CashFlowRE
Sign in Sign up
314 Hodges Ave
D+ Composite 46.52
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 +19.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.1/10.0
  • 1% rule +4.3/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$149,000

314 Hodges Ave · Bennettsville, SC 29512
4 bd · 2.0 ba · 1,380 sqft · SingleFamily · 3 Days on market
Built 1960 9,583 sqft lot

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

Listing remarks

314 Hodges Ave in Bennettsville, SC gives you a clear path toward a practical 4-bedroom, 2-bath home in the Sunnybrook Heights neighborhood of Marlboro County. This cottage/bungalow style single family residence includes approximately 1,380 square feet and sits on a 0.22-acre lot. Built in 1960, the home has the kind of simple, established character many buyers appreciate, with vinyl siding, a crawl space foundation, and a covered front porch that creates an inviting first impression before you ever step inside. Step inside and you will find a layout designed around everyday usefulness. With 4 bedrooms and 2 bathrooms, the home gives you options without overcomplicating the space. Whether y

Key facts

  • Covered front porch
  • Fresh paint
  • Newer roof

Tags

COVERED FRONT PORCHNEWER ROOFHVAC SYSTEMFRESH PAINTUPDATED VINYL FLOORINGKITCHEN INCLUDES RANGE

Property features AI

Finance

  • Other: Lot size approximately 0.22 acres; Subdivision: CITY

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Residential property
  • Construction: Vinyl siding; 1,380 above-grade finished area
  • Exterior features: Porch; Metal roof

Interior

  • Kitchen: Range; Refrigerator
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating
  • Interior features: Range; Refrigerator; Crawl space basement

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 $149k.

Deal economics

  • At list price, monthly cash flow is $165 ($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 $139k (6.7% below list).
  • Recommended offer: $139k (6.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.6% vs local median 5.6% in Bennettsville — 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 (#345 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-; Watch: crime F, amenities F, commute F.
  • Marlboro 01 (town): math 16% / reading 25% proficiency, ranked #71 of 80 in SC (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Blenheim Middle School of Discovery (math 4% / reading 13%, grade F, #225 of 229 statewide, top 98%, 444 students, 100% FRL); Marlboro County High (math 22% / reading 77%, grade D, #151 of 196 statewide, top 79%, 1,047 students, 100% FRL) — zoned schools average 100% FRL vs 76% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 54 active listings in the ZIP; 6 units permitted in Marlboro 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 $4k of value loss. Plan a longer hold.
  • Marlboro County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 7y 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 $149k implies a 272% 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; moderate wildfire risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $139,022 (6.7% below list)

Questions for the listing agent

  1. Built in 1960 — 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. 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?
  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
7.62%
Cash-on-cash
4.74%
DSCR
1.21
GRM
8.9

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
-8.9%
Equity multiple
0.67×
Total profit
$-13,685
Equity at exit
$22,216
10-year hold
IRR
0.5%
Equity multiple
1.03×
Total profit
$1,446
Equity at exit
$12,883

Cash invested: $41,720 (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 29512

Active inventory
54
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,390 medium interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$90 /mo · $1,080/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$292
Net cashflow
$165

Break-even live

Break-even rent $1,182
Max offer price $149,000
Occupancy floor 83%

Sensitivity live

Price -10% $249 -5% $207 +0% $165 +5% $123 +10% $80
Rent -10% $55 -5% $110 +0% $165 +5% $220 +10% $275
Rate -1.0pp $240 -0.5pp $203 base $165 +0.5pp $126 +1.0pp $87

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
$37,250
Closing costs
$4,470
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 3 events

  1. 2026-06-22
    days on market $149,000 Active 3 DOM
  2. 2026-06-18
    remarks 699-char remark
  3. 2026-06-18
    listed $149,000 Active 1 DOM

ⓘ 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
$1,080 · $90/mo
Projected year-2 tax
$1,080 · $90/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 16 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
$16,683
− Mortgage interest
−$8,346
− Property taxes
−$1,080
− Insurance
−$745
− Repairs & maintenance
−$1,335
− Management
−$1,335
− Depreciation
−$4,335
Taxable loss
−$492
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$118
After-tax cash flow
$2,096/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
Marlboro 01
NCES district ID
4502970
Math proficiency
16% ▼ -9.00%
Reading proficiency
25% ▼ -2.00%
Median HH income
$29,865
Composite
16.37/100
National rank
#9201
State rank
#71 of 80 in SC

Livability — Bennettsville

Score
52/100
State rank
#345
US rank
#24772

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
17,408

Population outlook (Marlboro County) Hauer SSP2

Today (2025)
25,477 people
By 2030
24,266 · -4.8%
By 2040
21,862 · -14.2%
By 2050
19,665 · -22.8%
By 2075
15,673 · -38.5%
By 2100
12,390 · -51.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 57% White 32% Two or more races 5% Hispanic / Latino 3% Native American 2%
Common ancestry
Slovak 1% Serbian 1%
Foreign-born
2% · Canada, South Korea
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Marlboro

2024 margin
Toss-up / Even · D 50.6% · R 48.2% · Other 1.2%
2008→2024 swing
-3.7pp toward R · 2008: 6.1pp · 2024: 2.4pp
All cycles
2024: D+2.4 2020: D+10.9 2016: D+16.1 2012: D+30.4 2008: D+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -80.61%
Current HPI
108.4261
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

+396.7% since first listed
5 events — show timeline
  • 2026-06-17 Listed $149,000 RAGPD
  • 2021-01-19 Sold (Public Records) $40,000 Public Records
  • 2021-01-13 Sold (MLS) RAGPD
  • 2019-02-08 Listed $27,900 RAGPD
  • 2005-01-28 Sold (Public Records) $30,000 Public Records

Property tax history

+3.8%/yr

Latest (2025): $1,080 · +10.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…