CashFlowRE
Sign in Sign up
15 Piedmont Ave
C- Composite 50.97
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.7/30.0
  • DSCR +4.5/10.0
  • Schools +4.2/10.0
  • Livability +4.0/5.0
  • 1% rule +3.1/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$325,000

15 Piedmont Ave · Judson, SC 29611
3 bd · 2.0 ba · 2,096 sqft · SingleFamily public records · 34 Days on market
Built 1968 8,712 sqft lot Est $459k · 29% under

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

Listing remarks

Rare opportunity to own a fully renovated home with an exceptional number of bedrooms at this price point. This spacious property is move in ready and features updated finishes throughout including engineered hardwood floors, a beautifully refreshed kitchen with modern cabinetry, stainless steel appliances, and a functional island that opens to the main living areas. The flexible floor plan provides ample space for a variety of living arrangements, along with well sized bedrooms and updated bathrooms. Outside, enjoy a large deck perfect for entertaining and a fenced yard offering privacy and usability. Conveniently located just minutes from Downtown Greenville, with easy access to Prisma He

Key facts

  • Updated finishes
  • Fully renovated home
  • Flexible floor plan

Tags

FULLY RENOVATED HOMEUPDATED FINISHESREFRESHED KITCHENSTAINLESS STEEL APPLIANCESFUNCTIONAL ISLANDFLEXIBLE FLOOR PLAN

Property features AI

Finance

  • Other: Lead-based paint and residential property disclosures required
  • HOA & community: No HOA fees

Exterior

  • Parking: Driveway parking; Gravel/unpaved driveway
  • Utilities: Public water; Public sewer; Public garbage pickup; Electric service
  • Home design: Single-story home; Built in 1968; Crawl space foundation
  • Construction: Vinyl siding exterior; Architectural roof
  • Exterior features: Front porch; Deck; Fenced yard; Some trees; Outbuilding for storage

Interior

  • Kitchen: 12 x 14 kitchen; Dishwasher; Built-in microwave; Stand-alone smooth-top range
  • Bedrooms: Six bedrooms on the main level; Primary bedroom with double sink, full bath and separate shower; Primary bedroom approx. 11 x 14; Second bedroom approx. 14 x 14; Third bedroom approx. 11 x 11; Fourth bedroom approx. 9 x 11; Fifth bedroom approx. 10 x 12
  • Flooring: Hardwood floors; Other flooring (see remarks)
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Electric forced-air heating; Central electric cooling; Gas water heater
  • Interior features: Open floor plan; Blown ceiling insulation; Smooth ceilings; Disappearing attic stairs; Countertops (other)
  • Laundry & utility: Laundry on the first floor in closet-style location

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 single-family listed at $325k.

Deal economics

  • At list price, monthly cash flow is $86 ($1k/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 $263k (19.1% below list).
  • Recommended offer: $263k (19.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 80/100 on livability (#10 in SC, #1,636 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment F.
  • Greenville 01 (suburban): math 44% / reading 54% proficiency, ranked #10 of 80 in SC (top 12%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hollis Academy (math 28% / reading 21%, grade F, #452 of 597 statewide, top 78%, 608 students, 100% FRL) — zoned schools average 100% FRL vs 42% district-wide (58 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 24% at this address vs 49% district-wide (-24 pts) — the specific schools serving this property underperform the Greenville 01 average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+1.7%/yr); 278 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 5,595 units permitted in Greenville County in 2024 (566 in 5+ unit buildings).
  • At $2,631/mo this rent would consume 61% of the median local household income ($52k/yr) (locally 1754% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Greenville County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($315k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 20y 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.
  • Current owner paid $156k; list at $325k implies a 108% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $263,082 (19.1% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  2. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
0.81%
Cap rate
6.61%
Cash-on-cash
1.14%
DSCR
1.05
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$459,024
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
105B Mary St 0.50mi 3/2.5 2,055 (-2%) 6mo $450,000 $219 66

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 · 1.72% rent growth · sell at horizon

