CashFlowRE
Sign in Sign up
2063 S Live Oak Dr
B Composite 72.22
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 +27.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.9/10.0
  • 1% rule +6.8/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,900

2063 S Live Oak Dr · Moncks Corner, SC 29461
3 bd · 2.0 ba · 1,344 sqft · Manufactured public records · 262 Days on market
Built 1997 0.61 ac lot Est $257k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great property with major road frontage on Hwy 17A/S. Live Oak Dr. This could be a great commercial property with surrounding neighbors approval of easement usage. Buyer would have to apply for rezoning with Berkeley County. The property is currently zoned R2, but there are 4 properties to the left zoned GC. The property is being sold for land value, but the manufactured home will convey with sale as-is. The seller will make no repairs.

Key facts

  • 0.61 acre lot
  • Built 1997
  • Listed 262 days

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Septic tank; BCW & SA water; Berkeley Electric Co-Op power
  • Home design: Manufactured / Mobile home (double wide); One story; Ground-level entry
  • Construction: Vinyl skirting; Asphalt roof; Fee simple ownership
  • Exterior features: Level lot

Interior

  • Kitchen: Eat-in kitchen
  • Bedrooms: 3 bedrooms (master bedroom on the lower level)
  • Flooring: Carpet
  • Bathrooms: 2 bathrooms
  • Heating & cooling: Cooling: Other
  • Interior features: Ceiling - blown insulation; Eat-in kitchen; Family room
  • Laundry & utility: Washer hookup; Electric dryer hookup

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/2.0-bath manufactured listed at $180k.

Deal economics

  • At list price, monthly cash flow is $553 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $180k).
  • Recommended offer: $158k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.0% vs local median 4.3% in Moncks Corner — 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 67/100 on livability (#99 in SC) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A; Watch: crime C-, amenities F, commute F.
  • Berkeley 01 (suburban): math 35% / reading 48% proficiency, ranked #30 of 80 in SC (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Whitesville Elementary (math 34% / reading 39%, grade F, #328 of 597 statewide, top 55%, 1,031 students, 62% FRL); Berkeley Middle (math 19% / reading 32%, grade F, #162 of 229 statewide, top 71%, 1,403 students, 57% FRL); Berkeley High (math 36% / reading 83%, grade C+, #110 of 196 statewide, top 58%, 1,776 students, 50% FRL).
  • Market conditions: Rents rising (+2.8%/yr); 642 active listings in the ZIP; solid renter incomes; 3,183 units permitted in Berkeley County in 2024 (580 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($83k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Berkeley County population projected at +48% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 2.8% rent growth), your $50k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 262 days — a 12% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $45k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $37k; list at $180k implies a 386% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 97% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $158,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 262 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.18%
Cap rate
9.98%
Cash-on-cash
13.18%
DSCR
1.59
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$256,704
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
212 Langham Ct 0.55mi 3/2.0 1,308 (-3%) 3mo $250,000 $191 67
208 Langham Ct 0.56mi 3/2.0 1,308 (-3%) 12mo $249,444 $191 60
204 Langham Ct 0.57mi 3/2.0 1,308 (-3%) 13mo $249,444 $191 58
122 Liferidge Ct 0.57mi 3/2.0 1,308 (-3%) 14mo $249,444 $191 58

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 2.77% rent growth · sell at horizon

5-year hold
IRR
2.9%
Equity multiple
1.11×
Total profit
$5,548
Equity at exit
$26,824
10-year hold
IRR
12.2%
Equity multiple
1.95×
Total profit
$48,032
Equity at exit
$15,554

Cash invested: $50,372 (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 29461

Home prices YoY
-13.9%
Rents YoY
2.8%
Active inventory
642
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$2,128 medium interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$110 /mo · $1,320/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$447
Net cashflow
$553

Break-even live

Break-even rent $1,428
Max offer price $179,900
Occupancy floor 69%

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
$44,975
Closing costs
$5,397
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 22 events

