CashFlowRE
Sign in Sign up
16 Julep Dr
D Composite 43.41
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).

  • ARV discount +15.0/15.0
  • Cash flow +11.1/30.0
  • Schools +4.0/10.0
  • DSCR +3.2/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0
  • Appreciation +0.0/10.0

$225,000

16 Julep Dr · Woodfin, NC 28701
2 bd · 1.0 ba · 864 sqft · SingleFamily public records · 391 Days on market
Built 1950 0.78 ac lot $260/sqft · 20% below area Est $281k · 20% under ↓ 18% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nestled in a convenient location just under 20 minutes to all that both downtown Weaverville and Asheville have to offer, this cozy 1950 1BR country cottage, with potential to be 2BR like originally, is the perfect opportunity to own a piece of mountain charm and and full of potential to make it your own! Sitting on a spacious ¾-acre lot with a spacious back deck with two interior access points from dining area and primary BR, possibilities are endless for your outdoor aspirations whether you dream of entertaining, building a garden and farming oasis, adding a workshop, creating a play area, or expanding the home, there's room to bring your vision to life! Whether you're a first time home buyer, looking for your part time mountain get away or looking to invest, this property has something for every one. PRICE IMPROVEMENT MORE THAN COVERS INSPECTION FINDINGS. CALL FOR SPECIFICS/REPORT TO REVEAL ALL KNOWN MATERIAL FACTS.

Key facts

  • 0.78 acre lot
  • Built 1950
  • Listed 390 days

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 single-family listed at $225k.

Deal economics

  • At list price, monthly cash flow is $-91 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $209k (7.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $160k (28.9% below list).
  • Recommended offer: $160k (28.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% 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: schools F, amenities F, commute 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: 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 $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 391 days — a 12% lower offer ($198k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $50k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $160,000 (28.9% 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. It's been on market 391 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
  3. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.71%
Cap rate
5.81%
Cash-on-cash
-1.74%
DSCR
0.92
GRM
11.7

CMA / ARV

ARV (median comp)
$281,189
List price
$225,000
Delta
-19.98%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
663 Alexander Rd 0.70mi 2/1.0 828 (-4%) 13mo $280,000 $338 49

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
-19.2%
Equity multiple
0.33×
Total profit
$-42,360
Equity at exit
$33,548
10-year hold
IRR
-12.0%
Equity multiple
0.29×
Total profit
$-44,758
Equity at exit
$19,454

Cash invested: $63,000 (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 28701

Home prices YoY
-7.5%
Active inventory
37
Price-to-rent
11.7×

Monthly cashflow live

Estimated rent
$1,600 medium interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$81 /mo · $977/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$-91

Break-even live

Break-even rent $1,715
Max offer price $208,907
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
$56,250
Closing costs
$6,750
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 14d 1 0.42mi

Listing history 21 events

  1. 2026-06-18
    days on market $225,000 Active 391 DOM
  2. 2026-06-17
    days on market $225,000 Active 390 DOM
  3. 2026-06-16
    days on market $225,000 Active 389 DOM
  4. 2026-06-15
    days on market $225,000 Active 388 DOM
  5. 2026-06-14
    days on market $225,000 Active 386 DOM
  6. 2026-06-10
    days on market $225,000 Active 383 DOM
  7. 2026-06-09
    days on market $225,000 Active 382 DOM
  8. 2026-06-08
    days on market $225,000 Active 381 DOM
  9. 2026-06-07
    days on market $225,000 Active 380 DOM
  10. 2026-06-03
    days on market $225,000 Active 376 DOM
  11. 2026-06-02
    days on market $225,000 Active 375 DOM
  12. 2026-06-01
    days on market $225,000 Active 374 DOM
  13. 2026-05-31
    days on market $225,000 Active 373 DOM
  14. 2026-05-30
    days on market $225,000 Active 372 DOM
  15. 2025-10-28
    price $225,000 939-char remark
    Show marketing remark (939 chars)

    Nestled in a convenient location just under 20 minutes to all that both downtown Weaverville and Asheville have to offer, this cozy 1950 1BR country cottage, with potential to be 2BR like originally, is the perfect opportunity to own a piece of mountain charm and and full of potential to make it your own! Sitting on a spacious ¾-acre lot with a spacious back deck with two interior access points from dining area and primary BR, possibilities are endless for your outdoor aspirations whether you dream of entertaining, building a garden and farming oasis, adding a workshop, creating a play area, or expanding the home, there's room to bring your vision to life! Whether you're a first time home buyer, looking for your part time mountain get away or looking to invest, this property has something for every one. PRICE IMPROVEMENT MORE THAN COVERS INSPECTION FINDINGS. CALL FOR SPECIFICS/REPORT TO REVEAL ALL KNOWN MATERIAL FACTS.

  16. 2025-10-02
    status Active 939-char remark
    Show marketing remark (939 chars)

    Nestled in a convenient location just under 20 minutes to all that both downtown Weaverville and Asheville have to offer, this cozy 1950 1BR country cottage, with potential to be 2BR like originally, is the perfect opportunity to own a piece of mountain charm and and full of potential to make it your own! Sitting on a spacious ¾-acre lot with a spacious back deck with two interior access points from dining area and primary BR, possibilities are endless for your outdoor aspirations whether you dream of entertaining, building a garden and farming oasis, adding a workshop, creating a play area, or expanding the home, there's room to bring your vision to life! Whether you're a first time home buyer, looking for your part time mountain get away or looking to invest, this property has something for every one. PRICE IMPROVEMENT MORE THAN COVERS INSPECTION FINDINGS. CALL FOR SPECIFICS/REPORT TO REVEAL ALL KNOWN MATERIAL FACTS.

