CashFlowRE
Sign in Sign up
150 Piney Ridge Dr
B- Composite 69.7
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.2/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$100,000

150 Piney Ridge Dr · Mountain Home, NC 28791
3 bd · 1.5 ba · 960 sqft · Manufactured public records · 111 Days on market
Built 1980 0.35 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Three-bedroom, one bathroom manufactured home on a level lot with front porch and back deck. Outbuilding and fenced backyard. Home needs TLC. IMPORTANT: Home does not have a working septic system and a typical septic system CANNOT be constructed on this property. New owner must use another approved way to handle onsite sewage. Cash purchase. Property sold "as-is" in current condition. No repairs, warranties, or inspections provided by seller. All offers subject to lien holder(s) approval. Buyer proof of funds or pre-qual letter and Short Sale Addendum to contract is required.

Key facts

  • 0.35 acre lot
  • Built 1980
  • Listed 111 days

Property features AI

Finance

  • Other: No representation restrictions noted
  • HOA & community: No HOA; No community amenities listed

Exterior

  • Parking: Driveway parking (no main-level garage)
  • Utilities: City water; Septic needed (other sewer notes); Other utilities (see remarks)
  • Home design: Manufactured doublewide single-family residence; One story; R2R zoning
  • Construction: Manufactured construction; Hardboard siding; Crawl space/pier foundation (permanent); Built as a manufactured home (doublewide)
  • Exterior features: Level lot with creek/stream; Back yard fenced with chain link; Outbuilding on the property; Roads are gravel and paved; publicly maintained

Interior

  • Kitchen: No kitchen appliances listed
  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Carpet; Laminate; Linoleum
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Heat pump for heating and cooling; Other heating/cooling features (see remarks)
  • Interior features: 5 total rooms; No built-in appliances listed
  • Laundry & utility: Washer hookup on the main level; 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 3-bed/1.5-bath manufactured listed at $100k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Recommended offer: $91k (9.0% below list) — sets the bar for market timing.
  • Cap rate 20.7% vs local median 2.7% in Mountain Home — 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 (#550 in NC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A, housing A, crime B+; Watch: employment C-, amenities F, commute F.
  • Henderson County Schools (suburban): math 48% / reading 52% proficiency, ranked #64 of 178 in NC (top 36%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Mills River Elementary (math 66% / reading 60%, grade B, #168 of 1,410 statewide, top 12%, 589 students, 36% FRL); West Henderson High (math 73% / reading 63%, grade B, #137 of 535 statewide, top 26%, 1,087 students, 34% FRL).
  • Zoned-school proficiency averages 66% at this address vs 50% district-wide (+16 pts) — the actual schools serving this property are materially stronger than the Henderson County Schools average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 149 active listings in the ZIP; solid renter incomes; 1,534 units permitted in Henderson County in 2024 (558 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($79k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Henderson County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 111 days — a 9% lower offer ($91k) is reasonable based on typical stale-listing flexibility.
  • 2 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.
Recommended offer $91,000 (9.0% below list)

Questions for the listing agent

  1. It's been on market 111 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
2.30%
Cap rate
20.67%
Cash-on-cash
51.34%
DSCR
3.28
GRM
3.6

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
49.2%
Equity multiple
3.15×
Total profit
$60,087
Equity at exit
$14,910
10-year hold
IRR
54.7%
Equity multiple
6.38×
Total profit
$150,531
Equity at exit
$8,646

Cash invested: $28,000 (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 28791

Active inventory
149
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$2,299 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$52 /mo · $626/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$483
Net cashflow
$1,198

Break-even live

Break-even rent $783
Max offer price $100,000
Occupancy floor 43%

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
$25,000
Closing costs
$3,000
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 20 events

  1. 2026-06-18
    days on market $100,000 Active 111 DOM
  2. 2026-06-17
    days on market $100,000 Active 110 DOM
  3. 2026-06-16
    days on market $100,000 Active 109 DOM
  4. 2026-06-15
    days on market $100,000 Active 108 DOM
  5. 2026-06-14
    days on market $100,000 Active 106 DOM
  6. 2026-06-13
    days on market $100,000 Active 105 DOM
  7. 2026-06-10
    days on market $100,000 Active 103 DOM
  8. 2026-06-09
    days on market $100,000 Active 102 DOM
  9. 2026-06-08
    days on market $100,000 Active 101 DOM
  10. 2026-06-07
    days on market $100,000 Active 100 DOM
  11. 2026-06-05
    days on market $100,000 Active 97 DOM
  12. 2026-06-03
    days on market $100,000 Active 96 DOM
  13. 2026-06-02
    days on market $100,000 Active 95 DOM
  14. 2026-06-01
    days on market $100,000 Active 94 DOM
  15. 2026-05-31
    days on market $100,000 Active 93 DOM
  16. 2026-05-30
    days on market $100,000 Active 92 DOM
  17. 2026-02-27
    listed $100,000 Active
  18. 2025-07-04
    listed $125,000 Active
  19. 2017-08-09
    soldstatus $92,000
  20. 2005-10-21
    soldstatus $68,000

ⓘ 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
$626 · $52/mo
Projected year-2 tax
$820 · $68/mo
Expected delta
+$194/yr (+$16/mo · 31.0%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$27,588
− Mortgage interest
−$5,602
− Property taxes
−$626
− Insurance
−$500
− Repairs & maintenance
−$2,207
− Management
−$2,207
− Depreciation
−$2,909
Taxable income
$13,538
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,249
After-tax cash flow
$11,127/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
Henderson County Schools
NCES district ID
3702100
Math proficiency
48% ▼ -2.00%
Reading proficiency
52% ▼ -2.00%
Median HH income
$47,101
Composite
42.5/100
National rank
#3206
State rank
#64 of 178 in NC

Livability — Mountain Home

Score
59/100
State rank
#550
US rank
#20251

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mountain Home, NC
County
Henderson County · 78,587 people
City population
43
Metro
Asheville, NC
Population (ZIP)
15,108
Household income
$78,827
Rent vs Own
19.5% rent · 80.5% own
Severe rent burden
253.0

Population outlook (Henderson County) Hauer SSP2

Today (2025)
124,075 people
By 2030
129,690 · +4.5%
By 2040
139,898 · +12.8%
By 2050
148,298 · +19.5%
By 2075
163,980 · +32.2%
By 2100
166,962 · +34.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 10% Two or more races 6% Asian 2% Black 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 4% Slovak 3% Serbian 3%
Foreign-born
8% · Canada, Jamaica
Languages at home
92% English-only · Spanish 5% Other Asian/Pacific 1% German/W. Germanic 1%

Political lean MEDSL · Henderson

2024 margin
R (+14.6) · D 42.1% · R 56.7% · Other 1.1%
2008→2024 swing
+6.5pp toward D · 2008: -21.0pp · 2024: -14.6pp
All cycles
2024: R+14.6 2020: R+18.8 2016: R+27.9 2012: R+27.6 2008: R+21.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -160.98%
Current HPI
207.4921
Rent YoY
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

+47.1% since first listed
4 events — show timeline
  • 2026-02-27 Listed $100,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-07-04 Listed $125,000 CANOPYMLS as Distributed by MLS Grid
  • 2017-08-09 Sold (Public Records) $92,000 Public Records
  • 2005-10-21 Sold (Public Records) $68,000 Public Records

Property tax history

+4.7%/yr

Latest (2025): $626 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…