224 Riddle Rd · Swannanoa, NC 28778

$160,000

2 bd · 2.0 ba · 980 sqft · Manufactured public records · 50 Days on market

Built 1998 1.00 ac lot

---

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 +25.1/30.0
• DSCR +8.2/10.0
• ARV discount +7.5/15.0
• 1% rule +5.3/10.0
• Schools +4.0/10.0
• Livability +3.3/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Riddle Me This! A Little Sanctuary up on the ridge, where winter opens the trees and mountain views quietly reveal themselves. Here sits a humble hideaway waiting for its next chapter. She isn’t polished, but it is peaceful, private, and full of possibility. A 2-bedroom, 2-bath with a setting that invites your imagination. Morning light filters through the trees. Evenings settle in with stillness. This is the kind of place where time slows and vision matters more than perfection. There are no rental restrictions, offering flexibility for personal use or future income. The property is served by shared spring water, adding to its off-grid, mountain-sanctuary vibe. With thoughtful updates, this could become a cozy full-time residence, a weekend retreat, or a rental tucked just above it all. Location brings the best of both worlds, secluded yet connected. 15 minutes west to Asheville. 13 minutes east to Black Mountain. 3 minutes to Warren Wilson College. 10 minutes to the Blue Ridge Parkway. 15 minutes to the Biltmore House. This is a place for someone who sees beyond the surface, who values quiet, proximity to nature, and the satisfaction of bringing new life to a hidden gem. Sold as-is. Vision required. No damage from Helene.

Key facts

• Proximity to nature
• Shared spring water
• 1 acre lot

Tags

• SHARED SPRING WATER
• NO RENTAL RESTRICTIONS
• SECLUDED YET CONNECTED
• PROXIMITY TO NATURE

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath manufactured listed at $160k.

Deal economics

• At list price, monthly cash flow is $299 ($4k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $160k).
• Recommended offer: $155k (3.0% below list) — sets the bar for market timing.
• Cap rate 9.0% vs local median 2.7% in Swannanoa — 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 66/100 on livability (#277 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, schools F, amenities 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: 74 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 $1k of loan paydown is wiped out by about $5k 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 50 days — a 3% lower offer ($155k) 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.
• Current owner paid $50k; list at $160k implies a 220% 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; moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.

Recommended offer $155,200 (3.0% below list)

Questions for the listing agent

1. It's been on market 50 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
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: 1.03% ✓
• Cap rate: 8.95%
• Cash-on-cash: 9.49%
• DSCR: 1.42
• GRM: 8.1

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: -4.1%
• Equity multiple: 0.85×
• Total profit: $-6,936
• Equity at exit: $23,857

10-year hold

• IRR: 5.5%
• Equity multiple: 1.41×
• Total profit: $18,297
• Equity at exit: $13,834

Cash invested: $44,800 (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.

Methodology + full state rankings →

ZIP-level market 28778

• Active inventory: 74
• Price-to-rent: 8.1×

Monthly cashflow live

• Estimated rent: $1,640 medium
• Mortgage (P&I): −$839
• Tax from tax record: −$36 /mo · $426/yr
• Insurance: −$67
• Flood insurance flood zone: −$56 /mo · $666/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$344
• Net cashflow: $299

Break-even live

Break-even rent $1,262

Max offer price $160,000

Occupancy floor 77%

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: $40,000
• Closing costs: $4,800
• Reserves months: —
• Total cash needed: —

Listing history 8 events

1. 2026-06-03
   days on market $160,000 Active 50 DOM
2. 2026-06-02
   days on market $160,000 Active 49 DOM
3. 2026-06-01
   days on market $160,000 Active 48 DOM
4. 2026-05-31
   days on market $160,000 Active 47 DOM
5. 2026-05-30
   days on market $160,000 Active 46 DOM
6. 2026-04-14
   listed $160,000 Active 1249-char remark

   Show marketing remark (1249 chars)

   Riddle Me This! A Little Sanctuary up on the ridge, where winter opens the trees and mountain views quietly reveal themselves. Here sits a humble hideaway waiting for its next chapter. She isn’t polished, but it is peaceful, private, and full of possibility. A 2-bedroom, 2-bath with a setting that invites your imagination. Morning light filters through the trees. Evenings settle in with stillness. This is the kind of place where time slows and vision matters more than perfection. There are no rental restrictions, offering flexibility for personal use or future income. The property is served by shared spring water, adding to its off-grid, mountain-sanctuary vibe. With thoughtful updates, this could become a cozy full-time residence, a weekend retreat, or a rental tucked just above it all. Location brings the best of both worlds, secluded yet connected. 15 minutes west to Asheville. 13 minutes east to Black Mountain. 3 minutes to Warren Wilson College. 10 minutes to the Blue Ridge Parkway. 15 minutes to the Biltmore House. This is a place for someone who sees beyond the surface, who values quiet, proximity to nature, and the satisfaction of bringing new life to a hidden gem. Sold as-is. Vision required. No damage from Helene.

7. 2026-01-23
   listed $166,000 Active
8. 2014-01-28
   soldstatus $50,000

ⓘ 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: $426 · $36/mo
• Projected year-2 tax: $1,312 · $109/mo
• Expected delta: +$886/yr (+$74/mo · 207.8%)

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

Climate risk First Street

• 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
• 🔥 Wildfire 5/10 Major
• 🌡 Heat 3/10 Moderate 9 d/yr ≥95°F today · 25 d/yr by 30 yrs out
• 💨 Wind 2/10 Low
• 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 5 by 30 yrs out

Taxation est. · year 1

• Rental income: $19,680
• − Mortgage interest: −$8,962
• − Property taxes: −$426
• − Insurance: −$1,466
• − Repairs & maintenance: −$1,574
• − Management: −$1,574
• − Depreciation: −$4,655
• Taxable income: $1,022
• Est. tax owed @ 24.0%: −$245
• After-tax cash flow: $3,341/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 — Swannanoa

• Score: 66/100
• State rank: #277
• US rank: #12001

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Buncombe County · 241,085 people
• City population: 13,536
• Metro: Asheville, NC
• Population (ZIP): 13,536
• Household income: $73,408
• Rent vs Own: 22.9% rent · 77.1% own
• Severe rent burden: 107.0

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 (84%)
• Race & ethnicity: White 84% Two or more races 8% Hispanic / Latino 6% Black 6% Asian 1%
• Hispanic origin (detail): Mexican 5%
• Common ancestry: Slovak 3% Romanian 2% Serbian 2%
• Foreign-born: 4% · Canada, China
• Languages at home: 93% English-only · Spanish 5% Chinese 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: ▼ -165.63%
• Current HPI: 283.0627
• 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
▸Financial Services	2	$213B
▸Retail	2	$95B
▸Industrial Conglomerate	1	$38B
▸Metals / Steel	1	$35B
▸Utilities	1	$30B
▸Industrial Machinery	1	$19B

Price history

+220.0% since first listed

3 events — show timeline

• 2026-04-14 Listed $160,000 CANOPYMLS as Distributed by MLS Grid
• 2026-01-23 Listed $166,000 CANOPYMLS as Distributed by MLS Grid
• 2014-01-28 Sold (Public Records) $50,000 Public Records

Property tax history

-2.1%/yr

Latest (2025): $426 · -2.1% YoY. Source: county tax records.