CashFlowRE
Sign in Sign up
12 Sweet Birch Dr
D+ Composite 49.12
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 +18.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.9/10.0
  • 1% rule +5.0/10.0
  • Schools +4.0/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,900

12 Sweet Birch Dr · Woodfin, NC 28701
2 bd · 2.0 ba · 1,008 sqft · Manufactured public records · 2 Days on market
Built 1988 0.53 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Affordable opportunity in desirable Alexander! Nestled on just over half an acre in a quiet subdivision with a peaceful country feel, this 2-bedroom, 2-bath manufactured home offers approximately 950 square feet of comfortable living space and plenty of potential. The split-bedroom floor plan provides privacy and functionality, while the spacious yard offers room for gardening, outdoor activities, or future enhancements. Whether you’re a first-time buyer looking for an affordable place to call home or an investor seeking a property with rental potential, this home is full of possibilities. With a few updates and improvements, it will provide an excellent opportunity to build equity an

Key facts

  • Spacious yard
  • Quiet subdivision
  • Half an acre

Tags

HALF AN ACREQUIET SUBDIVISIONSPACIOUS YARDSPLIT-BEDROOM FLOOR PLANMINUTES FROM ASHEVILLE

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Driveway
  • Utilities: Well water; Septic system installed
  • Home design: Manufactured singlewide home; Single-family residence; One level
  • Construction: Vinyl exterior; Built as manufactured construction; Crawl space foundation with permanent pillar/post/pier supports
  • Exterior features: Back yard with chain-link fencing; Fenced yard; Gravel road access (private maintained road)

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 2 full bathrooms (both on main level)
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: 7 total rooms; Mud room
  • Laundry & utility: Mud room serves as laundry/utility area; Electric water heater

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/2.0-bath manufactured listed at $160k.

Deal economics

  • At list price, monthly cash flow is $159 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Cap rate 7.5% vs local median 2.7% in Woodfin — 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 59/100 on livability (#538 in NC) — a working-class tenant base; expect higher turnover. Strengths: housing A+, crime A-, cost of living B; Watch: amenities F, commute F, health & safety 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.
  • Zoned schools: North Buncombe High (math 67% / reading 65%, grade B, #154 of 535 statewide, top 29%, 956 students, 42% FRL).
  • Zoned-school proficiency averages 66% at this address vs 48% district-wide (+18 pts) — the actual schools serving this property are materially stronger than the Buncombe County Schools average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 37 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $1k of loan paydown is wiped out by about $5k 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.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $159,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  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
1.00%
Cap rate
7.49%
Cash-on-cash
4.26%
DSCR
1.19
GRM
8.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-9.6%
Equity multiple
0.65×
Total profit
$-15,762
Equity at exit
$23,842
10-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-590
Equity at exit
$13,825

Cash invested: $44,772 (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 28701

Home prices YoY
-7.5%
Active inventory
37
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,600 medium interval (Pro) →
Mortgage (P&I)
$839
Tax est. 1.5%
$200 /mo · $2,398/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$159

Break-even live

Break-even rent $1,399
Max offer price $159,900
Occupancy floor 85%

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
$39,975
Closing costs
$4,797
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16 Sweet Birch Dr Alexander, NC 3.0 2.0 956 $1,600 $1.67 13d 1 0.04mi

Listing history 3 events

  1. 2026-06-18
    days on market $159,900 Active 2 DOM
  2. 2026-06-17
    remarks 693-char remark
  3. 2026-06-17
    listed $159,900 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥98°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$19,200
− Mortgage interest
−$8,957
− Property taxes
−$2,398
− Insurance
−$800
− Repairs & maintenance
−$1,536
− Management
−$1,536
− Depreciation
−$4,652
Taxable loss
−$679
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$163
After-tax cash flow
$2,070/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 — Woodfin

Score
59/100
State rank
#538
US rank
#19731

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
5,515

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 (86%)
Race & ethnicity
White 86% Two or more races 7% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 3% Serbian 3% Romanian 2%
Foreign-born
6% · Canada
Languages at home
96% English-only · Spanish 2% French/Haitian/Cajun 1% Other Indo-European 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
▼ -23.93%
Current HPI
294.9391
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

1 event — show timeline
  • 2026-06-17 Listed $159,900 CANOPYMLS as Distributed by MLS Grid

Property tax history

+0.7%/yr

Latest (2025): $214 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…