CashFlowRE
Sign in Sign up
63 Bingham Rd #46
B Composite 72.15
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 +4.0/10.0
  • Condition / age +4.0/5.0
  • Livability +3.6/5.0
  • Rent growth +3.0/5.0
  • Appreciation +0.0/10.0

$68,900

63 Bingham Rd #46 · Asheville, NC 28806
3 bd · 2.0 ba · 1,216 sqft · Manufactured · 156 Days on market
Built 2026 Good condition

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* THIS IS A RESALE LISTING * You'll love living in this 3 bedroom, 2 bathroom home within a wonderful family-friendly community. Check out the awesome amenities your community has to offer such as community events, , , and more! This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

Key facts

  • Built 2026
  • Listed 156 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 3-bed/2.0-bath manufactured listed at $69k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $69k).
  • Recommended offer: $61k (12.0% below list) — sets the bar for market timing.
  • Cap rate 27.9% 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 (+2.1%/yr); 334 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 3,305 units permitted in Buncombe County in 2024 (1,855 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($63k/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 $476 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 2.1% rent growth), your $19k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 156 days — a 12% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
Recommended offer $60,632 (12.0% below list)

Questions for the listing agent

  1. It's been on market 156 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
3.15%
Cap rate
27.86%
Cash-on-cash
77.03%
DSCR
4.43
GRM
2.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.06% rent growth · sell at horizon

5-year hold
IRR
76.0%
Equity multiple
4.41×
Total profit
$65,713
Equity at exit
$10,273
10-year hold
IRR
79.4%
Equity multiple
8.81×
Total profit
$150,734
Equity at exit
$5,957

Cash invested: $19,292 (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 28806

Rents YoY
2.1%
Active inventory
334
Price-to-rent
2.6×

Monthly cashflow live

Estimated rent
$2,170 high interval (Pro) →
Mortgage (P&I)
$361
Tax est. 1.5%
$86 /mo · $1,034/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$456
Net cashflow
$1,238

Break-even live

Break-even rent $603
Max offer price $68,900
Occupancy floor 38%

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
$17,225
Closing costs
$2,067
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
313 Westover Dr Asheville, NC 3.0 2.0 1170 $2,200 $1.88 23d 1 0.47mi
8 Townview Dr Asheville, NC 3.0 2.0 1100 $1,700 $1.55 43d 1 0.79mi
6 Townview Dr Asheville, NC 3.0 2.0 1100 $1,700 $1.55 43d 1 0.80mi
275 Hazel Mill Rd Asheville, NC 2.0 2.0 1211 $2,037 $1.68 14d 4 0.82mi
5 Rolos Way Unit 5 Asheville, NC 2.0 2.0 1100 $1,850 $1.68 14d 1 1.19mi
13 Rolos Way Unit 13 Asheville, NC 3.0 3.0 1314 $2,200 $1.67 14d 1 1.20mi
248 Patton Ave Asheville, NC 2.0 2.0 1197 $2,110 $1.76 14d 6 1.21mi
50 Logan Ave Unit B Asheville, NC 2.0 1.0 800 $1,650 $2.06 23d 1 1.22mi
363 Hilliard Ave Asheville, NC 2.0 1.0–2.0 809 $2,495 $3.08 14d 14 1.23mi
28 Woodrow Ave Asheville, NC 2.0 2.0 1100 $2,999 $2.73 14d 1 1.24mi
28 Woodrow Ave Asheville, NC 2.0 2.0 1000 $2,999 $3.00 23d 1 1.24mi
360 Hilliard Ave Asheville, NC 1.0–2.0 1.0–2.0 844 $1,800 $2.13 21d 10 1.24mi
56 Starnes Ave Asheville, NC 2.0 1.0 1100 $2,295 $2.09 14d 1 1.27mi
108 Mount Clare Ave Unit 1 Asheville, NC 2.0 1.0 820 $1,475 $1.80 14d 1 1.33mi
146 Roberts St Asheville, NC 1.0–2.0 1.0–2.0 995 $2,578 $2.59 14d 19 1.35mi
1 Page Ave Asheville, NC 1.0–2.0 1.0–2.0 1609 $4,200 $2.61 14d 5 1.37mi
136 Louisiana Ave Unit 1 Asheville, NC 2.0 1.0 1050 $1,450 $1.38 21d 1 1.44mi
13 Garden Rd Asheville, NC 3.0 2.0 902 $1,500 $1.66 43d 1 1.45mi
226 Hilliard Ave Asheville, NC 2.0 1.0–2.0 862 $3,300 $3.83 14d 92 1.45mi

