CashFlowRE
Sign in Sign up
703 Savage St
D Composite 42.4
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 +15.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.7/10.0
  • Schools +3.8/10.0
  • Livability +3.1/5.0
  • 1% rule +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$208,000

703 Savage St · Camden, SC 29020
3 bd · 1.0 ba · 1,207 sqft · SingleFamily public records · 111 Days on market
Built 1966 0.60 ac lot

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

Listing remarks

Welcome to 703 Savage St, a home that has been tastefully updated to meet your needs. The interior has been refreshed with a coat of fresh paint, giving it a clean and modern look. The kitchen is equipped with new appliances, all of which are stainless steel, adding a touch of elegance and durability. The home also boasts a new roof, ensuring you'll be protected from the elements for years to come. The property features a fenced-in backyard, providing a safe space for outdoor activities. This home at is a perfect blend of comfort and convenience, ready for you to make it your own. . Included 100-Day Home Warranty with buyer activation Disclaimer: CMLS has not reviewed and, therefore, does

Key facts

  • Fresh paint
  • Stainless steel
  • New appliances

Tags

FRESH PAINTNEW APPLIANCESSTAINLESS STEELNEW ROOFFENCED-IN BACKYARD

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-story home
  • Construction: Crawlspace foundation
  • Exterior features: Partial brick above foundation and vinyl exterior; Paved road access; Approximately 0.6-acre lot

Interior

  • Bedrooms: Master bedroom on the main level
  • Bathrooms: One full bathroom
  • Heating & cooling: Central cooling; Gas heating on the first level
  • Interior features: One fireplace

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 single-family listed at $208k.

Deal economics

  • At list price, monthly cash flow is $80 ($955/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 $166k (20.4% below list).
  • Recommended offer: $166k (20.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 3.8% in Camden — 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 61/100 on livability (#218 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, crime F, amenities F.
  • Kershaw 01 (rural): math 38% / reading 51% proficiency, ranked #25 of 80 in SC (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Camden Elementary (math 41% / reading 46%, grade F, #246 of 597 statewide, top 42%, 627 students, 65% FRL); Camden Middle (math 30% / reading 43%, grade F, #98 of 229 statewide, top 43%, 828 students, 100% FRL); Camden High (math 37% / reading 77%, grade C, #120 of 196 statewide, top 64%, 1,124 students, 71% FRL) — zoned schools average 78% FRL vs 49% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 239 active listings in the ZIP; 491 units permitted in Kershaw 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 $6k of value loss. Plan a longer hold.
  • Kershaw County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 111 days — a 9% lower offer ($189k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y ago; this cycle's ask has dropped $12k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 65% 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 $165,636 (20.4% below list)

Questions for the listing agent

  1. It's been on market 111 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  2. Built in 1966 — 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.80%
Cap rate
6.75%
Cash-on-cash
1.64%
DSCR
1.07
GRM
10.5

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
-13.8%
Equity multiple
0.51×
Total profit
$-28,742
Equity at exit
$31,013
10-year hold
IRR
-5.0%
Equity multiple
0.68×
Total profit
$-18,923
Equity at exit
$17,984

Cash invested: $58,240 (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 29020

Home prices YoY
-29.7%
Active inventory
239
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,656 medium interval (Pro) →
Mortgage (P&I)
$1,091
Tax from tax record
$52 /mo · $618/yr
Insurance
$87
HOA
$0
Vacancy / Maint / Mgmt
$348
Net cashflow
$80

Break-even live

Break-even rent $1,556
Max offer price $208,000
Occupancy floor 90%

Sensitivity live

Price -10% $197 -5% $138 +0% $80 +5% $21 +10% $-38
Rent -10% $-51 -5% $14 +0% $80 +5% $145 +10% $210
Rate -1.0pp $184 -0.5pp $132 base $80 +0.5pp $26 +1.0pp $-29

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
$52,000
Closing costs
$6,240
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 24 events

