77 Pine St, Bryson City, NC, 28713 | $180/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
- sft

206 Matlock Creek Rd, Franklin, NC, 28734

2 Bed
3 Bath
- sft

79 Slumber Ln, Sylva, NC, 28779

2 Bed
1 Bath
790 sft

2087 Henry Rd, Sylva, NC, 28779

2 Bed
3 Bath
1252 sft

151 Country Club Dr #3, Whittier, NC, 28789

Nearby investment properties with comparable prices

Rental Income+ 1 more

2 Bed
2 Bath
1024 sft

173 Blizzard Ridge Rd, Maggie Valley, NC, 28751

3 Bed
2 Bath
1145 sft

33 Eh Bailey Rd, Bryson City, NC, 28713

2 Bed
2 Bath
1099 sft

78 Whipporwill Trl, Franklin, NC, 28734

1 Bed
1 Bath
444 sft

354 E Holly Ridge Rd #107, Gatlinburg, TN, 37738

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 77 Pine St, Bryson City, NC, 28713 priced at $380,000 pairs $2,496/mo rent with $180/mo cash flow after a $1,860/mo payment. Total monthly income equals $2,496/mo, and annual cash flow comes to $2,160/yr on $125,970 invested. Return on cash invested is 21.62% in year one, and rental yield stands at 7.88% on a $380,000 basis. Equity gained on principal adds $2,452/yr, and 5% annual appreciation accumulates to $104,987 by year five. Five-year ROI measures 111.89% and total cumulative return in cash reaches $140,953. For financing, Ziffy Mortgage’s DSCR program evaluates $2,496/mo property income against a $1,860/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1955

0.37 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