CashFlowRE
Sign in Sign up
4 Mountain View Rd
F Composite 26.72
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Cash flow +5.5/30.0
  • Schools +4.0/10.0
  • Rent growth +3.6/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$369,000

4 Mountain View Rd · Asheville, NC 28805
2 bd · 1.0 ba · 790 sqft · Other public records · 2 Days on market
Built 1965 0.84 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Rare multi-home opportunity in a prime West Asheville location offering flexibility, usable land, and future potential just minutes from everything Asheville has to offer. Located approximately 5 minutes from vibrant Haywood Road in the heart of West Asheville and just over 10 minutes to downtown Asheville’s celebrated music, food, and arts scene, this unique property combines convenience with space and privacy. The charming main bungalow features 2 bedrooms and 1 bath with beautiful hardwood floors, a newer HVAC mini-split system, abundant natural light, and timeless character throughout. Enjoy the inviting sunroom and spacious deck overlooking the peaceful setting. The lower level i

Key facts

  • Workshop space
  • Double-car garage
  • Usable land

Tags

USABLE LANDDOUBLE-CAR GARAGEWORKSHOP SPACEFLAT HIGHLY BUILDABLE LOTACCESS FROM TWO ROADS

Property features AI

Finance

  • Other: Zoned R-3; Lot size approximately 0.84 acres; Directions: Old Haywood Road to Starnes Cove to Pisgah View to McKinney to Mountainview Road (blue house on corner) — first driveway on left, or continue past Mountainview Road to first driveway on right
  • HOA & community: No HOA

Exterior

  • Parking: 2-car garage with basement access; Driveway parking; Four open parking spaces; Has garage and open parking
  • Utilities: City water; Septic system installed
  • Home design: Single family residence; Residential property; Second living quarters with separate entrance, separate kitchen, private bath, exterior not connected; One level
  • Construction: Site-built construction; Block construction; Composition roof; Basement foundation with walk-out access and basement garage door (unfinished)
  • Exterior features: Covered front and rear porches; Fire pit; Partial fencing; Corner lot; Gravel and concrete driveway; Publicly maintained road access; Other outbuildings/structures (see remarks)

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: Five bedrooms total (2 on main level; 3 in separate living quarters)
  • Bathrooms: Three full bathrooms (1 on main level; 2 in separate living quarters)
  • Heating & cooling: Propane heating with baseboard and ductless options; Ductless cooling
  • Interior features: Insulated windows; Insulated doors; Electric range; Refrigerator; Washer and dryer included
  • Laundry & utility: Washer hookup; Electric dryer hookup; Mud room; Main level 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 2-bed/1.0-bath other listed at $369k.

Deal economics

  • At list price, monthly cash flow is $-788 ($-9k/yr) — negative.
  • To cash-flow at today's rent, offer at most $230k (37.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $174k (52.9% below list).
  • Recommended offer: $174k (52.9% below list) — sets the bar for 1% rule.
  • Cap rate 3.7% vs local median 2.4% in Asheville — 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 72/100 on livability (#96 in NC) — a middle-class / working-renter tenant base. Strengths: commute A+, health & safety A+, housing A-; Watch: crime F.
  • Buncombe County Schools (suburban): math 45% / reading 50% proficiency, ranked #72 of 178 in NC (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.4%/yr); 167 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 3,305 units permitted in Buncombe County in 2024 (1,855 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
  • Buncombe County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $32k; list at $369k implies a 1035% gain — meaningful room to come down on a strong offer.
Recommended offer $173,683 (52.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.47%
Cap rate
3.73%
Cash-on-cash
-9.15%
DSCR
0.59
GRM
17.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.38% rent growth · sell at horizon

5-year hold
IRR
-31.5%
Equity multiple
-0.04×
Total profit
$-107,719
Equity at exit
$55,019
10-year hold
IRR
-30.8%
Equity multiple
-0.44×
Total profit
$-148,935
Equity at exit
$31,904

Cash invested: $103,320 (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 28805

Rents YoY
4.4%
Active inventory
167
Price-to-rent
17.7×

Monthly cashflow live

Estimated rent
$1,737 high interval (Pro) →
Mortgage (P&I)
$1,935
Tax from tax record
$71 /mo · $849/yr
Insurance
$154
HOA
$0
Vacancy / Maint / Mgmt
$365
Net cashflow
$-788