5-year hold
IRR
-15.8%
Equity multiple
0.44×
Total profit
$-50,635
Equity at exit
$48,459
10-year hold
IRR
-9.6%
Equity multiple
0.44×
Total profit
$-50,873
Equity at exit
$28,100

Cash invested: $91,000 (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 29611

Home prices YoY
-34.6%
Rents YoY
1.7%
Active inventory
278
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,631 high interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$152 /mo · $1,829/yr
Insurance
$135
HOA
$0
Vacancy / Maint / Mgmt
$552
Net cashflow
$86

Break-even live

Break-even rent $2,522
Max offer price $325,000
Occupancy floor 92%

Sensitivity live

Price -10% $270 -5% $178 +0% $86 +5% $-6 +10% $-98
Rent -10% $-122 -5% $-18 +0% $86 +5% $190 +10% $294
Rate -1.0pp $250 -0.5pp $169 base $86 +0.5pp $2 +1.0pp $-84

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
$81,250
Closing costs
$9,750
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.

Rent comps 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
701 Easley Bridge Rd Greenville, SC 3.0 1.0–2.5 1324 $3,465 $2.62 4d 110 0.28mi
35 Burdette St Greenville, SC 2.0 2.0 1600 $1,950 $1.22 25d 1 0.85mi
520 Perry Ave Greenville, SC 3.0 2.0 1600 $1,795 $1.12 16d 1 1.00mi
708 Anderson Rd Greenville, SC 2.0 2.5 2120 $2,750 $1.30 5d 1 1.03mi
207 S Calhoun St Unit B Greenville, SC 3.0 2.5 1730 $2,597 $1.50 16d 1 1.04mi
411 Perry Ave Unit 1 Greenville, SC 3.0 2.5 2000 $3,400 $1.70 25d 1 1.07mi
7 Hamilton Ave Unit 1 Greenville, SC 3.0 3.0 1400 $3,999 $2.86 25d 1 1.08mi
34 3rd St Greenville, SC 4.0 3.0 2100 $2,650 $1.26 16d 1 1.11mi
5 Charles St Greenville, SC 3.0 2.0 1492 $1,800 $1.21 25d 1 1.21mi
113 Taverly Dr Greenville, SC 3.0 2.5 1507 $2,024 $1.34 21d 1 1.24mi
115 Taverly Dr Greenville, SC 3.0 2.5 1571 $2,024 $1.29 21d 1 1.25mi
1 E Main St Greenville, SC 1.0–3.0 1.0–2.0 1241 $2,600 $2.10 5d 28 1.25mi
210 N Leach St Greenville, SC 3.0 2.5 1886 $2,916 $1.55 5d 1 1.33mi
1027 S Main St #206 Greenville, SC 2.0 2.5 1600 $4,950 $3.09 25d 1 1.42mi
106 Grace St Greenville, SC 3.0 2.0 1562 $2,695 $1.73 5d 1 1.44mi
1108 S Main St Greenville, SC 3.0 1.0–2.0 1060 $3,453 $3.26 5d 25 1.45mi
1014 S Welcome Rd Greenville, SC 3.0 2.0 1400 $2,800 $2.00 4d 1 1.47mi

Listing history 29 events

  1. 2026-06-22
    days on market $325,000 Active 34 DOM
  2. 2026-06-18
    days on market $325,000 Active 31 DOM
  3. 2026-06-17
    days on market $325,000 Active 30 DOM
  4. 2026-06-16
    days on market $325,000 Active 29 DOM
  5. 2026-06-15
    days on market $325,000 Active 28 DOM
  6. 2026-06-13
    days on market $325,000 Active 26 DOM
  7. 2026-06-13
    days on market $325,000 Active 25 DOM
  8. 2026-06-10
    days on market $325,000 Active 23 DOM
  9. 2026-06-09
    days on market $325,000 Active 22 DOM
  10. 2026-06-08
    days on market $325,000 Active 21 DOM
  11. 2026-06-07
    days on market $325,000 Active 20 DOM
  12. 2026-06-03
    days on market $325,000 Active 16 DOM
  13. 2026-06-03
    days on market $325,000 Active 15 DOM
  14. 2026-06-01
    days on market $325,000 Active 14 DOM
  15. 2026-05-31
    days on market $325,000 Active 13 DOM
  16. 2026-05-18
    listed $325,000 Active
  17. 2026-05-18
    historical
  18. 2026-04-30
    historical Contingency Contract
  19. 2026-04-21
    status Active
  20. 2026-04-14
    historical Contingency Contract
  21. 2026-03-25
    listed $330,000 Active
  22. 2025-09-09
    historical $2,400
  23. 2025-08-10
    listed $2,400
  24. 2022-06-30
    soldstatus $156,250
  25. 2006-07-05
    historical
  26. 2006-05-19
    listed $28,800
  27. 1985-07-26
    soldstatus $30,950
  28. 1985-02-25
    soldstatus $16,000
  29. 1979-12-01
    soldstatus $21,000

