CashFlowRE
Sign in Sign up
107 Mint St
C Composite 59.04
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 +25.0/30.0
  • DSCR +8.2/10.0
  • 1% rule +6.1/10.0
  • ARV discount +5.7/15.0
  • Schools +5.4/10.0
  • Livability +3.5/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$195,000

107 Mint St · Clover, SC 29710
3 bd · 1.0 ba · 864 sqft · SingleFamily public records · 233 Days on market
Built 1972 0.33 ac lot Est $187k · at est.

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

Listing remarks

Beautifully Renovated & Move-In Ready in Clover! Fall in love with this updated one-level home that blends modern upgrades with small-town charm. Featuring granite countertops, fresh interior paint, and brand-new flooring throughout, natural gas cooktop, stainless wall oven and microwave - this home is ready for its next owner! Key Features: • 3 comfortable bedrooms with great natural light • Renovated full bathroom with modern fixtures and finishes • Bright, eat-in dining area with a stylish fandelier (fan + chandelier) • All-new lighting and ceiling fans throughout • Convenient walk-in pantry and laundry combo — perfec

Key facts

  • Stainless wall oven
  • Natural gas cooktop
  • Level backyard

Tags

GRANITE COUNTERTOPSNATURAL GAS COOKTOPSTAINLESS WALL OVENWALK-IN PANTRYLEVEL BACKYARDWALKING DISTANCE TO DOWNTOWN

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Driveway
  • Utilities: City water; Public sewer
  • Home design: Single-family residence; One story; Site-built construction; R1 zoning
  • Construction: Partial brick and vinyl exterior; Crawl space foundation
  • Exterior features: Level lot; Roads are dirt and paved; publicly maintained road

Interior

  • Kitchen: Gas cooktop; Wall oven; Microwave
  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Central heating with forced air and natural gas; Central electric air conditioning
  • Interior features: Pull-down attic stairs; 9 total rooms
  • Laundry & utility: Laundry room inside the home

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 $195k.

Deal economics

  • At list price, monthly cash flow is $425 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $195k).
  • Recommended offer: $172k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 4.2% in Clover — 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 70/100 on livability (#63 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: health & safety D+, employment D, amenities F.
  • York 02 (rural): math 61% / reading 63% proficiency, ranked #2 of 80 in SC (top 2%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Larne Elementary (math 50% / reading 48%, grade D, #187 of 597 statewide, top 32%, 577 students, 57% FRL); Clover High (math 86% / reading 94%, grade A+, #4 of 196 statewide, top 2%, 2,685 students, 35% FRL) — zoned schools average 46% FRL vs 26% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 359 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 2,550 units permitted in York County in 2024 (350 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.
  • York County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 233 days — a 12% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $26k; list at $195k implies a 650% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% 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 $171,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 233 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — 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. 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
1.11%
Cap rate
8.91%
Cash-on-cash
9.33%
DSCR
1.42
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$187,488
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
301 Valley Avenue Ave 0.18mi 2/1.0 (-1) 900 (+4%) 2mo $85,000 $94 78
507 Flat Rock St 0.06mi 3/1.0 787 (-9%) 7mo $199,900 $254 77
107 Valley Ave 0.27mi 2/1.0 (-1) 806 (-7%) 4mo $135,000 $167 68
314 Flat Rock St 0.22mi 3/1.5 910 (+5%) 23mo $222,000 $244 60
202 Alexander St 0.71mi 2/1.0 (-1) 832 (-4%) 6mo $65,000 $78 50
206 Hawthorne Ln 0.34mi 2/2.0 (-1) 967 (+12%) 9mo $210,000 $217 48
118 Sunset Dr 0.61mi 2/2.0 (-1) 962 (+11%) 11mo $210,000 $218 34

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 · 0.88% rent growth · sell at horizon

5-year hold
IRR
-4.6%
Equity multiple
0.83×
Total profit
$-9,087
Equity at exit
$29,075
10-year hold
IRR
2.6%
Equity multiple
1.17×
Total profit
$9,101
Equity at exit
$16,860

Cash invested: $54,600 (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 29710

Rents YoY
0.9%
Active inventory
359
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$2,164 medium interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$181 /mo · $2,177/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$454
Net cashflow
$425

Break-even live

Break-even rent $1,627
Max offer price $195,000
Occupancy floor 75%

Sensitivity live

Price -10% $535 -5% $480 +0% $425 +5% $369 +10% $314
Rent -10% $254 -5% $339 +0% $425 +5% $510 +10% $595
Rate -1.0pp $523 -0.5pp $474 base $425 +0.5pp $374 +1.0pp $323