  1. 2026-06-18
    days on market $179,900 Active 262 DOM
  2. 2026-06-17
    days on market $179,900 Active 261 DOM
  3. 2026-06-16
    days on market $179,900 Active 260 DOM
  4. 2026-06-15
    days on market $179,900 Active 259 DOM
  5. 2026-06-13
    days on market $179,900 Active 257 DOM
  6. 2026-06-13
    days on market $179,900 Active 256 DOM
  7. 2026-06-10
    days on market $179,900 Active 254 DOM
  8. 2026-06-09
    days on market $179,900 Active 253 DOM
  9. 2026-06-08
    days on market $179,900 Active 252 DOM
  10. 2026-06-07
    days on market $179,900 Active 251 DOM
  11. 2026-06-05
    days on market $179,900 Active 248 DOM
  12. 2026-06-03
    days on market $179,900 Active 247 DOM
  13. 2026-06-03
    days on market $179,900 Active 246 DOM
  14. 2026-06-01
    days on market $179,900 Active 245 DOM
  15. 2026-05-31
    days on market $179,900 Active 244 DOM
  16. 2026-02-17
    price $179,900
  17. 2026-01-12
    price $199,900
  18. 2025-09-29
    listed $225,000 Active
  19. 2025-09-28
    historical
  20. 2025-05-11
    historical Active Under Contract
  21. 2025-01-17
    listed $300,000 Active
  22. 1984-09-05
    soldstatus $37,000

ⓘ 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
$1,320 · $110/mo
Projected year-2 tax
$1,320 · $110/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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 97% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$25,542
− Mortgage interest
−$10,077
− Property taxes
−$1,320
− Insurance
−$900
− Repairs & maintenance
−$2,043
− Management
−$2,043
− Depreciation
−$5,233
Taxable income
$3,925
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$942
After-tax cash flow
$5,696/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
Berkeley 01
NCES district ID
4501170
Math proficiency
35% ▼ -8.00%
Reading proficiency
48% ▼ -2.00%
Median HH income
$52,724
Composite
35.95/100
National rank
#4799
State rank
#30 of 80 in SC

Livability — Moncks Corner

Score
67/100
State rank
#99
US rank
#10812

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Berkeley County · 198,768 people
City population
43,816
Metro
Charleston-North Charleston, SC
Population (ZIP)
43,816
Household income
$82,666
Rent vs Own
17.6% rent · 82.4% own
Severe rent burden
815.0

Population outlook (Berkeley County) Hauer SSP2

Today (2025)
254,184 people
By 2030
279,677 · +10.0%
By 2040
329,379 · +29.6%
By 2050
375,557 · +47.8%
By 2075
476,740 · +87.6%
By 2100
535,945 · +110.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (61%)
Race & ethnicity
White 61% Black 29% Hispanic / Latino 6% Two or more races 5%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Lithuanian 1% Slovak 1% Romanian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Berkeley

2024 margin
R (+16.3) · D 41.1% · R 57.4% · Other 1.4%
2008→2024 swing
-3.2pp toward R · 2008: -13.1pp · 2024: -16.3pp
All cycles
2024: R+16.3 2020: R+11.7 2016: R+17.4 2012: R+18.9 2008: R+13.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -52.95%
Current HPI
328.7212
Rent YoY
▲ 2.77%
Metro
Charleston-North Charleston, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+386.2% since first listed
7 events — show timeline
  • 2026-02-17 Price Changed $179,900 Charleston Trident MLS
  • 2026-01-12 Price Changed $199,900 Charleston Trident MLS
  • 2025-09-29 Listed $225,000 Charleston Trident MLS
  • 2025-09-28 Listing Removed Charleston Trident MLS
  • 2025-05-11 Contingent Charleston Trident MLS
  • 2025-01-17 Listed $300,000 Charleston Trident MLS
  • 1984-09-05 Sold (Public Records) $37,000 Public Records

Property tax history

+1.2%/yr

Latest (2025): $1,320 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…