CashFlowRE
Sign in Sign up
1312 Dooley St
C Composite 55.61
Why this score? — see what drove the C 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 +20.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.5/10.0
  • 1% rule +5.1/10.0
  • Appreciation +4.0/10.0
  • Schools +3.9/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$155,000

1312 Dooley St · Anderson, SC 29624
3 bd · 1.0 ba · 2,662 sqft · Other public records · 70 Days on market
6,534 sqft lot

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

Listing remarks MLS

This home in Anderson has 3 bedrooms and a fully renovated bathroom. The home offers a comfortable and inviting layout. Hardwood floors run throughout the home, adding timeless elegance and warmth to every room. An important feature of this property is its disability access, providing added convenience and accessibility for those in need of mobility accommodations. The home also includes a large unfinished basement that has already been cleaned out, offering endless possibilities for storage, a workshop, or future finished living space. Located in a desirable neighborhood close to shopping, dining, schools, and everyday conveniences, this home combines comfort, accessibility, and location in one wonderful package.

Key facts

  • 6,534 sq ft lot
  • Garage
  • Listed 70 days

Tags

LARGE UNFINISHED BASEMENTDESIRABLE NEIGHBORHOOD

Property features AI

Finance

  • Other: Lead-based paint disclosure required; Residential property disclosure required
  • HOA & community: No HOA fees (HOA fee includes: None); No community amenities listed

Exterior

  • Parking: Paved driveway; Garage/parking described as 'Other/See Remarks'
  • Utilities: Public water; Electric water heater; Public sewer; Public garbage pickup; Electric power
  • Home design: Single-story home; Basement present (unfinished)
  • Construction: Basement foundation; Basement storage space; Approximate age unknown
  • Exterior features: Handicap access; Masonry stucco exterior; Architectural roof

Interior

  • Kitchen: Cooktop (electric)
  • Bedrooms: Three bedrooms on the main level; Primary bedroom about 12 x 13; Second bedroom about 11 x 10; Third bedroom about 12 x 10
  • Flooring: Hardwood floors
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Electric heating; Electric cooling
  • Interior features: Handicap accessible with exterior ramp; Gas-started fireplace
  • Laundry & utility: Laundry on the 1st floor

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 other listed at $155k.

Deal economics

  • At list price, monthly cash flow is $200 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $146k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% vs local median 3.3% in Anderson — 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 (#98 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: amenities C-, crime F, commute F.
  • Anderson 05 (suburban): math 44% / reading 49% proficiency, ranked #20 of 80 in SC (top 25%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: New Prospect Elementary (math 33% / reading 29%, grade F, #385 of 597 statewide, top 65%, 464 students, 100% FRL) — zoned schools average 100% FRL vs 52% district-wide (48 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 31% at this address vs 46% district-wide (-16 pts) — the specific schools serving this property underperform the Anderson 05 average; the district grade overstates school quality for this exact location.
  • Market conditions: 114 active listings in the ZIP; lower-income renter base — watch delinquency; 1,255 units permitted in Anderson County in 2024 (0 in 5+ unit buildings).
  • At $1,564/mo this rent would consume 61% of the median local household income ($31k/yr) (locally 843% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-2.1%/yr); year-one equity from $1k of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Anderson County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 22y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $12k; list at $155k implies a 1140% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,700 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 days. Have you received any prior offers? Is the seller open to a 6% 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. 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
1.01%
Cap rate
7.84%
Cash-on-cash
5.53%
DSCR
1.25
GRM
8.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-2.06% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-3.5%
Equity multiple
0.86×
Total profit
$-6,208
Equity at exit
$29,680
10-year hold
IRR
4.6%
Equity multiple
1.38×
Total profit
$16,487
Equity at exit
$24,962

Cash invested: $43,400 (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 29624

Home prices YoY
-0.5%
Active inventory
114
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,564 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$158 /mo · $1,901/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$328
Net cashflow
$200

Break-even live

Break-even rent $1,311
Max offer price $155,000
Occupancy floor 82%

Sensitivity live

Price -10% $288 -5% $244 +0% $200 +5% $156 +10% $112
Rent -10% $76 -5% $138 +0% $200 +5% $262 +10% $323
Rate -1.0pp $278 -0.5pp $239 base $200 +0.5pp $160 +1.0pp $119

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
$38,750
Closing costs
$4,650
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 21 events

  1. 2026-06-18
    days on market $155,000 Active 70 DOM
  2. 2026-06-17
    days on market $155,000 Active 69 DOM
  3. 2026-06-16
    days on market $155,000 Active 68 DOM
  4. 2026-06-15
    days on market $155,000 Active 67 DOM
  5. 2026-06-13
    days on market $155,000 Active 65 DOM
  6. 2026-06-10
    days on market $155,000 Active 62 DOM
  7. 2026-06-09
    days on market $155,000 Active 61 DOM
  8. 2026-06-08
    days on market $155,000 Active 60 DOM
  9. 2026-06-07
    days on market $155,000 Active 59 DOM
  10. 2026-06-05
    days on market $155,000 Active 56 DOM
  11. 2026-06-03
    days on market $155,000 Active 55 DOM
  12. 2026-06-03
    days on market $155,000 Active 54 DOM
  13. 2026-06-01
    days on market $155,000 Active 53 DOM
  14. 2026-05-31
    days on market $155,000 Active 52 DOM
  15. 2026-05-01
    price $155,000
  16. 2026-04-30
    price $155,000 723-char remark
    Show marketing remark (723 chars)

    This home in Anderson has 3 bedrooms and a fully renovated bathroom. The home offers a comfortable and inviting layout. Hardwood floors run throughout the home, adding timeless elegance and warmth to every room. An important feature of this property is its disability access, providing added convenience and accessibility for those in need of mobility accommodations. The home also includes a large unfinished basement that has already been cleaned out, offering endless possibilities for storage, a workshop, or future finished living space. Located in a desirable neighborhood close to shopping, dining, schools, and everyday conveniences, this home combines comfort, accessibility, and location in one wonderful package.