  1. 2026-06-22
    statusdays on market $208,000 Pending 111 DOM
  2. 2026-06-18
    days on market $208,000 Active - Contingent 108 DOM
  3. 2026-06-17
    days on market $208,000 Active - Contingent 107 DOM
  4. 2026-06-16
    days on market $208,000 Active - Contingent 106 DOM
  5. 2026-06-15
    days on market $208,000 Active - Contingent 105 DOM
  6. 2026-06-14
    days on market $208,000 Active - Contingent 103 DOM
  7. 2026-06-09
    days on market $208,000 Active - Contingent 99 DOM
  8. 2026-06-08
    days on market $208,000 Active - Contingent 98 DOM
  9. 2026-06-07
    statusdays on market $208,000 Active - Contingent 97 DOM
  10. 2026-06-05
    days on market $208,000 Active 94 DOM
  11. 2026-06-03
    days on market $208,000 Active 93 DOM
  12. 2026-06-03
    days on market $208,000 Active 92 DOM
  13. 2026-06-02
    days on market $208,000 Active 91 DOM
  14. 2026-05-31
    days on market $208,000 Active 90 DOM
  15. 2026-04-02
    price $208,000
  16. 2026-03-12
    price $213,000
  17. 2026-03-02
    listed $220,000 Active
  18. 2026-02-12
    soldstatus $185,700
  19. 2021-03-15
    soldstatus $118,500
  20. 2021-02-02
    historical
  21. 2021-01-25
    status Active
  22. 2021-01-09
    historical
  23. 2021-01-05
    listed $122,900 Active
  24. 2013-10-31
    soldstatus $82,000

ⓘ 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
$618 · $52/mo
Projected year-2 tax
$1,186 · $99/mo
Expected delta
+$567/yr (+$47/mo · 91.7%)

ⓘ 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 7/10 Severe 7 d/yr ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 65% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$19,876
− Mortgage interest
−$11,651
− Property taxes
−$618
− Insurance
−$1,040
− Repairs & maintenance
−$1,590
− Management
−$1,590
− Depreciation
−$6,051
Taxable loss
−$2,664
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$639
After-tax cash flow
$1,594/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
Kershaw 01
NCES district ID
4502550
Math proficiency
38% ▼ -7.00%
Reading proficiency
51% ▲ 6.00%
Median HH income
$44,585
Composite
37.66/100
National rank
#4371
State rank
#25 of 80 in SC

Livability — Camden

Score
61/100
State rank
#218
US rank
#18355

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Camden, SC
Population (ZIP)
22,868

Population outlook (Kershaw County) Hauer SSP2

Today (2025)
67,683 people
By 2030
69,374 · +2.5%
By 2040
71,936 · +6.3%
By 2050
73,292 · +8.3%
By 2075
75,762 · +11.9%
By 2100
72,620 · +7.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (62%)
Race & ethnicity
White 62% Black 28% Hispanic / Latino 6% Two or more races 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Serbian 2% Slovak 2% Italian 1%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 6%

Political lean MEDSL · Kershaw

2024 margin
Strong R (+28.2) · D 35.3% · R 63.5% · Other 1.2%
2008→2024 swing
-9.5pp toward R · 2008: -18.7pp · 2024: -28.2pp
All cycles
2024: R+28.2 2020: R+23.1 2016: R+24.8 2012: R+18.6 2008: R+18.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -95.81%
Current HPI
227.0389
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

+153.7% since first listed
10 events — show timeline
  • 2026-04-02 Price Changed $208,000 Consolidated MLS
  • 2026-03-12 Price Changed $213,000 Consolidated MLS
  • 2026-03-02 Listed $220,000 Consolidated MLS
  • 2026-02-12 Sold (Public Records) $185,700 Public Records
  • 2021-03-15 Sold (Public Records) $118,500 Public Records
  • 2021-02-02 Delisted Consolidated MLS
  • 2021-01-25 Relisted Consolidated MLS
  • 2021-01-09 Delisted Consolidated MLS
  • 2021-01-05 Listed $122,900 Consolidated MLS
  • 2013-10-31 Sold (Public Records) $82,000 Public Records

Property tax history

-7.5%/yr

Latest (2025): $618 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…