CashFlowRE
Sign in Sign up
106 Deaver St
B- Composite 69.64
Why this score? — see what drove the B- 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 +27.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.7/10.0
  • 1% rule +7.5/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$110,000

106 Deaver St · Chester, SC 29706
4 bd · 2.0 ba · 1,520 sqft · SingleFamily public records · 5 Days on market
Built 1950 0.81 ac lot Est $219k · 50% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Excellent investment opportunity featuring 4 bedrooms and 2 bathrooms with strong rental potential. Convenient layout and desirable size make this property ideal for investors or future homeowners looking to add value.

Key facts

  • 0.81 acre lot
  • Built 1950
  • Listed 4 days

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Driveway
  • Utilities: City water; Public sewer
  • Home design: Single-family residence; One level; Site-built construction; Crawl space foundation
  • Construction: Brick partial and hardboard siding; Built in year not specified
  • Exterior features: Front porch; Side porch; Exterior storage; Workshop; Wooded lot; Publicly maintained road access; Gravel and paved road surfaces

Interior

  • Kitchen: Dishwasher; Electric cooktop; Electric oven
  • Bedrooms: Four bedrooms on the main level
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Central air; Other heating (see remarks)
  • Interior features: Built-in features; Fireplace
  • Laundry & utility: Laundry located in kitchen; Laundry closet

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 4-bed/2.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $326 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Cap rate 9.9% vs local median 2.7% in Chester — 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 52/100 on livability (#344 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B; Watch: schools F, crime F, amenities F.
  • Chester 01 (rural): math 23% / reading 34% proficiency, ranked #59 of 80 in SC (top 74%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 191 active listings in the ZIP; 269 units permitted in Chester County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Chester County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 3y ago; this cycle's ask is 38% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $110,000

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.25%
Cap rate
9.85%
Cash-on-cash
12.72%
DSCR
1.57
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$218,880
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
138 Pinckney St 0.28mi 3/2.0 (-1) 1,466 (-4%) 6mo $175,000 $119 71
185 W End St 0.26mi 3/2.5 (-1) 1,314 (-14%) 3mo $229,000 $174 56
149 Bell St 0.26mi 3/2.0 (-1) 1,440 (-5%) 22mo $227,999 $158 56
146 Center St 0.54mi 3/2.0 (-1) 1,426 (-6%) 12mo $50,000 $35 50
149 Wylie St 0.66mi 3/1.0 (-1) 1,463 (-4%) 8mo $210,000 $144 47
585 N Sparkleberry St 0.65mi 3/2.0 (-1) 1,618 (+6%) 11mo $270,000 $167 45
116 Pinckney St 0.45mi 3/2.0 (-1) 1,678 (+10%) 16mo $141,000 $84 44
142 Wylie St 0.65mi 3/2.0 (-1) 1,672 (+10%) 12mo $73,500 $44 38
116 Oakland Ave 0.67mi 4/2.0 1,714 (+13%) 22mo $249,900 $146 29

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
2.5%
Equity multiple
1.10×
Total profit
$2,985
Equity at exit
$16,401
10-year hold
IRR
12.1%
Equity multiple
1.96×
Total profit
$29,454
Equity at exit
$9,511

Cash invested: $30,800 (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 29706

Home prices YoY
-11.9%
Active inventory
191
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,375 medium interval (Pro) →
Mortgage (P&I)
$577
Tax est. 1.5%
$138 /mo · $1,650/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$326

Break-even live

Break-even rent $962
Max offer price $110,000
Occupancy floor 71%

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
$27,500
Closing costs
$3,300
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 4 events

  1. 2026-06-03
    days on market $110,000 Coming Soon 5 DOM
  2. 2026-06-02
    days on market $110,000 Coming Soon 4 DOM
  3. 2026-06-01
    days on market $110,000 Coming Soon 3 DOM
  4. 2026-05-31
    days on market $110,000 Coming Soon 2 DOM

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 2 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
$16,505
− Mortgage interest
−$6,162
− Property taxes
−$1,650
− Insurance
−$550
− Repairs & maintenance
−$1,320
− Management
−$1,320
− Depreciation
−$3,200
Taxable income
$2,303
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$553
After-tax cash flow
$3,364/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
Chester 01
NCES district ID
4501530
Math proficiency
23% ▼ -6.00%
Reading proficiency
34% ▬ 0.00%
Median HH income
$34,041
Composite
23.39/100
National rank
#7902
State rank
#59 of 80 in SC

Livability — Chester

Score
52/100
State rank
#344
US rank
#24754

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chester, SC
Population (ZIP)
19,181

Population outlook (Chester County) Hauer SSP2

Today (2025)
30,121 people
By 2030
28,700 · -4.7%
By 2040
25,784 · -14.4%
By 2050
23,001 · -23.6%
By 2075
17,770 · -41.0%
By 2100
13,584 · -54.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (53%)
Race & ethnicity
White 53% Black 41% Hispanic / Latino 3% Two or more races 3%
Common ancestry
Serbian 4% Slovak 1% Romanian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Chester

2024 margin
R (+17.2) · D 40.8% · R 58.0% · Other 1.1%
2008→2024 swing
-25.5pp toward R · 2008: 8.3pp · 2024: -17.2pp
All cycles
2024: R+17.2 2020: R+10.9 2016: R+4.8 2012: D+10.5 2008: D+8.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -35.18%
Current HPI
259.4461
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

+37.5% since first listed
5 events — show timeline
  • 2026-05-29 Coming Soon $110,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-06-20 Price Changed $95,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-05-16 Listed $79,995 CANOPYMLS as Distributed by MLS Grid
  • 2023-09-02 Pending CANOPYMLS as Distributed by MLS Grid
  • 2023-08-21 Listed $79,995 CANOPYMLS as Distributed by MLS Grid

Property tax history

-4.0%/yr

Latest (2025): $205 · +95.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…