145 Pine St, Bryson City, NC, 28713 | $1,329/mo Cash Flow

Recently Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1152 sft

107 Cabin Rdg, Cullowhee, NC, 28723

8 Bed
5 Bath
- sft

15 Tika Dr, Whittier, NC, 28789

2 Bed
2 Bath
973 sft

40 Summit Hill Dr APT 15, Franklin, NC, 28734

3 Bed
2 Bath
1113 sft

556 Crawford Cemetery Rd, Sylva, NC, 28779

Nearby investment properties with comparable prices

2 Bed
2 Bath
- sft

54 Robin Rd, Franklin, NC, 28734

2 Bed
1 Bath
- sft

17 S Front St, Franklin, NC, 28734

3 Bed
2 Bath
- sft

311 Lakey Creek Dr, Franklin, NC, 28734

2 Bed
1 Bath
816 sft

237 E View Rd, Sylva, NC, 28779

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Bryson City at 145 Pine St, Bryson City, NC, 28713 priced at $159,000 converts $2,298/mo rent into $1,329/mo cash flow after a $778/mo obligation. Total monthly income equals $2,298/mo, and annual cash flow totals $15,950/yr on $52,709 invested. Return on cash invested prints 50.17% in year one, and rental yield reads 17.34% against a $159,000 entry. Equity gained on principal adds $1,026/yr, while 5% annual appreciation compiles into $43,929 by year five. Five-year ROI reaches 265.07% and total cumulative return in cash sums $139,716. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,298/mo property income covering a $778/mo payment, not borrower’s personal income.

Single Family

Built in 2008

0.63 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 28713, Bryson City, NC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,892 (100%)
Owner Occupied HU	2,716 (46.1%)
Renter Occupied HU	1,032 (17.5%)
Vacant Housing Units	2,144 (36.4%)
Median Home Value	$278,505
Average Home Value	$344,501