CashFlowRE
Sign in Sign up
94 Long Ridge Rd
C+ Composite 60.86
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 +26.3/30.0
  • DSCR +8.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.8/10.0
  • 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

$200,000

94 Long Ridge Rd · Bent Creek, NC 28715
3 bd · 2.0 ba · 1,232 sqft · Manufactured public records · 2 Days on market
Built 1995 2.60 ac lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Enjoy privacy and winter views at this 3BR/2BA home situated among the trees. Your 2.6 acres include hilly areas for hiking & level land for parking, campfires, etc. Open floor plan, separate laundry room, walk-in closet in MABR and back deck. Needs a little TLC but is move-in ready. Outside, you have a storage building AND a chicken coop! Approach road may be intimidating for unseasoned mtn-rd drivers, but is passable even for compact cars. Come home to nature! Come home to the woods!

Key facts

  • 2.60 acres
  • Private deer stand
  • Two storage units

Tags

2.60 ACRESTWO STORAGE UNITSPRIVATE DEER STANDEXPANSIVE BACK DECK

Property features AI

Finance

  • Other: Zoned OU (residential)
  • Financial info: Manufactured home allowed; short-term rentals allowed
  • HOA & community: No HOA

Exterior

  • Parking: Driveway
  • Utilities: Well water; Septic system installed; Cable connected; Electricity connected
  • Home design: Single-family residential (manufactured doublewide); One level; Pillar/post/pier foundation; Elevation approximately 2000 ft
  • Construction: Manufactured construction; Vinyl exterior
  • Exterior features: Deck; Front porch; Rear porch; Storage; Outbuilding / shed(s); Wooded lot; Gravel road access; Private maintained road

Interior

  • Kitchen: Dishwasher; Electric oven; Refrigerator; Electric water heater
  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Tile; Laminate
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Heat pump for heating and cooling
  • Interior features: Open floor plan; Split bedroom layout; 8 total rooms
  • Laundry & utility: Washer and dryer included; Mud room with inside access on the main level

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 $200k.

Deal economics

  • At list price, monthly cash flow is $518 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).

Location & tenants

  • Location reads 66/100 on livability (#260 in NC) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, employment A-; Watch: amenities F, commute F, health & safety 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.
  • Zoned schools: Enka High (math 77% / reading 63%, grade B+, #119 of 535 statewide, top 22%, 1,045 students, 58% FRL).
  • Zoned-school proficiency averages 70% at this address vs 48% district-wide (+22 pts) — the actual schools serving this property are materially stronger than the Buncombe County Schools average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 183 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).
  • This rent runs 36% 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 $1k of loan paydown is wiped out by about $6k 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 + 3.0% rent growth), your $56k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 11y ago 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 $90k; list at $200k implies a 122% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $200,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.08%
Cap rate
9.40%
Cash-on-cash
11.10%
DSCR
1.49
GRM
7.7

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
0.2%
Equity multiple
1.01×
Total profit
$507
Equity at exit
$29,821
10-year hold
IRR
9.9%
Equity multiple
1.76×
Total profit
$42,573
Equity at exit
$17,292

Cash invested: $56,000 (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 28715

Active inventory
183
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$2,151 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$49 /mo · $589/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$452
Net cashflow
$518

Break-even live

Break-even rent $1,495
Max offer price $200,000
Occupancy floor 71%

Sensitivity live

Price -10% $631 -5% $575 +0% $518 +5% $462 +10% $405
Rent -10% $348 -5% $433 +0% $518 +5% $603 +10% $688
Rate -1.0pp $619 -0.5pp $569 base $518 +0.5pp $466 +1.0pp $414

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
$50,000
Closing costs
$6,000
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
217 Blue Moon Ln Candler, NC 2.0 1.0 1110 $2,500 $2.25 14d 1 1.16mi

Listing history 10 events

  1. 2026-05-23
    listed $200,000 Active
  2. 2016-07-23
    price $90,000 501-char remark
    Show marketing remark (501 chars)

    Enjoy privacy and winter views at this 3BR/2BA home situated among the trees. Your 2.6 acres include hilly areas for hiking & level land for parking, campfires, etc. Open floor plan, separate laundry room, walk-in closet in MABR and back deck. Needs a little TLC but is move-in ready. Outside, you have a storage building AND a chicken coop! Approach road may be intimidating for unseasoned mtn-rd drivers, but is passable even for compact cars. Come home to nature! Come home to the woods!

  3. 2016-07-22
    soldstatus $90,000 501-char remark
    Show marketing remark (501 chars)

    Enjoy privacy and winter views at this 3BR/2BA home situated among the trees. Your 2.6 acres include hilly areas for hiking & level land for parking, campfires, etc. Open floor plan, separate laundry room, walk-in closet in MABR and back deck. Needs a little TLC but is move-in ready. Outside, you have a storage building AND a chicken coop! Approach road may be intimidating for unseasoned mtn-rd drivers, but is passable even for compact cars. Come home to nature! Come home to the woods!