Listing history 16 events

  1. 2026-06-18
    days on market $68,900 Active 156 DOM
  2. 2026-06-17
    days on market $68,900 Active 155 DOM
  3. 2026-06-16
    days on market $68,900 Active 154 DOM
  4. 2026-06-15
    days on market $68,900 Active 153 DOM
  5. 2026-06-14
    days on market $68,900 Active 151 DOM
  6. 2026-06-10
    days on market $68,900 Active 148 DOM
  7. 2026-06-09
    days on market $68,900 Active 147 DOM
  8. 2026-06-08
    days on market $68,900 Active 146 DOM
  9. 2026-06-07
    days on market $68,900 Active 145 DOM
  10. 2026-06-03
    days on market $68,900 Active 141 DOM
  11. 2026-06-02
    days on market $68,900 Active 140 DOM
  12. 2026-06-01
    pricedays on market $68,900 Active 139 DOM
  13. 2026-05-31
    days on market $68,400 Active 138 DOM
  14. 2026-05-30
    days on market $68,400 Active 137 DOM
  15. 2026-02-01
    price $68,400 376-char remark
    Show marketing remark (376 chars)

    * THIS IS A RESALE LISTING * You'll love living in this 3 bedroom, 2 bathroom home within a wonderful family-friendly community. Check out the awesome amenities your community has to offer such as community events, , , and more! This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  16. 2026-01-13
    listed $68,900 Active 376-char remark
    Show marketing remark (376 chars)

    * THIS IS A RESALE LISTING * You'll love living in this 3 bedroom, 2 bathroom home within a wonderful family-friendly community. Check out the awesome amenities your community has to offer such as community events, , , and more! This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

ⓘ 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 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥98°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
$26,045
− Mortgage interest
−$3,859
− Property taxes
−$1,034
− Insurance
−$344
− Repairs & maintenance
−$2,084
− Management
−$2,084
− Depreciation
−$2,004
Taxable income
$14,636
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,513
After-tax cash flow
$11,349/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.

Condition & rehab AI · 5 photos

Good 80/100 Cosmetic rehab

This 3-bedroom, 2-bathroom manufactured home is in good condition with a good exterior and interior. It has a modern kitchen and is located in a family-friendly community. Potential buyers and renters will appreciate the curb appeal and the home's location.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhanced landscaping can increase curb appeal and property value.
  • Resale Upgrading the kitchen appliances — Modern appliances can attract more buyers and renters.
  • Both Adding smart home features — Smart home features can increase convenience and appeal to tech-savvy buyers and renters.
  • Both Upgrading the HVAC system — A more efficient HVAC system can improve comfort and reduce energy costs.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhanced landscaping can increase curb appeal and property value.
  • Resale Upgrading the kitchen appliances — Modern appliances can attract more buyers and renters.
  • Both Adding smart home features — Smart home features can increase convenience and appeal to tech-savvy buyers and renters.
  • Both Upgrading the HVAC system — A more efficient HVAC system can improve comfort and reduce energy costs.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

Census place
Asheville, NC
County
Buncombe County · 241,085 people
City population
137,611
Metro
Asheville, NC
Population (ZIP)
43,433
Household income
$63,273
Rent vs Own
40.1% rent · 59.9% own
Severe rent burden
1783.0

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 (77%)
Race & ethnicity
White 77% Hispanic / Latino 11% Two or more races 9% Black 6% Asian 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Serbian 3% Slovak 3% Italian 3%
Foreign-born
10% · Canada, China
Languages at home
86% English-only · Spanish 9% Russian/Polish/Slavic 3% Other Indo-European 2%

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
▼ -271.16%
Current HPI
350.3071
Rent YoY
▲ 2.06%
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

-0.7% since first listed
2 events — show timeline
  • 2026-02-01 Price Changed $68,400 Zillow
  • 2026-01-13 Listed $68,900 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…