CashFlowRE
Sign in Sign up
2052 Pineview Dr Unit *** Duplex
D Composite 43.47
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 +15.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.7/10.0
  • 1% rule +4.2/10.0
  • Livability +3.8/5.0
  • Schools +3.1/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$245,000

2052 Pineview Dr Unit *** · Spartanburg, SC 29307
4 bd · 0.0 ba · 1,944 sqft · MultiFamily · 25 Days on market
Built 1974 Fair condition 1.18 ac lot ↓ 6% since listing

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

Investor Opportunity – Turnkey Duplex! Welcome to 2052-2054 Pineview Drive in Spartanburg— a well-maintained duplex. Each unit features 2 bedrooms and 1 full bathroom with approximately 972 square feet per side, providing comfortable and functional living space for tenants. Unit’s features include: central heat and air, dishwasher, range, refrigerator, storage, washer & dryer connections. Whether you're looking to expand your rental portfolio or step into your first investment property, this duplex offers strong income potential in a high-demand Spartanburg Eastside rental area. Don’t miss your chance to own a great multi-family property in Spartanburg conveni

Key facts

  • Storage
  • Turnkey duplex
  • Central heat and air

Tags

TURNKEY DUPLEXCENTRAL HEAT AND AIRDISHWASHERRANGEREFRIGERATORSTORAGE

Property features AI

Finance

  • Other: Property listed as residential income (duplex)

Exterior

  • Utilities: Public water; Septic tank sewer
  • Home design: Duplex residential income property; One level
  • Construction: Brick veneer construction; Composition roof
  • Exterior features: Composition roof; Brick veneer construction; Lot approximately 1.18 acres; Lot dimensions: 220 x 120 x 73 x 130 x 140 x 120 x 11; Zoned for the city

Interior

  • Interior features: Electric water heater; Central air conditioning (electric); Forced air heating

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 2 × 2-bed/1-bath units multifamily listed at $245k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $88 ($1k/yr) — positive. Per door: $44/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $226k (8.0% below list).
  • Recommended offer: $226k (8.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 3.9% in Spartanburg — 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 76/100 on livability (#24 in SC, #3,679 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Spartanburg 07 (urban): math 34% / reading 41% proficiency, ranked #39 of 80 in SC (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Jesse Boyd Elementary (math 52% / reading 57%, grade C, #123 of 597 statewide, top 22%, 495 students, 57% FRL); Mccracken Middle (math 41% / reading 49%, grade D, #48 of 229 statewide, top 22%, 926 students, 78% FRL); Spartanburg High (math 67% / reading 79%, grade B+, #44 of 196 statewide, top 23%, 2,056 students, 85% FRL).
  • Zoned-school proficiency averages 58% at this address vs 38% district-wide (+20 pts) — the actual schools serving this property are materially stronger than the Spartanburg 07 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents flat; 276 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 3,129 units permitted in Spartanburg County in 2024 (40 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($66k/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 25 days — a 2% lower offer ($241k) is reasonable based on typical stale-listing flexibility.

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 $225,500 (8.0% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  4. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.92%
Cap rate
6.73%
Cash-on-cash
1.54%
DSCR
1.07
GRM
9.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.64% rent growth · sell at horizon

5-year hold
IRR
-16.5%
Equity multiple
0.43×
Total profit
$-39,274
Equity at exit
$36,530
10-year hold
IRR
-13.2%
Equity multiple
0.31×
Total profit
$-47,293
Equity at exit
$21,183

Cash invested: $68,600 (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 29307

Home prices YoY
-17.7%
Rents YoY
0.6%
Active inventory
276
Price-to-rent
18.1×

Monthly cashflow live

Estimated rent
$2,255 medium interval (Pro) →
Mortgage (P&I)
$1,285
Tax est. 1.5%
$306 /mo · $3,675/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$474
Net cashflow
$88

Break-even live

Break-even rent $2,143
Max offer price $245,000
Occupancy floor 91%

Sensitivity live

Price -10% $258 -5% $173 +0% $88 +5% $4 +10% $-81
Rent -10% $-90 -5% $-1 +0% $88 +5% $177 +10% $266
Rate -1.0pp $212 -0.5pp $151 base $88 +0.5pp $25 +1.0pp $-40

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,255

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
$61,250
Closing costs
$7,350
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
231 Broadway St Glendale, SC 3.0 2.0 1799 $2,200 $1.22 15d 1 0.74mi
1631 Fernwood Glendale Rd Spartanburg, SC 2.0–3.0 1.5 1100 $1,045 $0.95 15d 1 1.45mi

