CashFlowRE
Sign in Sign up
808 W Fleming Farm Dr Dr
D Composite 41.1
Why this score? — see what drove the D 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 +13.2/30.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • DSCR +4.0/10.0
  • 1% rule +3.7/10.0
  • Livability +3.1/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,000

808 W Fleming Farm Dr Dr · Campobello, SC 29349
4 bd · 2.0 ba · 1,590 sqft · Land · 21 Days on market
Built 2002 1.08 ac lot

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

Listing remarks

Centrally located between Inman and Lyman, this nice country home comes with a large lot (fenced in back) with great views. It's in a good school district, on a quite dead-end street.    All bedrooms have new carpet. The bathrooms have new tubs, sinks, vanities, faucets, lights, and laminate floors. The Master Bedroom has a large walk-in closet, with a smaller linen closet located in the Master Bathroom. It also comes with a large laundry room with washer and dryer hookups. New decks allow for outdoor living at its best. Owner financing may be available with 20% down. Make your appointment today; this one will not last long.

Key facts

  • New carpet
  • Large lot
  • New tubs

Tags

LARGE LOTFENCED IN BACKGREAT VIEWSQUIET DEAD-END STREETNEW CARPETNEW TUBS

Property features AI

Exterior

  • Parking: Paved parking
  • Security: Smoke detectors
  • Utilities: Public water; Septic tank; Cable available
  • Home design: Residential mobile home; Double wide; One-level
  • Construction: Vinyl siding; Built as a manufactured/mobile home
  • Exterior features: Deck; Porch; Outbuilding; Sloped lot; Wooded lot

Interior

  • Kitchen: Range; Electric oven; Free-standing range; Range hood
  • Flooring: Carpet; Laminate; Hardwood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Electric heating; Heat pump cooling; Electric cooling
  • Interior features: Pantry; Walk-in closets; Cathedral ceilings; Laminate countertops; Open floor plan; Fireplace
  • Laundry & utility: Washer hookup (main level); Electric dryer hookup (main level); Electric water heater

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 land listed at $219k.

Deal economics

  • At list price, monthly cash flow is $-2 ($-29/yr) — negative.
  • To cash-flow at today's rent, offer at most $219k (0.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $191k (12.7% below list).
  • Recommended offer: $191k (12.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 3.0% in Campobello — 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 62/100 on livability (#191 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B+; Watch: crime D, amenities F, commute F.
  • Spartanburg 01 (rural): math 44% / reading 53% proficiency, ranked #14 of 80 in SC (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Holly Springs-Motlow Elementary (math 46% / reading 52%, grade D, #187 of 597 statewide, top 32%, 534 students, 69% FRL); Chapman High (math 42% / reading 88%, grade B, #85 of 196 statewide, top 45%, 1,046 students, 59% FRL) — zoned schools average 64% FRL vs 45% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.8%/yr); 693 active listings in the ZIP; solid renter incomes; 3,129 units permitted in Spartanburg County in 2024 (40 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($76k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Spartanburg County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 2 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 $40k; list at $219k implies a 447% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $191,272 (12.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is D 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?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.87%
Cap rate
6.28%
Cash-on-cash
-0.05%
DSCR
1.00
GRM
9.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.79% rent growth · sell at horizon

5-year hold
IRR
-17.7%
Equity multiple
0.38×
Total profit
$-37,913
Equity at exit
$32,654
10-year hold
IRR
-12.3%
Equity multiple
0.31×
Total profit
$-42,309
Equity at exit
$18,935

Cash invested: $61,320 (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 29349

Home prices YoY
-31.8%
Rents YoY
1.8%
Active inventory
693
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,913 medium interval (Pro) →
Mortgage (P&I)
$1,148
Tax est. 1.5%
$274 /mo · $3,285/yr
Insurance
$91
HOA
$0
Vacancy / Maint / Mgmt
$402
Net cashflow
$-2

Break-even live

Break-even rent $1,916
Max offer price $218,651
Occupancy floor 95%

Sensitivity live

Price -10% $149 -5% $73 +0% $-2 +5% $-78 +10% $-154
Rent -10% $-154 -5% $-78 +0% $-2 +5% $73 +10% $149
Rate -1.0pp $108 -0.5pp $53 base $-2 +0.5pp $-59 +1.0pp $-117

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
$54,750
Closing costs
$6,570
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 14 events

  1. 2026-06-13
    statusdays on market $219,000 Pending 21 DOM
  2. 2026-06-10
    days on market $219,000 Active 19 DOM
  3. 2026-06-09
    days on market $219,000 Active 18 DOM
  4. 2026-06-08
    days on market $219,000 Active 17 DOM
  5. 2026-06-07
    days on market $219,000 Active 16 DOM
  6. 2026-06-03
    days on market $219,000 Active 12 DOM
  7. 2026-06-03
    days on market $219,000 Active 11 DOM
  8. 2026-06-01
    days on market $219,000 Active 10 DOM
  9. 2026-05-31
    days on market $219,000 Active 9 DOM
  10. 2026-05-22
    listed $219,000 Active
  11. 2025-11-14
    soldstatus $40,000
  12. 2006-10-19
    soldstatus $45,000
  13. 2006-07-18
    listed $52,000
  14. 2002-01-01
    soldstatus $23,500

ⓘ 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 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 17 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 · 5 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
$22,953
− Mortgage interest
−$12,267
− Property taxes
−$3,285
− Insurance
−$1,095
− Repairs & maintenance
−$1,836
− Management
−$1,836
− Depreciation
−$6,371
Taxable loss
−$3,738
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$897
After-tax cash flow
$868/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
Spartanburg 01
NCES district ID
4503480
Math proficiency
44% ▼ -11.00%
Reading proficiency
53% ▼ -1.00%
Median HH income
$44,612
Composite
41.0/100
National rank
#3590
State rank
#14 of 80 in SC

Livability — Campobello

Score
62/100
State rank
#191
US rank
#16537

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Spartanburg County · 258,607 people
Metro
Spartanburg, SC
Population (ZIP)
39,083
Household income
$76,168
Rent vs Own
10.8% rent · 89.2% own
Severe rent burden
271.0

Population outlook (Spartanburg County) Hauer SSP2

Today (2025)
325,495 people
By 2030
338,800 · +4.1%
By 2040
363,471 · +11.7%
By 2050
384,156 · +18.0%
By 2075
430,137 · +32.1%
By 2100
442,733 · +36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Black 9% Hispanic / Latino 6% Two or more races 4% Asian 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Subsaharan African 6% Serbian 3% Scotch-Irish 3%
Foreign-born
9% · Canada
Languages at home
86% English-only · Russian/Polish/Slavic 7% Spanish 3% Other Asian/Pacific 2%

Political lean MEDSL · Spartanburg

2024 margin
Solid R (+33.6) · D 32.6% · R 66.2% · Other 1.2%
2008→2024 swing
-12.0pp toward R · 2008: -21.6pp · 2024: -33.6pp
All cycles
2024: R+33.6 2020: R+27.3 2016: R+30.0 2012: R+23.1 2008: R+21.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -113.67%
Current HPI
244.0359
Rent YoY
▲ 1.79%
Metro
Spartanburg, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+831.9% since first listed
5 events — show timeline
  • 2026-05-22 Listed $219,000 SPMLS
  • 2025-11-14 Sold (Public Records) $40,000 Public Records
  • 2006-10-19 Sold (MLS) $45,000 SPMLS
  • 2006-07-18 Listed $52,000 SPMLS
  • 2002-01-01 Sold (Public Records) $23,500 Public Records

Property tax history

+2.1%/yr

Latest (2025): $199 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…