  17. 2025-09-16
    historical Active Under Contract 939-char remark
    Show marketing remark (939 chars)

    Nestled in a convenient location just under 20 minutes to all that both downtown Weaverville and Asheville have to offer, this cozy 1950 1BR country cottage, with potential to be 2BR like originally, is the perfect opportunity to own a piece of mountain charm and and full of potential to make it your own! Sitting on a spacious ¾-acre lot with a spacious back deck with two interior access points from dining area and primary BR, possibilities are endless for your outdoor aspirations whether you dream of entertaining, building a garden and farming oasis, adding a workshop, creating a play area, or expanding the home, there's room to bring your vision to life! Whether you're a first time home buyer, looking for your part time mountain get away or looking to invest, this property has something for every one. PRICE IMPROVEMENT MORE THAN COVERS INSPECTION FINDINGS. CALL FOR SPECIFICS/REPORT TO REVEAL ALL KNOWN MATERIAL FACTS.

  18. 2025-08-31
    price $250,000 939-char remark
    Show marketing remark (939 chars)

    Nestled in a convenient location just under 20 minutes to all that both downtown Weaverville and Asheville have to offer, this cozy 1950 1BR country cottage, with potential to be 2BR like originally, is the perfect opportunity to own a piece of mountain charm and and full of potential to make it your own! Sitting on a spacious ¾-acre lot with a spacious back deck with two interior access points from dining area and primary BR, possibilities are endless for your outdoor aspirations whether you dream of entertaining, building a garden and farming oasis, adding a workshop, creating a play area, or expanding the home, there's room to bring your vision to life! Whether you're a first time home buyer, looking for your part time mountain get away or looking to invest, this property has something for every one. PRICE IMPROVEMENT MORE THAN COVERS INSPECTION FINDINGS. CALL FOR SPECIFICS/REPORT TO REVEAL ALL KNOWN MATERIAL FACTS.

  19. 2025-07-26
    price $260,000 939-char remark
    Show marketing remark (939 chars)

    Nestled in a convenient location just under 20 minutes to all that both downtown Weaverville and Asheville have to offer, this cozy 1950 1BR country cottage, with potential to be 2BR like originally, is the perfect opportunity to own a piece of mountain charm and and full of potential to make it your own! Sitting on a spacious ¾-acre lot with a spacious back deck with two interior access points from dining area and primary BR, possibilities are endless for your outdoor aspirations whether you dream of entertaining, building a garden and farming oasis, adding a workshop, creating a play area, or expanding the home, there's room to bring your vision to life! Whether you're a first time home buyer, looking for your part time mountain get away or looking to invest, this property has something for every one. PRICE IMPROVEMENT MORE THAN COVERS INSPECTION FINDINGS. CALL FOR SPECIFICS/REPORT TO REVEAL ALL KNOWN MATERIAL FACTS.

  20. 2025-05-24
    listed $275,000 Active 939-char remark
    Show marketing remark (939 chars)

    Nestled in a convenient location just under 20 minutes to all that both downtown Weaverville and Asheville have to offer, this cozy 1950 1BR country cottage, with potential to be 2BR like originally, is the perfect opportunity to own a piece of mountain charm and and full of potential to make it your own! Sitting on a spacious ¾-acre lot with a spacious back deck with two interior access points from dining area and primary BR, possibilities are endless for your outdoor aspirations whether you dream of entertaining, building a garden and farming oasis, adding a workshop, creating a play area, or expanding the home, there's room to bring your vision to life! Whether you're a first time home buyer, looking for your part time mountain get away or looking to invest, this property has something for every one. PRICE IMPROVEMENT MORE THAN COVERS INSPECTION FINDINGS. CALL FOR SPECIFICS/REPORT TO REVEAL ALL KNOWN MATERIAL FACTS.

  21. 2025-05-21
    historical $275,000 939-char remark
    Show marketing remark (939 chars)

    Nestled in a convenient location just under 20 minutes to all that both downtown Weaverville and Asheville have to offer, this cozy 1950 1BR country cottage, with potential to be 2BR like originally, is the perfect opportunity to own a piece of mountain charm and and full of potential to make it your own! Sitting on a spacious ¾-acre lot with a spacious back deck with two interior access points from dining area and primary BR, possibilities are endless for your outdoor aspirations whether you dream of entertaining, building a garden and farming oasis, adding a workshop, creating a play area, or expanding the home, there's room to bring your vision to life! Whether you're a first time home buyer, looking for your part time mountain get away or looking to invest, this property has something for every one. PRICE IMPROVEMENT MORE THAN COVERS INSPECTION FINDINGS. CALL FOR SPECIFICS/REPORT TO REVEAL ALL KNOWN MATERIAL FACTS.

ⓘ 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
$977 · $81/mo
Projected year-2 tax
$1,845 · $154/mo
Expected delta
+$868/yr (+$72/mo · 88.8%)

ⓘ 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 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 3/10 Moderate 3 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
$19,200
− Mortgage interest
−$12,603
− Property taxes
−$977
− Insurance
−$1,125
− Repairs & maintenance
−$1,536
− Management
−$1,536
− Depreciation
−$6,545
Taxable loss
−$5,123
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,230
After-tax cash flow
$136/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

-18.2% since first listed
7 events — show timeline
  • 2025-10-28 Price Changed $225,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-10-02 Relisted CANOPYMLS as Distributed by MLS Grid
  • 2025-09-16 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2025-08-31 Price Changed $250,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-07-26 Price Changed $260,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-05-24 Listed $275,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-05-21 Coming Soon $275,000 CANOPYMLS as Distributed by MLS Grid

Property tax history

+5.6%/yr

Latest (2025): $977 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…