Listing history 17 events

  1. 2026-06-21
    days on market $245,000 Active 25 DOM
  2. 2026-06-18
    days on market $245,000 Active 22 DOM
  3. 2026-06-17
    days on market $245,000 Active 21 DOM
  4. 2026-06-16
    days on market $245,000 Active 20 DOM
  5. 2026-06-15
    days on market $245,000 Active 19 DOM
  6. 2026-06-14
    days on market $245,000 Active 17 DOM
  7. 2026-06-13
    days on market $245,000 Active 16 DOM
  8. 2026-06-10
    days on market $245,000 Active 14 DOM
  9. 2026-06-09
    days on market $245,000 Active 13 DOM
  10. 2026-06-08
    days on market $245,000 Active 12 DOM
  11. 2026-06-07
    days on market $245,000 Active 11 DOM
  12. 2026-06-02
    days on market $245,000 Active 6 DOM
  13. 2026-06-01
    days on market $245,000 Active 5 DOM
  14. 2026-05-31
    days on market $245,000 Active 4 DOM
  15. 2026-05-30
    days on market $245,000 Active 3 DOM
  16. 2026-05-27
    price $245,000
  17. 2026-05-27
    listed $260,000 Active

ⓘ 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 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$27,060
− Mortgage interest
−$13,724
− Property taxes
−$3,675
− Insurance
−$1,225
− Repairs & maintenance
−$2,165
− Management
−$2,165
− Depreciation
−$7,127
Taxable loss
−$3,021
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$725
After-tax cash flow
$1,785/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This two-unit duplex requires moderate renovations to improve its condition and appeal. Repairs and updates to the exterior, interior walls, bathrooms, and kitchen are necessary to increase its resale and rental value.

Repairs flagged

  • Moderate roof — Visible discoloration and potential minor damage.
  • Moderate exterior — Brick exterior shows weathering and minor cracks.
  • Moderate interior walls/paint — Paint appears faded and chipped in some areas.
  • Moderate bathrooms — Basic fixtures and dated appearance.
  • Moderate kitchen — Dated cabinetry and appliances with wear on countertops and backsplash.

Value-add opportunities

  • Both Paint interior walls — Fresh paint can improve the overall appearance and value of the property.
  • Both Replace worn flooring — New flooring can enhance the living area and increase the property's appeal.
  • Both Update dated kitchen cabinetry and appliances — Fresh cabinetry and modern appliances can significantly boost the property's resale and rental value.
  • Both Replace dated bathroom fixtures and tiles — Modern fixtures and updated tiles can greatly improve the bathrooms and add value to the property.

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · Visible discoloration and potential minor damage. Moderate $3,000–15,000
exterior · Brick exterior shows weathering and minor cracks. Moderate $3,000–15,000
interior walls/paint · Paint appears faded and chipped in some areas. Moderate $3,000–15,000
bathrooms · Basic fixtures and dated appearance. Moderate $3,000–15,000
kitchen · Dated cabinetry and appliances with wear on countertops and backsplash. Moderate $3,000–15,000
Total estimated repair cost · 5 items $15,000–75,000

Value-add ROI direction

  • Both Paint interior walls — Fresh paint can improve the overall appearance and value of the property.
  • Both Replace worn flooring — New flooring can enhance the living area and increase the property's appeal.
  • Both Update dated kitchen cabinetry and appliances — Fresh cabinetry and modern appliances can significantly boost the property's resale and rental value.
  • Both Replace dated bathroom fixtures and tiles — Modern fixtures and updated tiles can greatly improve the bathrooms and add value to the property.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Spartanburg 07
NCES district ID
4503660
Math proficiency
34% ▼ -1.00%
Reading proficiency
41% ▼ -1.00%
Median HH income
$35,825
Composite
31.04/100
National rank
#6087
State rank
#39 of 80 in SC

Livability — Spartanburg

Score
76/100
State rank
#24
US rank
#3679

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Spartanburg County · 258,607 people
City population
120,406
Metro
Spartanburg, SC
Population (ZIP)
19,115
Household income
$65,850
Rent vs Own
25.9% rent · 74.1% own
Severe rent burden
438.0

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 (74%)
Race & ethnicity
White 74% Black 20% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Serbian 4% Slovak 2% Romanian 1%
Foreign-born
4% · Canada, Jamaica
Languages at home
91% English-only · Spanish 5% Russian/Polish/Slavic 1% Other Indo-European 1%

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
▼ -52.58%
Current HPI
244.9855
Rent YoY
▲ 0.64%
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

-5.8% since first listed
2 events — show timeline
  • 2026-05-27 Price Changed $245,000 SPMLS
  • 2026-05-27 Listed $260,000 SPMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…