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
$48,750
Closing costs
$5,850
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
142 Rockford Way Clover, SC 1.0–3.0 1.0–2.0 969 $1,702 $1.76 0d 1 0.67mi
1157 Faulkner Rd Unit Main Clover, SC 3.0 2.0 1100 $1,925 $1.75 25d 1 0.97mi

Listing history 23 events

  1. 2026-06-21
    statusdays on market $195,000 Active Under Contract 233 DOM
  2. 2026-06-18
    days on market $195,000 Active 230 DOM
  3. 2026-06-17
    days on market $195,000 Active 229 DOM
  4. 2026-06-16
    days on market $195,000 Active 228 DOM
  5. 2026-06-15
    days on market $195,000 Active 227 DOM
  6. 2026-06-13
    days on market $195,000 Active 225 DOM
  7. 2026-06-13
    days on market $195,000 Active 224 DOM
  8. 2026-06-09
    days on market $195,000 Active 221 DOM
  9. 2026-06-08
    days on market $195,000 Active 220 DOM
  10. 2026-06-07
    days on market $195,000 Active 219 DOM
  11. 2026-06-04
    days on market $195,000 Active 216 DOM
  12. 2026-06-03
    days on market $195,000 Active 215 DOM
  13. 2026-06-02
    days on market $195,000 Active 214 DOM
  14. 2026-06-01
    days on market $195,000 Active 213 DOM
  15. 2026-05-31
    days on market $195,000 Active 212 DOM
  16. 2026-05-10
    price $195,000
  17. 2026-04-15
    price $205,000
  18. 2026-03-14
    price $210,000
  19. 2026-02-04
    price $215,000
  20. 2025-12-17
    price $225,000
  21. 2025-12-05
    price $229,000
  22. 2025-10-31
    listed $235,000 Active
  23. 1983-07-26
    soldstatus $26,000

ⓘ 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
$2,177 · $181/mo
Projected year-2 tax
$2,177 · $181/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 6/10 Major 7 d/yr ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$25,971
− Mortgage interest
−$10,923
− Property taxes
−$2,177
− Insurance
−$975
− Repairs & maintenance
−$2,078
− Management
−$2,078
− Depreciation
−$5,673
Taxable income
$2,068
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$496
After-tax cash flow
$4,598/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
York 02
NCES district ID
4503840
Math proficiency
61% ▼ -4.00%
Reading proficiency
63% ▲ 3.00%
Median HH income
$60,598
Composite
53.74/100
National rank
#1421
State rank
#2 of 80 in SC

Livability — Clover

Score
70/100
State rank
#63
US rank
#7672

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clover, SC
County
York County · 281,758 people
City population
40,595
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
40,595
Household income
$96,563
Rent vs Own
17.2% rent · 82.8% own
Severe rent burden
569.0

Population outlook (York County) Hauer SSP2

Today (2025)
307,757 people
By 2030
335,979 · +9.2%
By 2040
391,378 · +27.2%
By 2050
443,234 · +44.0%
By 2075
557,102 · +81.0%
By 2100
625,837 · +103.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Black 10% Hispanic / Latino 8% Two or more races 7%
Hispanic origin (detail)
Mexican 2% Cuban 1%
Common ancestry
Serbian 4% Slovak 3% Romanian 2%
Foreign-born
4% · Canada, Jamaica
Languages at home
94% English-only · Spanish 4% Other Indo-European 1%

Political lean MEDSL · York

2024 margin
R (+19.1) · D 39.7% · R 58.8% · Other 1.5%
2008→2024 swing
-1.4pp toward R · 2008: -17.7pp · 2024: -19.1pp
All cycles
2024: R+19.1 2020: R+16.5 2016: R+22.1 2012: R+20.5 2008: R+17.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -194.83%
Current HPI
252.3011
Rent YoY
▲ 0.88%
Metro
Charlotte-Concord-Gastonia, NC-SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+650.0% since first listed
8 events — show timeline
  • 2026-05-10 Price Changed $195,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-04-15 Price Changed $205,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-03-14 Price Changed $210,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-02-04 Price Changed $215,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-12-17 Price Changed $225,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-12-05 Price Changed $229,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-10-31 Listed $235,000 CANOPYMLS as Distributed by MLS Grid
  • 1983-07-26 Sold (Public Records) $26,000 Public Records

Property tax history

+3.4%/yr

Latest (2025): $2,177 · +17.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…