0out of 100
Good Deal

157 Quaker Road, Mount Airy, NC, USA

Score Breakdown
Value40/40
Cash Flow34/35
Location9/25
$
$77,000
%
$15,400 cash at risk up front
83
157 Quaker Road, Mount Airy, NC, USA
2 bd1 ba1,232 sqft

Good Deal

83/100

This is an excellent deal — priced below the local market with healthy equity after repairs. The fundamentals line up well across the board.

Highlights
  • 43% below area price per sqft
  • $50k potential equity (28%)
  • $541/mo positive cash flow
  • 11.06% cap rate
  • Strong neighborhood (75/100)
Watch-outs
  • No major red flags detected

Price vs. Market

Good
Your offer
$63/sqft
Area avg
$182/sqft
65% below market average
You save ~$146,608 vs buying at market rate
Your offer
$77,000
At market rate
$224,224

ARV Assessment

GoodLive · LLM + comps
ARV Low
$189k
Est. ARV
$230k
ARV High
$255k
Total Investment
$99k
Est. ARV
$230k
Rehab Cost
$22k
Potential Equity
$131k
Comparable Reasoning

The ARV range for the subject property after full renovation is estimated between $189,000 and $255,000 based on high-quality comparables with recent renovations.

2 more details
Condition Assessment

Property presents in cosmetic condition. Estimated rehab of $22k covers paint, flooring, and fixtures.

Methodology

Sales-comparison approach using 6 live sold comps from Realtor.com (filtered from 10 candidates), evaluated by LLM for proximity, recency, and renovation quality.

High confidence6 live sold comps

Comparable Sales

6 comps
125 Cabin Ln, Mount Airy, NC
95% match
$189,000
$193/sqft
125 Cabin Ln, Mount Airy, NC
2 1 9800.07 mi
$230,000
$230/sqft
1406 E Pine St, Mount Airy, NC
3 1 1,0000.19 misold Jul 2025
View listing
$200,000
$183/sqft
301 Quaker Rd, Mount Airy, NC
3 1 1,0920.30 misold Feb 2026
View listing
240 Deatherage Rd, Mount Airy, NC
80% match
$214,000
$145/sqft
240 Deatherage Rd, Mount Airy, NC
3 2 1,4750.23 misold Apr 2026
187 Eaton St, Mount Airy, NC
75% match
$205,000
$180/sqft
187 Eaton St, Mount Airy, NC
2 2 1,1360.38 misold Apr 2026
280 Burke Rd, Mount Airy, NC
70% match
$125,000
$120/sqft
280 Burke Rd, Mount Airy, NC
3 1.5 1,0400.35 misold Feb 2026
ARV & comps — see the full analysis on Offa

Rental Income

GoodLive · 3 comps
25th pct
$850
Median /mo
$1,000
75th pct
$1,150
Monthly Rent
$1,000
Annual Rent
$12k
Rental Yield
15.6%
Cap Rate
8.6%
Market Assessment

Median area rent is $1,000/mo based on 3 comps. Standard deviation $150/mo indicates varied pricing in the area.

2 more details
Comparable Reasoning

Based on 3 comparable rentals within 2.0 miles of similar houses, monthly rents range from $850 (25th percentile) to $1,150 (75th percentile), with a median of $1,000.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 2.0 miles. Standard deviation: $150.

Based on 3 rental comps within 2.0 mi · σ $150
Rental analysis — see the full analysis on Offa

Financing Calculator

GoodLive rate · Freddie Mac
Using the current 6.49% 30-yr fixed national average (as of 2026-06-25). Adjust below to match your quote.
Price
$77,000
Loan
$61,600
$15,400
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$389/mo
Estimated Rent$1,000/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return8.08%
Total Payment
$749/mo
Monthly Cash Flow
+$251/mo
Positive cash flow: $251/mo

Neighborhood Profile

Needs WorkLive Data
DTier
Developing Neighborhood38/100
Composite socioeconomic score
Median Income
$47k
Median Home
$153k
Median Rent
$727/mo
Homeownership
69.87%
Vacancy
11.07%
Population
36,350
Score Breakdown
Income & Wealth
32
Housing Market
35
Education
25
Employment
44
Stability
76
Infrastructure
51
Neighborhood data — see the full analysis on Offa

City Population

FairLive Data
Mount Airy, NC
10-year population trend
+2.1% / decade
City Population
10,631
Density / sq mi
908
Area (sq mi)
12
Within 1 Mile
651
1-Mile Density
208
Trend Years
2014–2023

Get alerts for deals like this in Mount Airy

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby