CashFlowRE
Sign in Sign up
6137 Old Mullins Hwy
C Composite 59.48
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 +21.4/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.8/10.0
  • 1% rule +4.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0

$133,000

6137 Old Mullins Hwy · Nichols, SC 29581
3 bd · 2.0 ba · 1,280 sqft · Other · 246 Days on market
Built 1998 0.62 ac lot

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

Listing remarks

Charming 16x80 single wide in Nichols, SC featuring a detached double garage and fenced yard! Conveniently located near Florence, this property offers a great opportunity for homeowners, investors, or anyone looking for a little extra space and potential. Being sold AS-IS, it’s ready for your personal touch and vision. Don’t miss the chance to make this property your own!

Key facts

  • 0.62 acre lot
  • 2 garage spots
  • Built 1998

Property features AI

Finance

  • HOA & community: Monthly association fee

Exterior

  • Parking: Detached two-car garage; Additional parking for a total of 4 vehicles
  • Home design: Single-wide mobile home
  • Construction: Owner-reported lot size
  • Exterior features: Lot approximately 0.62 acres; Zoned R6; Resale property

Interior

  • Bathrooms: 2 full bathrooms
  • Interior features: Unfurnished

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 other listed at $133k.

Deal economics

  • At list price, monthly cash flow is $198 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $123k (7.3% below list).
  • Recommended offer: $117k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#184 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: schools F, crime F, amenities F.
  • Marion 10 (town): math 9% / reading 23% proficiency, ranked #79 of 80 in SC (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 79% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 12 active listings in the ZIP; 76 units permitted in Marion County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $14k of equity ($920 loan paydown + $13k appreciation (10.0% local appreciation)).
  • Marion County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $37k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 246 days — a 12% lower offer ($117k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 15y ago; this cycle's ask has dropped $34k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $26k; list at $133k implies a 402% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $117,040 (12.0% below list)

Questions for the listing agent

  1. It's been on market 246 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. 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.
  7. 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.
  8. 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
0.93%
Cap rate
8.08%
Cash-on-cash
6.39%
DSCR
1.28
GRM
9.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
28.9%
Equity multiple
3.28×
Total profit
$84,995
Equity at exit
$119,817
10-year hold
IRR
25.1%
Equity multiple
7.45×
Total profit
$240,226
Equity at exit
$258,390

Cash invested: $37,240 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State South Carolina
90 Strongly Landlord-Friendly · R+6
County
— inherits STATE
City
— inherits STATE
5-day notice; preempted; landlord-favorable.

ZIP-level market 29581

Home prices YoY
5.0%
Active inventory
12
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,233 medium interval (Pro) →
Mortgage (P&I)
$697
Tax from tax record
$23 /mo · $274/yr
Insurance
$55
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$198

Break-even live

Break-even rent $982
Max offer price $133,000
Occupancy floor 79%

Sensitivity live

Price -10% $274 -5% $236 +0% $198 +5% $9 +10% $-37
Rent -10% $101 -5% $150 +0% $198 +5% $247 +10% $296
Rate -1.0pp $265 -0.5pp $232 base $198 +0.5pp $164 +1.0pp $129

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
$33,250
Closing costs
$3,990
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 31 events