Break-even live

Break-even rent $2,734
Max offer price $229,884
Occupancy floor

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
$92,250
Closing costs
$11,070
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1 Canteberi Ct Asheville, NC 1.0–2.0 1.0 799 $1,450 $1.81 44d 1 0.96mi
331 Hi Alta Ave Asheville, NC 3.0 1.0 960 $1,995 $2.08 14d 1 1.13mi
125 River Birch Grove Rd Asheville, NC 1.0–3.0 1.0–2.0 1127 $2,464 $2.18 14d 51 1.16mi
29 Evergreen Ave Asheville, NC 3.0 1.0 981 $1,695 $1.73 23d 1 1.17mi
2 Evergreen Ave Asheville, NC 3.0 1.0 1016 $1,595 $1.57 14d 1 1.23mi
34 Rhudy Rd Unit A Asheville, NC 2.0 1.0 1100 $1,795 $1.63 44d 1 1.23mi
27 Oakdale Dr Candler, NC 2.0 1.0 800 $1,700 $2.12 44d 1 1.25mi

Listing history 15 events

  1. 2026-06-18
    days on market $369,000 Active 2 DOM
  2. 2026-06-16
    days on marketlisting id $369,000 Active 1 DOM
  3. 2026-06-15
    days on market $369,000 Active 19 DOM
  4. 2026-06-14
    pricedays on market $369,000 Active 17 DOM
  5. 2026-06-10
    days on market $399,000 Active 14 DOM
  6. 2026-06-09
    days on market $399,000 Active 13 DOM
  7. 2026-06-08
    days on market $399,000 Active 12 DOM
  8. 2026-06-07
    days on market $399,000 Active 11 DOM
  9. 2026-06-03
    days on market $399,000 Active 7 DOM
  10. 2026-06-02
    days on market $399,000 Active 6 DOM
  11. 2026-06-01
    days on market $399,000 Active 5 DOM
  12. 2026-05-31
    days on market $399,000 Active 4 DOM
  13. 2026-05-30
    days on market $399,000 Active 3 DOM
  14. 2026-05-26
    historical $399,000
  15. 2001-08-02
    soldstatus $32,500

ⓘ 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
$849 · $71/mo
Projected year-2 tax
$3,026 · $252/mo
Expected delta
+$2,177/yr (+$181/mo · 256.3%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 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
$20,842
− Mortgage interest
−$20,670
− Property taxes
−$849
− Insurance
−$1,845
− Repairs & maintenance
−$1,667
− Management
−$1,667
− Depreciation
−$10,735
Taxable loss
−$16,591
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,982
After-tax cash flow
$-5,468/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
Buncombe County Schools
NCES district ID
3700450
Math proficiency
45% ▬ 0.00%
Reading proficiency
50% ▲ 2.00%
Median HH income
$45,981
Composite
40.32/100
National rank
#3749
State rank
#72 of 178 in NC

Livability — Asheville

Score
72/100
State rank
#96
US rank
#6307

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Buncombe County · 241,085 people
City population
137,611
Metro
Asheville, NC
Population (ZIP)
19,993
Household income
$75,151
Rent vs Own
35.9% rent · 64.1% own
Severe rent burden
678.0

Population outlook (Buncombe County) Hauer SSP2

Today (2025)
286,475 people
By 2030
302,237 · +5.5%
By 2040
330,687 · +15.4%
By 2050
356,370 · +24.4%
By 2075
409,383 · +42.9%
By 2100
437,270 · +52.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Black 8% Two or more races 6% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1%
Common ancestry
Lithuanian 4% Slovak 3% Serbian 3%
Foreign-born
7% · Canada
Languages at home
94% English-only · Spanish 4% Russian/Polish/Slavic 1% Arabic 1%

Political lean MEDSL · Buncombe

2024 margin
Strong D (+24.8) · D 61.7% · R 36.9% · Other 1.4%
2008→2024 swing
+10.9pp toward D · 2008: 13.9pp · 2024: 24.8pp
All cycles
2024: D+24.8 2020: D+21.1 2016: D+14.6 2012: D+12.4 2008: D+13.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -333.54%
Current HPI
287.7647
Rent YoY
▲ 4.38%
Metro
Asheville, NC
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+1127.7% since first listed
2 events — show timeline
  • 2026-05-26 Coming Soon $399,000 CANOPYMLS as Distributed by MLS Grid
  • 2001-08-02 Sold (Public Records) $32,500 Public Records

Property tax history

+18.0%/yr

Latest (2025): $849 · +14.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…