CashFlowRE
Sign in Sign up
1007 N Fork Rd
D Composite 42.4
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 +8.7/30.0
  • Schools +4.0/10.0
  • Appreciation +3.3/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • 1% rule +1.5/10.0

$350,000

1007 N Fork Rd · Barnardsville, NC 28709
3 bd · 1.0 ba · 1,656 sqft · Other public records · 49 Days on market
Built 1968 1.80 ac lot $211/sqft · 29% below area Est $444k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Take advantage of the renovation opportunity with just enough space to give you the privacy you would like without the large acreage upkeep. Property sold as as is.

Key facts

  • 1.8 acre lot
  • 2 garage spots
  • Built 1968

Property features AI

Finance

  • Other: Zoned for multiple dwelling
  • Financial info: No restrictions
  • HOA & community: No HOA

Exterior

  • Parking: Attached garage that faces the side; Two enclosed garage spaces; Two open driveway parking spaces; Has both garage and open parking
  • Utilities: Water from a well; Septic system installed
  • Home design: Single family residence (residential); Site-built construction; 1 story with finished room over garage (F.R.O.G.); Partial brick exterior
  • Construction: Crawl space foundation
  • Exterior features: Creek/stream on the property; Roads are a mix of gravel and paved; Publicly maintained road

Interior

  • Kitchen: Dishwasher; Electric range
  • Bedrooms: Three bedrooms on the main level
  • Flooring: Carpet; Vinyl
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Central heating; Ductless heating option (heat pump); Central air; Ductless cooling
  • Interior features: 7 total rooms; Wood-burning fireplace in a bonus room; Other exterior features noted in remarks
  • Laundry & utility: Laundry located in the kitchen; 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 3-bed/1.0-bath other listed at $350k.

Deal economics

  • At list price, monthly cash flow is $-352 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $288k (17.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $228k (35.0% below list).
  • Recommended offer: $228k (35.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.3% vs local median 2.4% in Barnardsville — 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: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • 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: 23 active listings in the ZIP; 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 $10k 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 49 days — a 3% lower offer ($340k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $25k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $130k; list at $350k implies a 169% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $227,603 (35.0% 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 49 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
  3. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.65%
Cap rate
5.28%
Cash-on-cash
-3.63%
DSCR
0.84
GRM
12.8

CMA / ARV

ARV (median comp)
$444,207
List price
$350,000
Delta
-21.21%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-23.6%
Equity multiple
0.19×
Total profit
$-79,246
Equity at exit
$52,186
10-year hold
IRR
-18.7%
Equity multiple
-0.00×
Total profit
$-98,381
Equity at exit
$30,262

Cash invested: $98,000 (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 28709

Home prices YoY
-1.1%
Active inventory
23
Price-to-rent
12.8×

Monthly cashflow live

Estimated rent
$2,276 medium interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$113 /mo · $1,355/yr
Insurance
$146
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$478
Net cashflow
$-352

Break-even live

Break-even rent $2,721
Max offer price $287,872
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
$87,500
Closing costs
$10,500
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 22 events

  1. 2026-06-18
    days on market $350,000 Active 49 DOM
  2. 2026-06-17
    days on market $350,000 Active 48 DOM
  3. 2026-06-16
    days on market $350,000 Active 47 DOM
  4. 2026-06-15
    pricedays on market $350,000 Active 46 DOM
  5. 2026-06-14
    days on market $375,000 Active 44 DOM
  6. 2026-06-10
    days on market $375,000 Active 41 DOM
  7. 2026-06-09
    days on market $375,000 Active 40 DOM
  8. 2026-06-08
    days on market $375,000 Active 39 DOM
  9. 2026-06-07
    days on market $375,000 Active 38 DOM
  10. 2026-06-03
    days on market $375,000 Active 34 DOM
  11. 2026-06-02
    days on market $375,000 Active 33 DOM
  12. 2026-06-01
    days on market $375,000 Active 32 DOM
  13. 2026-05-31
    days on market $375,000 Active 31 DOM
  14. 2026-05-30
    days on market $375,000 Active 30 DOM
  15. 2026-05-01
    listed $375,000 Active 1231-char remark
  16. 2026-04-27
    historical $375,000 1231-char remark
  17. 2024-05-31
    soldstatus $130,000
  18. 2024-05-29
    soldstatus $130,000 Closed 166-char remark
    Show marketing remark (166 chars)

    Take advantage of the renovation opportunity with just enough space to give you the privacy you would like without the large acreage upkeep. Property sold as as is.

  19. 2024-04-24
    historical Active Under Contract 166-char remark
    Show marketing remark (166 chars)

    Take advantage of the renovation opportunity with just enough space to give you the privacy you would like without the large acreage upkeep. Property sold as as is.

  20. 2024-03-27
    price $155,000 166-char remark
    Show marketing remark (166 chars)

    Take advantage of the renovation opportunity with just enough space to give you the privacy you would like without the large acreage upkeep. Property sold as as is.

  21. 2024-03-10
    price $160,000 166-char remark
    Show marketing remark (166 chars)

    Take advantage of the renovation opportunity with just enough space to give you the privacy you would like without the large acreage upkeep. Property sold as as is.

  22. 2024-02-23
    listed $165,000 Active 166-char remark
    Show marketing remark (166 chars)

    Take advantage of the renovation opportunity with just enough space to give you the privacy you would like without the large acreage upkeep. Property sold as as is.

ⓘ 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
$1,355 · $113/mo
Projected year-2 tax
$2,870 · $239/mo
Expected delta
+$1,515/yr (+$126/mo · 111.8%)

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

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 10 d/yr ≥84°F today · 27 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
$27,312
− Mortgage interest
−$19,605
− Property taxes
−$1,355
− Insurance
−$2,416
− Repairs & maintenance
−$2,185
− Management
−$2,185
− Depreciation
−$10,182
Taxable loss
−$10,617
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,548
After-tax cash flow
$-1,672/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 — Barnardsville

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
2,269

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 (96%)
Race & ethnicity
White 96% Hispanic / Latino 4%
Common ancestry
Lithuanian 5% Slovak 4% Iranian 4%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 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
▼ -3.40%
Current HPI
321.4294
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

+112.1% since first listed
9 events — show timeline
  • 2026-06-14 Price Changed $350,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-05-01 Listed $375,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-04-27 Coming Soon $375,000 CANOPYMLS as Distributed by MLS Grid
  • 2024-05-31 Sold (Public Records) $130,000 Public Records
  • 2024-05-29 Sold (MLS) $130,000 CANOPYMLS as Distributed by MLS Grid
  • 2024-04-24 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2024-03-27 Price Changed $155,000 CANOPYMLS as Distributed by MLS Grid
  • 2024-03-10 Price Changed $160,000 CANOPYMLS as Distributed by MLS Grid
  • 2024-02-23 Listed $165,000 CANOPYMLS as Distributed by MLS Grid

Property tax history

+8.9%/yr

Latest (2025): $1,355 · -18.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…