  4. 2016-07-22
    soldstatus $90,000 Sold 501-char remark
    Show marketing remark (501 chars)

    Enjoy privacy and winter views at this 3BR/2BA home situated among the trees. Your 2.6 acres include hilly areas for hiking & level land for parking, campfires, etc. Open floor plan, separate laundry room, walk-in closet in MABR and back deck. Needs a little TLC but is move-in ready. Outside, you have a storage building AND a chicken coop! Approach road may be intimidating for unseasoned mtn-rd drivers, but is passable even for compact cars. Come home to nature! Come home to the woods!

  5. 2016-07-22
    soldstatus $90,000
    Show marketing remark (501 chars)

    Enjoy privacy and winter views at this 3BR/2BA home situated among the trees. Your 2.6 acres include hilly areas for hiking & level land for parking, campfires, etc. Open floor plan, separate laundry room, walk-in closet in MABR and back deck. Needs a little TLC but is move-in ready. Outside, you have a storage building AND a chicken coop! Approach road may be intimidating for unseasoned mtn-rd drivers, but is passable even for compact cars. Come home to nature! Come home to the woods!

  6. 2016-05-25
    historical Under Contract (Show) 501-char remark
    Show marketing remark (501 chars)

    Enjoy privacy and winter views at this 3BR/2BA home situated among the trees. Your 2.6 acres include hilly areas for hiking & level land for parking, campfires, etc. Open floor plan, separate laundry room, walk-in closet in MABR and back deck. Needs a little TLC but is move-in ready. Outside, you have a storage building AND a chicken coop! Approach road may be intimidating for unseasoned mtn-rd drivers, but is passable even for compact cars. Come home to nature! Come home to the woods!

  7. 2016-05-24
    historical 501-char remark
    Show marketing remark (501 chars)

    Enjoy privacy and winter views at this 3BR/2BA home situated among the trees. Your 2.6 acres include hilly areas for hiking & level land for parking, campfires, etc. Open floor plan, separate laundry room, walk-in closet in MABR and back deck. Needs a little TLC but is move-in ready. Outside, you have a storage building AND a chicken coop! Approach road may be intimidating for unseasoned mtn-rd drivers, but is passable even for compact cars. Come home to nature! Come home to the woods!

  8. 2015-12-13
    listed $98,000 Active 501-char remark
    Show marketing remark (501 chars)

    Enjoy privacy and winter views at this 3BR/2BA home situated among the trees. Your 2.6 acres include hilly areas for hiking & level land for parking, campfires, etc. Open floor plan, separate laundry room, walk-in closet in MABR and back deck. Needs a little TLC but is move-in ready. Outside, you have a storage building AND a chicken coop! Approach road may be intimidating for unseasoned mtn-rd drivers, but is passable even for compact cars. Come home to nature! Come home to the woods!

  9. 2015-12-10
    listed $98,000 501-char remark
    Show marketing remark (501 chars)

    Enjoy privacy and winter views at this 3BR/2BA home situated among the trees. Your 2.6 acres include hilly areas for hiking & level land for parking, campfires, etc. Open floor plan, separate laundry room, walk-in closet in MABR and back deck. Needs a little TLC but is move-in ready. Outside, you have a storage building AND a chicken coop! Approach road may be intimidating for unseasoned mtn-rd drivers, but is passable even for compact cars. Come home to nature! Come home to the woods!

  10. 1995-01-17
    soldstatus $17,500

ⓘ 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
$589 · $49/mo
Projected year-2 tax
$1,640 · $137/mo
Expected delta
+$1,051/yr (+$88/mo · 178.3%)

ⓘ 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 5/10 Major
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥95°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
$25,815
− Mortgage interest
−$11,203
− Property taxes
−$589
− Insurance
−$1,000
− Repairs & maintenance
−$2,065
− Management
−$2,065
− Depreciation
−$5,818
Taxable income
$3,074
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$738
After-tax cash flow
$5,481/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 — Bent Creek

Score
66/100
State rank
#260
US rank
#11382

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Buncombe County · 241,085 people
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

+1042.9% since first listed
10 events — show timeline
  • 2026-05-23 Listed $200,000 CANOPYMLS as Distributed by MLS Grid
  • 2016-07-23 Price Changed $90,000 NCMMLS
  • 2016-07-22 Sold (Public Records) $90,000 Public Records
  • 2016-07-22 Sold (MLS) $90,000 NCMMLS
  • 2016-07-22 Sold (MLS) $90,000 CANOPYMLS as Distributed by MLS Grid
  • 2016-05-25 Contingent NCMMLS
  • 2016-05-24 Delisted CANOPYMLS as Distributed by MLS Grid
  • 2015-12-13 Listed $98,000 NCMMLS
  • 2015-12-10 Listed $98,000 CANOPYMLS as Distributed by MLS Grid
  • 1995-01-17 Sold (Public Records) $17,500 Public Records

Property tax history

+1.1%/yr

Latest (2025): $589 · +6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…