  1. 2026-06-21
    days on market $133,000 Active 246 DOM
  2. 2026-06-18
    days on market $133,000 Active 243 DOM
  3. 2026-06-17
    days on market $133,000 Active 242 DOM
  4. 2026-06-16
    days on market $133,000 Active 241 DOM
  5. 2026-06-15
    days on market $133,000 Active 240 DOM
  6. 2026-06-14
    days on market $133,000 Active 238 DOM
  7. 2026-06-13
    days on market $133,000 Active 237 DOM
  8. 2026-06-10
    days on market $133,000 Active 235 DOM
  9. 2026-06-09
    days on market $133,000 Active 234 DOM
  10. 2026-06-08
    days on market $133,000 Active 233 DOM
  11. 2026-06-07
    days on market $133,000 Active 232 DOM
  12. 2026-06-05
    days on market $133,000 Active 229 DOM
  13. 2026-06-03
    days on market $133,000 Active 228 DOM
  14. 2026-06-02
    days on market $133,000 Active 227 DOM
  15. 2026-06-01
    days on market $133,000 Active 226 DOM
  16. 2026-05-31
    days on market $133,000 Active 225 DOM
  17. 2026-05-30
    days on market $133,000 Active 224 DOM
  18. 2026-05-14
    price $133,000
  19. 2026-04-13
    price $147,000
  20. 2026-04-01
    historical
  21. 2026-03-30
    price $155,000
  22. 2026-03-30
    price $155,000
  23. 2026-03-16
    price $150,000
  24. 2026-03-15
    price $150,000
  25. 2026-02-06
    listed $167,000 Active
  26. 2026-01-17
    price $167,000
  27. 2026-01-16
    price $167,000
  28. 2025-10-18
    listed $157,000 Active
  29. 2025-10-05
    listed $157,000 Active
  30. 2011-04-27
    soldstatus $26,500
  31. 2011-02-01
    listed $29,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast SC · Resets to sale price

Current annual tax
$274 · $23/mo
Projected year-2 tax
$758 · $63/mo
Expected delta
+$484/yr (+$40/mo · 177.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$14,795
− Mortgage interest
−$7,450
− Property taxes
−$274
− Insurance
−$665
− Repairs & maintenance
−$1,184
− Management
−$1,184
− Depreciation
−$3,869
Taxable income
$170
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$41
After-tax cash flow
$2,339/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
Marion 10
NCES district ID
4503908
Math proficiency
9% ▼ -9.00%
Reading proficiency
23% ▲ 1.00%
Median HH income
$31,200
Composite
12.75/100
National rank
#9600
State rank
#79 of 80 in SC

Livability — Nichols

Score
63/100
State rank
#184
US rank
#16019

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,604

Population outlook (Marion County) Hauer SSP2

Today (2025)
29,121 people
By 2030
27,539 · -5.4%
By 2040
24,391 · -16.2%
By 2050
21,566 · -25.9%
By 2075
15,537 · -46.6%
By 2100
10,680 · -63.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Black 25% Two or more races 3%
Common ancestry
Slovak 4% Serbian 1% Russian 1%
Foreign-born
1%

Political lean MEDSL · Marion

2024 margin
D (+10.5) · D 54.6% · R 44.1% · Other 1.2%
2008→2024 swing
-15.2pp toward R · 2008: 25.7pp · 2024: 10.5pp
All cycles
2024: D+10.5 2020: D+21.5 2016: D+21.7 2012: D+29.8 2008: D+25.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 12.35%
Current HPI
261.4739
Rent YoY
Metro
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+358.6% since first listed
14 events — show timeline
  • 2026-05-14 Price Changed $133,000 CCAR
  • 2026-04-13 Price Changed $147,000 CCAR
  • 2026-04-01 Delisted Consolidated MLS
  • 2026-03-30 Price Changed $155,000 Consolidated MLS
  • 2026-03-30 Price Changed $155,000 CCAR
  • 2026-03-16 Price Changed $150,000 Consolidated MLS
  • 2026-03-15 Price Changed $150,000 CCAR
  • 2026-02-06 Listed $167,000 RAGPD
  • 2026-01-17 Price Changed $167,000 Consolidated MLS
  • 2026-01-16 Price Changed $167,000 CCAR
  • 2025-10-18 Listed $157,000 CCAR
  • 2025-10-05 Listed $157,000 Consolidated MLS
  • 2011-04-27 Sold (MLS) $26,500 CCAR
  • 2011-02-01 Listed $29,000 CCAR

Property tax history

+0.7%/yr

Latest (2025): $274 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…