CashFlowRE
Sign in Sign up
110 Joseph Rd
C+ Composite 64.14
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 +27.6/30.0
  • DSCR +9.7/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.5/10.0
  • Schools +4.2/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$174,000

110 Joseph Rd · Ninety Six, SC 29666
3 bd · 1.0 ba · 1,284 sqft · Other public records · 150 Days on market
Built 1960 1,284 sqft lot

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

Listing remarks MLS

Welcome to 110 Joseph Road- an incredible opportunity to own in the desirable town of Ninety Six! This 3-bedroom, 2-bathroom home offers 1,200 square feet living space, surrounded by the natural beauty of oak and pecan trees that provide both shade and a touch of tranquility. This home has undergone a complete renovation leaving no detail untouched. Enjoy the benefits of new flooring, fresh paint, updated fixtures, new HVAC, wiring and plumbing. Don't miss out on this one. Back on the market at no fault of the seller! Schedule your showing today!

Key facts

  • Updated appliances
  • Modern kitchen
  • Remodeled home

Tags

REMODELED HOMEOPEN-CONCEPT LIVING AREAMODERN KITCHENUPDATED APPLIANCESNEW HVAC SYSTEM

Property features AI

Exterior

  • Utilities: Natural gas available; Septic tank
  • Home design: Single family detached residence; Residential property
  • Construction: Vinyl siding
  • Exterior features: Level lot; Shed(s)

Interior

  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air; Electric heating
  • Interior features: Electric water heater; Vinyl flooring; Central air; Electric heating

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/1.0-bath other listed at $174k.

Deal economics

  • At list price, monthly cash flow is $521 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $174k).
  • Recommended offer: $153k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% vs local median 1.5% in Ninety Six — 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 71/100 on livability (#51 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: employment C-, health & safety C-, amenities F.
  • Greenwood 52 (rural): math 46% / reading 54% proficiency, ranked #8 of 80 in SC (top 10%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Ninety Six Primary (349 students, 65% FRL); Edgewood Middle (math 35% / reading 45%, grade F, #78 of 229 statewide, top 35%, 336 students, 64% FRL); Ninety Six High (math 32% / reading 87%, grade C+, #110 of 196 statewide, top 58%, 474 students, 59% FRL) — zoned schools average 63% FRL vs 47% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 105 active listings in the ZIP; 193 units permitted in Greenwood County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Greenwood County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $49k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 150 days — a 12% lower offer ($153k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 13y 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.

Risks & watch-outs

  • 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 $153,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 150 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.15%
Cap rate
9.88%
Cash-on-cash
12.83%
DSCR
1.57
GRM
7.2

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
2.6%
Equity multiple
1.10×
Total profit
$4,914
Equity at exit
$25,944
10-year hold
IRR
12.2%
Equity multiple
1.96×
Total profit
$46,763
Equity at exit
$15,044

Cash invested: $48,720 (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 29666

Active inventory
105
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$2,007 medium interval (Pro) →
Mortgage (P&I)
$912
Tax from tax record
$80 /mo · $958/yr
Insurance
$72
HOA
$0
Vacancy / Maint / Mgmt
$421
Net cashflow
$521

Break-even live

Break-even rent $1,348
Max offer price $174,000
Occupancy floor 69%

Sensitivity live

Price -10% $619 -5% $570 +0% $521 +5% $471 +10% $422
Rent -10% $362 -5% $441 +0% $521 +5% $600 +10% $679
Rate -1.0pp $608 -0.5pp $565 base $521 +0.5pp $476 +1.0pp $430

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
$43,500
Closing costs
$5,220
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 22 events

  1. 2026-05-01
    status Pending
  2. 2026-03-11
    price $174,000
  3. 2026-01-12
    price $175,000
  4. 2025-12-02
    listed $180,000 Active
  5. 2023-12-15
    soldstatus $160,500 Closed 552-char remark
    Show marketing remark (552 chars)

    Welcome to 110 Joseph Road- an incredible opportunity to own in the desirable town of Ninety Six! This 3-bedroom, 2-bathroom home offers 1,200 square feet living space, surrounded by the natural beauty of oak and pecan trees that provide both shade and a touch of tranquility. This home has undergone a complete renovation leaving no detail untouched. Enjoy the benefits of new flooring, fresh paint, updated fixtures, new HVAC, wiring and plumbing. Don't miss out on this one. Back on the market at no fault of the seller! Schedule your showing today!

  6. 2023-12-15
    soldstatus $160,500
    Show marketing remark (552 chars)

    Welcome to 110 Joseph Road- an incredible opportunity to own in the desirable town of Ninety Six! This 3-bedroom, 2-bathroom home offers 1,200 square feet living space, surrounded by the natural beauty of oak and pecan trees that provide both shade and a touch of tranquility. This home has undergone a complete renovation leaving no detail untouched. Enjoy the benefits of new flooring, fresh paint, updated fixtures, new HVAC, wiring and plumbing. Don't miss out on this one. Back on the market at no fault of the seller! Schedule your showing today!

  7. 2023-11-09
    historical Active Under Contract 552-char remark
    Show marketing remark (552 chars)

    Welcome to 110 Joseph Road- an incredible opportunity to own in the desirable town of Ninety Six! This 3-bedroom, 2-bathroom home offers 1,200 square feet living space, surrounded by the natural beauty of oak and pecan trees that provide both shade and a touch of tranquility. This home has undergone a complete renovation leaving no detail untouched. Enjoy the benefits of new flooring, fresh paint, updated fixtures, new HVAC, wiring and plumbing. Don't miss out on this one. Back on the market at no fault of the seller! Schedule your showing today!

