CashFlowRE
Sign in Sign up
11 Gertrude Ln
C+ Composite 60.47
Why this score? — see what drove the C+ 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 +21.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.9/10.0
  • 1% rule +4.3/10.0
  • Schools +4.0/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,900

11 Gertrude Ln · Asheville, NC 28715
3 bd · 2.0 ba · 1,568 sqft · Manufactured public records · 142 Days on market
Built 1994 0.55 ac lot $159/sqft · 34% below area Est $377k · 34% under ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor opportunity! Priced to sell at $249,900. This 3-bedroom, 2-bath, 1,568 HLA manufactured home sits on a peaceful .55-acre hilltop lot in sought-after Candler, just minutes to West Asheville, downtown, and interstate access. Features include a solid masonry foundation, no HOA, updated kitchen with granite countertops and island, renovated bathrooms, and a 10-year-old roof. Enjoy mountain breezes from the front deck with potential for enhanced views. Property is being sold as-is, where-is. Manufactured home with VIN verification in progress. Access via privately maintained road; no recorded maintenance agreement found—buyer to verify. Some title items in process. Great opportunity for a buyer seeking value and a quick closing.

Key facts

  • Recent upgrades
  • Front deck
  • Renovated bathrooms

Tags

SOLID MASONRY FOUNDATIONRECENT UPGRADESUPDATED KITCHENRENOVATED BATHROOMSFRONT DECKRENTAL INVESTMENT OPPORTUNITY

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/2.0-bath manufactured listed at $250k.

Deal economics

  • At list price, monthly cash flow is $380 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $233k (6.6% below list).
  • Recommended offer: $220k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% 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: 183 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% of comp listings sitting > 30 days — soft ceiling on asking rent; 3,305 units permitted in Buncombe County in 2024 (1,855 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($72k/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 $2k of loan paydown is wiped out by about $7k 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

  • It's been on market 142 days — a 12% lower offer ($220k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $50k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $219,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 142 days. Have you received any prior offers? Is the seller open to a 12% 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 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. 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.
  7. 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.
  8. 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
0.93%
Cap rate
8.12%
Cash-on-cash
6.51%
DSCR
1.29
GRM
8.9

CMA / ARV

ARV (median comp)
$376,892
List price
$249,900
Delta
-33.69%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-6.3%
Equity multiple
0.77×
Total profit
$-16,432
Equity at exit
$37,261
10-year hold
IRR
3.2%
Equity multiple
1.23×
Total profit
$16,325
Equity at exit
$21,607

Cash invested: $69,972 (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 28715

Active inventory
183
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$2,334 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$49 /mo · $593/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$490
Net cashflow
$380

Break-even live

Break-even rent $1,853
Max offer price $249,900
Occupancy floor 79%

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
$62,475
Closing costs
$7,497
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
354 Tavernier Ln Candler, NC 4.0 2.5 1998 $2,695 $1.35 13d 1 0.97mi
95 Malcolm Ct Candler, NC 3.0 2.5 1375 $2,100 $1.53 43d 1 1.37mi
317 Pritchard Rd Unit 317 Candler, NC 2.0 1.0 1260 $1,550 $1.23 23d 1 1.40mi
40 Wayward Path Candler, NC 3.0 2.5 1720 $1,895 $1.10 43d 1 1.40mi
34 Malcolm Ct Candler, NC 3.0 2.5 1375 $2,100 $1.53 13d 1 1.42mi
729 Asbury Rd Candler, NC 3.0 2.0 1600 $1,950 $1.22 43d 1 1.43mi
223 Cherrywood Way Asheville, NC 4.0 3.0 1607 $2,850 $1.77 43d 1 1.43mi
228 Cherrywood Way Asheville, NC 4.0 3.0 1706 $2,850 $1.67 43d 1 1.45mi
125 River Birch Grove Rd Asheville, NC 1.0–3.0 1.0–2.0 1127 $3,527 $3.13 13d 51 1.46mi
332 Blossom Bend Ln Asheville, NC 4.0 3.0 1607 $2,500 $1.56 13d 18 1.47mi
247 Cherrywood Way Asheville, NC 4.0 3.0 1607 $2,250 $1.40 43d 1 1.49mi
85 Aurora Vista Dr Asheville, NC 4.0 2.0 1200 $2,850 $2.38 43d 1 1.49mi

Listing history 20 events

  1. 2026-06-18
    days on market $249,900 Active 142 DOM
  2. 2026-06-17
    days on market $249,900 Active 141 DOM
  3. 2026-06-16
    days on market $249,900 Active 140 DOM
  4. 2026-06-15
    days on market $249,900 Active 139 DOM
  5. 2026-06-14
    days on market $249,900 Active 137 DOM
  6. 2026-06-10
    days on market $249,900 Active 134 DOM
  7. 2026-06-09
    days on market $249,900 Active 133 DOM
  8. 2026-06-08
    days on market $249,900 Active 132 DOM
  9. 2026-06-07
    days on market $249,900 Active 131 DOM
  10. 2026-06-03
    days on market $249,900 Active 127 DOM
  11. 2026-06-02
    days on market $249,900 Active 126 DOM
  12. 2026-06-01
    days on market $249,900 Active 125 DOM
  13. 2026-05-31
    days on market $249,900 Active 124 DOM
  14. 2026-05-30
    days on market $249,900 Active 123 DOM
  15. 2026-05-04
    price $249,900 748-char remark
    Show marketing remark (748 chars)

    Investor opportunity! Priced to sell at $249,900. This 3-bedroom, 2-bath, 1,568 HLA manufactured home sits on a peaceful .55-acre hilltop lot in sought-after Candler, just minutes to West Asheville, downtown, and interstate access. Features include a solid masonry foundation, no HOA, updated kitchen with granite countertops and island, renovated bathrooms, and a 10-year-old roof. Enjoy mountain breezes from the front deck with potential for enhanced views. Property is being sold as-is, where-is. Manufactured home with VIN verification in progress. Access via privately maintained road; no recorded maintenance agreement found—buyer to verify. Some title items in process. Great opportunity for a buyer seeking value and a quick closing.