  17. 2026-04-09
    listed $165,000 Active
    Show marketing remark (723 chars)

    This home in Anderson has 3 bedrooms and a fully renovated bathroom. The home offers a comfortable and inviting layout. Hardwood floors run throughout the home, adding timeless elegance and warmth to every room. An important feature of this property is its disability access, providing added convenience and accessibility for those in need of mobility accommodations. The home also includes a large unfinished basement that has already been cleaned out, offering endless possibilities for storage, a workshop, or future finished living space. Located in a desirable neighborhood close to shopping, dining, schools, and everyday conveniences, this home combines comfort, accessibility, and location in one wonderful package.

  18. 2026-04-09
    listed $165,000 Active 723-char remark
    Show marketing remark (723 chars)

    This home in Anderson has 3 bedrooms and a fully renovated bathroom. The home offers a comfortable and inviting layout. Hardwood floors run throughout the home, adding timeless elegance and warmth to every room. An important feature of this property is its disability access, providing added convenience and accessibility for those in need of mobility accommodations. The home also includes a large unfinished basement that has already been cleaned out, offering endless possibilities for storage, a workshop, or future finished living space. Located in a desirable neighborhood close to shopping, dining, schools, and everyday conveniences, this home combines comfort, accessibility, and location in one wonderful package.

  19. 2004-11-23
    soldstatus $12,500 110-char remark
    Show marketing remark (110 chars)

    GREAT STARTER HOME OR IDEA INVESTMENT PROPERTY. HOME HAS FULL BASEMENT W/ HALF BATH. HOME IS BEING SOLD AS-IS.

  20. 2004-10-20
    historical 110-char remark
    Show marketing remark (110 chars)

    GREAT STARTER HOME OR IDEA INVESTMENT PROPERTY. HOME HAS FULL BASEMENT W/ HALF BATH. HOME IS BEING SOLD AS-IS.

  21. 2004-09-09
    listed $15,000 110-char remark
    Show marketing remark (110 chars)

    GREAT STARTER HOME OR IDEA INVESTMENT PROPERTY. HOME HAS FULL BASEMENT W/ HALF BATH. HOME IS BEING SOLD AS-IS.

ⓘ 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
$1,901 · $158/mo
Projected year-2 tax
$1,901 · $158/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 6/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$18,770
− Mortgage interest
−$8,682
− Property taxes
−$1,901
− Insurance
−$775
− Repairs & maintenance
−$1,502
− Management
−$1,502
− Depreciation
−$4,509
Taxable loss
−$100
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$24
After-tax cash flow
$2,423/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
Anderson 05
NCES district ID
4500900
Math proficiency
44% ▼ -4.00%
Reading proficiency
49% ▲ 2.00%
Median HH income
$39,718
Composite
38.89/100
National rank
#4098
State rank
#20 of 80 in SC

Livability — Anderson

Score
67/100
State rank
#98
US rank
#10772

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anderson, SC
County
Anderson County · 99,076 people
City population
87,992
Metro
Greenville-Anderson, SC
Population (ZIP)
13,498
Household income
$30,549
Rent vs Own
48.8% rent · 51.2% own
Severe rent burden
843.0

Population outlook (Anderson County) Hauer SSP2

Today (2025)
210,546 people
By 2030
217,791 · +3.4%
By 2040
230,643 · +9.5%
By 2050
240,220 · +14.1%
By 2075
259,518 · +23.3%
By 2100
258,696 · +22.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 44% Black 41% Hispanic / Latino 10% Two or more races 7%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Serbian 1% Lithuanian 1% Italian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4%

Political lean MEDSL · Anderson

2024 margin
Solid R (+47.4) · D 25.7% · R 73.1% · Other 1.2%
2008→2024 swing
-14.1pp toward R · 2008: -33.3pp · 2024: -47.4pp
All cycles
2024: R+47.4 2020: R+42.0 2016: R+43.7 2012: R+36.4 2008: R+33.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.06%
Current HPI
406.0533
Rent YoY
Metro
Greenville-Anderson, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+933.3% since first listed
7 events — show timeline
  • 2026-05-01 Price Changed $155,000 Greater Greenville MLS
  • 2026-04-30 Price Changed $155,000 WUMLS
  • 2026-04-09 Listed $165,000 WUMLS
  • 2026-04-09 Listed $165,000 Greater Greenville MLS
  • 2004-11-23 Sold (MLS) $12,500 WUMLS
  • 2004-10-20 Listing Removed WUMLS
  • 2004-09-09 Listed $15,000 WUMLS

Property tax history

+1.8%/yr

Latest (2025): $1,901 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…