  8. 2023-11-02
    status Active 552-char remark
    Show marketing remark (552 chars)

    Welcome to 110 Joseph Road- an incredible opportunity to own in the desirable town of Ninety Six! This 3-bedroom, 2-bathroom home offers 1,200 square feet living space, surrounded by the natural beauty of oak and pecan trees that provide both shade and a touch of tranquility. This home has undergone a complete renovation leaving no detail untouched. Enjoy the benefits of new flooring, fresh paint, updated fixtures, new HVAC, wiring and plumbing. Don't miss out on this one. Back on the market at no fault of the seller! Schedule your showing today!

  9. 2023-10-05
    historical Active Under Contract 552-char remark
    Show marketing remark (552 chars)

    Welcome to 110 Joseph Road- an incredible opportunity to own in the desirable town of Ninety Six! This 3-bedroom, 2-bathroom home offers 1,200 square feet living space, surrounded by the natural beauty of oak and pecan trees that provide both shade and a touch of tranquility. This home has undergone a complete renovation leaving no detail untouched. Enjoy the benefits of new flooring, fresh paint, updated fixtures, new HVAC, wiring and plumbing. Don't miss out on this one. Back on the market at no fault of the seller! Schedule your showing today!

  10. 2023-10-04
    listed $159,000 Active 552-char remark
    Show marketing remark (552 chars)

    Welcome to 110 Joseph Road- an incredible opportunity to own in the desirable town of Ninety Six! This 3-bedroom, 2-bathroom home offers 1,200 square feet living space, surrounded by the natural beauty of oak and pecan trees that provide both shade and a touch of tranquility. This home has undergone a complete renovation leaving no detail untouched. Enjoy the benefits of new flooring, fresh paint, updated fixtures, new HVAC, wiring and plumbing. Don't miss out on this one. Back on the market at no fault of the seller! Schedule your showing today!

  11. 2021-05-07
    soldstatus $22,000 20-char remark
    Show marketing remark (20 chars)

    House for investors.

  12. 2021-04-15
    listed $23,500 20-char remark
    Show marketing remark (20 chars)

    House for investors.

  13. 2016-01-13
    soldstatus $16,000
  14. 2016-01-13
    soldstatus $16,000
  15. 2015-12-07
    listed $24,900
  16. 2015-12-07
    listed $24,900
  17. 2014-03-07
    soldstatus $5,700
  18. 2014-03-07
    soldstatus $5,700
  19. 2014-03-07
    soldstatus $5,700
  20. 2013-12-05
    listed $6,000
  21. 2013-12-05
    listed $6,000
  22. 2013-12-05
    listed $6,000

ⓘ 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
$958 · $80/mo
Projected year-2 tax
$992 · $83/mo
Expected delta
+$34/yr (+$3/mo · 3.5%)

ⓘ 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 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 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
$24,084
− Mortgage interest
−$9,747
− Property taxes
−$958
− Insurance
−$870
− Repairs & maintenance
−$1,927
− Management
−$1,927
− Depreciation
−$5,062
Taxable income
$3,594
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$863
After-tax cash flow
$5,386/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
Greenwood 52
NCES district ID
4502400
Math proficiency
46% ▬ 0.00%
Reading proficiency
54% ▲ 5.00%
Median HH income
$45,562
Composite
42.33/100
National rank
#3255
State rank
#8 of 80 in SC

Livability — Ninety Six

Score
71/100
State rank
#51
US rank
#6950

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
6,751

Population outlook (Greenwood County) Hauer SSP2

Today (2025)
69,627 people
By 2030
68,905 · -1.0%
By 2040
66,640 · -4.3%
By 2050
63,768 · -8.4%
By 2075
55,769 · -19.9%
By 2100
47,293 · -32.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Black 13% Hispanic / Latino 5% Two or more races 4%
Common ancestry
Romanian 6% Serbian 3% Slovak 2%
Foreign-born
2% · Canada, South Korea
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Greenwood

2024 margin
Strong R (+29.0) · D 34.9% · R 63.8% · Other 1.3%
2008→2024 swing
-13.3pp toward R · 2008: -15.7pp · 2024: -29.0pp
All cycles
2024: R+29.0 2020: R+22.8 2016: R+21.8 2012: R+15.4 2008: R+15.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -119.76%
Current HPI
159.4154
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

+2800.0% since first listed
22 events — show timeline
  • 2026-05-01 Pending GAOR
  • 2026-03-11 Price Changed $174,000 GAOR
  • 2026-01-12 Price Changed $175,000 GAOR
  • 2025-12-02 Listed $180,000 GAOR
  • 2023-12-15 Sold (Public Records) $160,500 Public Records
  • 2023-12-15 Sold (MLS) $160,500 GAOR
  • 2023-11-09 Contingent GAOR
  • 2023-11-02 Relisted GAOR
  • 2023-10-05 Contingent GAOR
  • 2023-10-04 Listed $159,000 GAOR
  • 2021-05-07 Sold (MLS) $22,000 GAOR
  • 2021-04-15 Listed $23,500 GAOR
  • 2016-01-13 Sold (MLS) $16,000 GAOR
  • 2016-01-13 Sold (MLS) $16,000 AMLS
  • 2015-12-07 Listed $24,900 GAOR
  • 2015-12-07 Listed $24,900 AMLS
  • 2014-03-07 Sold (MLS) $5,700 Hive MLS
  • 2014-03-07 Sold (MLS) $5,700 Hive MLS
  • 2014-03-07 Sold (MLS) $5,700 AMLS
  • 2013-12-05 Listed $6,000 Hive MLS
  • 2013-12-05 Listed $6,000 Hive MLS
  • 2013-12-05 Listed $6,000 AMLS

Property tax history

+11.3%/yr

Latest (2025): $958 · -67.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…