 7% Hispanic / Latino 1% Asian 1%
Common ancestry
Lithuanian 5% Serbian 4% Slovak 2%
Foreign-born
1% · Canada
Languages at home
99% English-only · Chinese 1%

Political lean MEDSL · Camden

2024 margin
Solid R (+50.8) · D 24.2% · R 75.0%
2008→2024 swing
-18.8pp toward R · 2008: -32.0pp · 2024: -50.8pp
All cycles
2024: R+50.8 2020: R+46.6 2016: R+45.8 2012: R+34.0 2008: R+32.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -87.09%
Current HPI
166.2245
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

+35.0% since first listed
7 events — show timeline
  • 2026-05-23 Relisted Hive MLS
  • 2026-05-22 Relisted REINMLS
  • 2026-05-15 Pending REINMLS
  • 2026-05-15 Pending Hive MLS
  • 2026-05-09 Listed $135,000 REINMLS
  • 2026-05-09 Listed $135,000 Hive MLS
  • 2024-11-20 Sold (Public Records) $100,000 Public Records

Property tax history

+3.6%/yr

Latest (2025): $928 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…