ⓘ 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
$1,829 · $152/mo
Projected year-2 tax
$1,852 · $154/mo
Expected delta
+$24/yr (+$2/mo · 1.3%)

ⓘ 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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 4 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
$31,570
− Mortgage interest
−$18,205
− Property taxes
−$1,829
− Insurance
−$1,625
− Repairs & maintenance
−$2,526
− Management
−$2,526
− Depreciation
−$9,455
Taxable loss
−$4,594
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,103
After-tax cash flow
$2,137/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
Greenville 01
NCES district ID
4502310
Math proficiency
44% ▼ -10.00%
Reading proficiency
54% ▼ -2.00%
Median HH income
$49,596
Composite
41.88/100
National rank
#3370
State rank
#10 of 80 in SC

Livability — Judson

Score
80/100
State rank
#10
US rank
#1636

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Judson, SC
County
Greenville County · 573,815 people
Metro
Greenville-Anderson, SC
Population (ZIP)
32,365
Household income
$51,565
Rent vs Own
46.7% rent · 53.3% own
Severe rent burden
1754.0

Population outlook (Greenville County) Hauer SSP2

Today (2025)
574,580 people
By 2030
615,615 · +7.1%
By 2040
695,373 · +21.0%
By 2050
769,367 · +33.9%
By 2075
933,296 · +62.4%
By 2100
1,029,196 · +79.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 41% Black 29% Hispanic / Latino 22% Two or more races 12%
Hispanic origin (detail)
Mexican 12% Puerto Rican 2%
Common ancestry
Slovak 1% Italian 1% Serbian 1%
Foreign-born
12% · Canada, Jamaica, China
Languages at home
79% English-only · Spanish 19% Russian/Polish/Slavic 1%

Political lean MEDSL · Greenville

2024 margin
Strong R (+22.2) · D 38.0% · R 60.2% · Other 1.8%
2008→2024 swing
+1.7pp toward D · 2008: -23.9pp · 2024: -22.2pp
All cycles
2024: R+22.2 2020: R+18.2 2016: R+24.7 2012: R+27.8 2008: R+23.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -139.58%
Current HPI
264.2891
Rent YoY
▲ 1.72%
Metro
Greenville-Anderson, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+1447.6% since first listed
14 events — show timeline
  • 2026-05-18 Listing Removed Greater Greenville MLS
  • 2026-05-18 Listed $325,000 Greater Greenville MLS
  • 2026-04-30 Contingent Greater Greenville MLS
  • 2026-04-21 Relisted Greater Greenville MLS
  • 2026-04-14 Contingent Greater Greenville MLS
  • 2026-03-25 Listed $330,000 Greater Greenville MLS
  • 2025-09-09 Rental Removed $2,400 GGMLS
  • 2025-08-10 Listed for Rent $2,400 GGMLS
  • 2022-06-30 Sold (Public Records) $156,250 Public Records
  • 2006-07-05 Listing Removed Greater Greenville MLS
  • 2006-05-19 Listed $28,800 Greater Greenville MLS
  • 1985-07-26 Sold (Public Records) $30,950 Public Records
  • 1985-02-25 Sold (Public Records) $16,000 Public Records
  • 1979-12-01 Sold (Public Records) $21,000 Public Records

Property tax history

+4.4%/yr

Latest (2025): $1,829 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…