  16. 2026-04-21
    price $269,900 748-char remark
    Show marketing remark (748 chars)

    Investor opportunity! Priced to sell at $249,900. This 3-bedroom, 2-bath, 1,568 HLA manufactured home sits on a peaceful .55-acre hilltop lot in sought-after Candler, just minutes to West Asheville, downtown, and interstate access. Features include a solid masonry foundation, no HOA, updated kitchen with granite countertops and island, renovated bathrooms, and a 10-year-old roof. Enjoy mountain breezes from the front deck with potential for enhanced views. Property is being sold as-is, where-is. Manufactured home with VIN verification in progress. Access via privately maintained road; no recorded maintenance agreement found—buyer to verify. Some title items in process. Great opportunity for a buyer seeking value and a quick closing.

  17. 2026-03-25
    status Active 748-char remark
    Show marketing remark (748 chars)

    Investor opportunity! Priced to sell at $249,900. This 3-bedroom, 2-bath, 1,568 HLA manufactured home sits on a peaceful .55-acre hilltop lot in sought-after Candler, just minutes to West Asheville, downtown, and interstate access. Features include a solid masonry foundation, no HOA, updated kitchen with granite countertops and island, renovated bathrooms, and a 10-year-old roof. Enjoy mountain breezes from the front deck with potential for enhanced views. Property is being sold as-is, where-is. Manufactured home with VIN verification in progress. Access via privately maintained road; no recorded maintenance agreement found—buyer to verify. Some title items in process. Great opportunity for a buyer seeking value and a quick closing.

  18. 2026-03-17
    historical Active Under Contract 748-char remark
    Show marketing remark (748 chars)

    Investor opportunity! Priced to sell at $249,900. This 3-bedroom, 2-bath, 1,568 HLA manufactured home sits on a peaceful .55-acre hilltop lot in sought-after Candler, just minutes to West Asheville, downtown, and interstate access. Features include a solid masonry foundation, no HOA, updated kitchen with granite countertops and island, renovated bathrooms, and a 10-year-old roof. Enjoy mountain breezes from the front deck with potential for enhanced views. Property is being sold as-is, where-is. Manufactured home with VIN verification in progress. Access via privately maintained road; no recorded maintenance agreement found—buyer to verify. Some title items in process. Great opportunity for a buyer seeking value and a quick closing.

  19. 2026-02-22
    price $289,900 748-char remark
    Show marketing remark (748 chars)

    Investor opportunity! Priced to sell at $249,900. This 3-bedroom, 2-bath, 1,568 HLA manufactured home sits on a peaceful .55-acre hilltop lot in sought-after Candler, just minutes to West Asheville, downtown, and interstate access. Features include a solid masonry foundation, no HOA, updated kitchen with granite countertops and island, renovated bathrooms, and a 10-year-old roof. Enjoy mountain breezes from the front deck with potential for enhanced views. Property is being sold as-is, where-is. Manufactured home with VIN verification in progress. Access via privately maintained road; no recorded maintenance agreement found—buyer to verify. Some title items in process. Great opportunity for a buyer seeking value and a quick closing.

  20. 2026-01-27
    listed $299,999 Active 748-char remark
    Show marketing remark (748 chars)

    Investor opportunity! Priced to sell at $249,900. This 3-bedroom, 2-bath, 1,568 HLA manufactured home sits on a peaceful .55-acre hilltop lot in sought-after Candler, just minutes to West Asheville, downtown, and interstate access. Features include a solid masonry foundation, no HOA, updated kitchen with granite countertops and island, renovated bathrooms, and a 10-year-old roof. Enjoy mountain breezes from the front deck with potential for enhanced views. Property is being sold as-is, where-is. Manufactured home with VIN verification in progress. Access via privately maintained road; no recorded maintenance agreement found—buyer to verify. Some title items in process. Great opportunity for a buyer seeking value and a quick closing.

ⓘ 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
$593 · $49/mo
Projected year-2 tax
$2,049 · $171/mo
Expected delta
+$1,456/yr (+$121/mo · 245.6%)

ⓘ 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 · 17 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
$28,008
− Mortgage interest
−$13,998
− Property taxes
−$593
− Insurance
−$1,250
− Repairs & maintenance
−$2,241
− Management
−$2,241
− Depreciation
−$7,270
Taxable income
$416
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$100
After-tax cash flow
$4,458/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)
30,328
Household income
$71,716
Rent vs Own
24.1% rent · 75.9% own
Severe rent burden
419.0

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 (87%)
Race & ethnicity
White 87% Two or more races 8% Hispanic / Latino 8%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 4% Lithuanian 3% Serbian 3%
Foreign-born
6% · Canada
Languages at home
92% English-only · Spanish 6% Russian/Polish/Slavic 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
▼ -154.92%
Current HPI
255.1985
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

-16.7% since first listed
6 events — show timeline
  • 2026-05-04 Price Changed $249,900 CANOPYMLS as Distributed by MLS Grid
  • 2026-04-21 Price Changed $269,900 CANOPYMLS as Distributed by MLS Grid
  • 2026-03-25 Relisted CANOPYMLS as Distributed by MLS Grid
  • 2026-03-17 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2026-02-22 Price Changed $289,900 CANOPYMLS as Distributed by MLS Grid
  • 2026-01-27 Listed $299,999 CANOPYMLS as Distributed by MLS Grid

Property tax history

+1.6%/yr

Latest (2025): $593 · +6.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…