CashFlowRE
Sign in Sign up
147 Lowman St
B- Composite 68.5
Why this score? — see what drove the B- 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 +29.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.3/10.0
  • ARV discount +7.5/15.0
  • Schools +5.0/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,999

147 Lowman St · Orangeburg, SC 29115
8 bd · 2.0 ba · 2,229 sqft · SingleFamily public records · 24 Days on market
Built 1960 0.35 ac lot

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

Listing remarks

Calling all investors, renovators, and visionaries! This unique brick home is full of historic charm and architectural character, featuring a distinctive curved roofline, arched entryways, and endless potential for restoration. Situated on a spacious lot with mature trees, this property is ready for someone with the vision and resources to bring it back to life. Property is being sold STRICTLY AS-IS. Seller will make NO repairs. Buyer to verify all information deemed important, including condition, square footage, zoning, and utilities. * * * Use caution when viewing property. * * * This is not your average fixer-upper but for the right buyer, this could become something truly special

Key facts

  • Curved roofline
  • Spacious lot
  • Brick home

Tags

BRICK HOMECURVED ROOFLINEARCHED ENTRYWAYSSPACIOUS LOTMATURE TREES

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public sewer; Utility service: Department of Public Utilities
  • Home design: Single family detached residential property
  • Exterior features: Lot between 0 and 0.5 acre; No other structures

Interior

  • Bedrooms: 8 bedrooms
  • Flooring: Wood
  • Bathrooms: 2 bathrooms
  • Interior features: Wood flooring; Has 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 8-bed/2.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $342 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.4% vs local median 4.2% in Orangeburg — 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 54/100 on livability (#324 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, health & safety B; Watch: housing C-, crime F, amenities D-.
  • Zoned schools: Sheridan Elementary (math 8%, 486 students, 100% FRL); William J. Clark Middle (math 12%, 687 students, 100% FRL); Orangeburg Wilkinson High (math 22%, 1,073 students, 100% FRL).
  • Market conditions: 227 active listings in the ZIP; 87 units permitted in Orangeburg County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Orangeburg County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $68k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $98,499 (1.5% 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. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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?
  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
1.43%
Cap rate
10.40%
Cash-on-cash
14.66%
DSCR
1.65
GRM
5.8

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
5.2%
Equity multiple
1.20×
Total profit
$5,662
Equity at exit
$14,910
10-year hold
IRR
14.7%
Equity multiple
2.19×
Total profit
$33,313
Equity at exit
$8,646

Cash invested: $28,000 (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 29115

Home prices YoY
-27.3%
Active inventory
227
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,431 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$222 /mo · $2,665/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$300
Net cashflow
$342

Break-even live

Break-even rent $998
Max offer price $99,999
Occupancy floor 71%

Sensitivity live

Price -10% $399 -5% $370 +0% $342 +5% $314 +10% $285
Rent -10% $229 -5% $286 +0% $342 +5% $399 +10% $455
Rate -1.0pp $392 -0.5pp $367 base $342 +0.5pp $316 +1.0pp $290

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
$25,000
Closing costs
$3,000
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 20 events

  1. 2026-06-22
    days on market $99,999 Active 24 DOM
  2. 2026-06-19
    days on market $99,999 Active 21 DOM
  3. 2026-06-18
    days on market $99,999 Active 20 DOM
  4. 2026-06-17
    days on market $99,999 Active 19 DOM
  5. 2026-06-16
    days on market $99,999 Active 18 DOM
  6. 2026-06-15
    days on market $99,999 Active 17 DOM
  7. 2026-06-14
    days on market $99,999 Active 15 DOM
  8. 2026-06-12
    days on market $99,999 Active 14 DOM
  9. 2026-06-09
    days on market $99,999 Active 11 DOM
  10. 2026-06-08
    days on market $99,999 Active 10 DOM
  11. 2026-06-07
    days on market $99,999 Active 9 DOM
  12. 2026-06-07
    days on market $99,999 Active 8 DOM
  13. 2026-06-04
    days on market $99,999 Active 5 DOM
  14. 2026-06-02
    days on market $99,999 Active 4 DOM
  15. 2026-06-01
    days on market $99,999 Active 3 DOM
  16. 2026-05-31
    days on market $99,999 Active 2 DOM
  17. 2026-05-29
    listed $99,999 Active
  18. 2001-01-31
    soldstatus $68,000
  19. 1988-12-01
    soldstatus $52,000
  20. 1988-07-01
    soldstatus $52,000

ⓘ 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
$2,665 · $222/mo
Projected year-2 tax
$2,665 · $222/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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$17,167
− Mortgage interest
−$5,601
− Property taxes
−$2,665
− Insurance
−$500
− Repairs & maintenance
−$1,373
− Management
−$1,373
− Depreciation
−$2,909
Taxable income
$2,745
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$659
After-tax cash flow
$3,446/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)

No district data.

Livability — Orangeburg

Score
54/100
State rank
#324
US rank
#23942

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Orangeburg, SC
City population
15,135
Population (ZIP)
27,179

Population outlook (Orangeburg County) Hauer SSP2

Today (2025)
82,698 people
By 2030
78,615 · -4.9%
By 2040
69,308 · -16.2%
By 2050
60,629 · -26.7%
By 2075
42,678 · -48.4%
By 2100
28,136 · -66.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (76%)
Race & ethnicity
Black 76% White 20% Hispanic / Latino 2% Two or more races 2%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Orangeburg

2024 margin
Strong D (+24.6) · D 61.8% · R 37.2% · Other 1.1%
2008→2024 swing
-13.5pp toward R · 2008: 38.1pp · 2024: 24.6pp
All cycles
2024: D+24.6 2020: D+33.2 2016: D+37.0 2012: D+43.5 2008: D+38.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.65%
Current HPI
150.823
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

+92.3% since first listed
4 events — show timeline
  • 2026-05-29 Listed $99,999 Charleston Trident MLS
  • 2001-01-31 Sold (Public Records) $68,000 Public Records
  • 1988-12-01 Sold (Public Records) $52,000 Public Records
  • 1988-07-01 Sold (Public Records) $52,000 Public Records

Property tax history

+5.1%/yr

Latest (2024): $2,665 · +13.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…