CashFlowRE
Sign in Sign up
No image
C Composite 59.31
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 +22.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.1/10.0
  • 1% rule +4.6/10.0
  • Rent growth +3.1/5.0
  • Livability +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$150,000

1116 Pocalla Rd · South Sumter, SC 29150
3 bd · 1.0 ba · 1,834 sqft · SingleFamily public records · 414 Days on market
Built 1940 0.85 ac lot Est $226k · 34% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Discover A Rare Gem with Endless Potential! Located On Pocalla Road (AKA Highway 15 N Or S Lafayette Drive), Prime Location Ideal for A Home Office Business, Just Minutes from Schools, Shopping Centers, And Places of Worship. This Spacious 4-Bedrooms, 2 Full Bath Dwelling Is A Few Blocks from Family Dollar, Dollar Tree, Auto Zone and Piggly Wiggly, Offering Unbeatable Convenience for Both Residential and Commercial. This 1,833 Sq. Ft. Home Sits On 0.85 Acre Has with Sturdy Construction and Timeless Character Featuring an Open and Airy Layout Filled with Natural Light, Vintage Curb Appeal, And Room to Customize. Being Sold As-Is, Where-Is Priced to Sell and Ready for Your Vision - Don't Miss

Key facts

  • Spacious kitchen
  • Zoned residential
  • Zoned commercial

Tags

SPACIOUS KITCHENZONED RESIDENTIALZONED COMMERCIAL

Property features AI

Exterior

  • Parking: No parking details provided
  • Security: No security features listed
  • Utilities: Public water; Public sewer; Cable available; Paved public road access
  • Home design: Single-family residence; Residential property
  • Construction: Brick construction; Shingle roof; Built on crawl space
  • Exterior features: Front porch (enclosed); No additional exterior features listed

Interior

  • Kitchen: No appliances listed
  • Bedrooms: Master downstairs
  • Flooring: Linoleum; Other flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Central air conditioning; Ceiling fans
  • Interior features: Master bedroom on the main level; Fireplace; Crawl space basement
  • 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/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $245 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $145k (3.5% below list).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 55/100 on livability (#313 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, employment F.
  • Sumter 01 (urban): math 18% / reading 28% proficiency, ranked #64 of 80 in SC (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Wilder Elementary (math 22% / reading 22%, grade F, #475 of 597 statewide, top 81%, 376 students, 100% FRL); Bates Middle (math 9% / reading 21%, grade F, #202 of 229 statewide, top 89%, 569 students, 100% FRL); Sumter High School (math 22% / reading 67%, grade F, #166 of 196 statewide, top 87%, 2,289 students, 100% FRL) — zoned schools average 100% FRL vs 64% district-wide (36 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.5%/yr); 376 active listings in the ZIP; 386 units permitted in Sumter County in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($51k/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 $4k of value loss. Plan a longer hold.
  • Sumter County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 414 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 3y ago; this cycle's ask has dropped $50k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $24k; list at $150k implies a 525% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $132,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 414 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 1940 — 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. 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?
  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
0.96%
Cap rate
8.25%
Cash-on-cash
6.99%
DSCR
1.31
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$225,582
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1234 Ivey St 0.52mi 3/1.5 1,721 (-6%) 1mo $159,000 $92 63
1018 S Main St 0.26mi 3/3.0 1,786 (-3%) 19mo $220,000 $123 60

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 · 2.55% rent growth · sell at horizon

5-year hold
IRR
-6.1%
Equity multiple
0.78×
Total profit
$-9,436
Equity at exit
$22,365
10-year hold
IRR
3.0%
Equity multiple
1.21×
Total profit
$8,943
Equity at exit
$12,969

Cash invested: $42,000 (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 29150

Rents YoY
2.5%
Active inventory
376
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,447 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$50 /mo · $596/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$304
Net cashflow
$245

Break-even live

Break-even rent $1,138
Max offer price $150,000
Occupancy floor 78%

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
$37,500
Closing costs
$4,500
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 34 events

  1. 2026-06-19
    days on market $150,000 Active 414 DOM
  2. 2026-06-18
    days on market $150,000 Active 413 DOM
  3. 2026-06-17
    days on market $150,000 Active 412 DOM
  4. 2026-06-16
    days on market $150,000 Active 411 DOM
  5. 2026-06-15
    days on market $150,000 Active 410 DOM
  6. 2026-06-14
    days on market $150,000 Active 408 DOM
  7. 2026-06-13
    days on market $150,000 Active 407 DOM
  8. 2026-06-10
    days on market $150,000 Active 405 DOM
  9. 2026-06-09
    days on market $150,000 Active 404 DOM
  10. 2026-06-08
    days on market $150,000 Active 403 DOM
  11. 2026-06-07
    days on market $150,000 Active 402 DOM
  12. 2026-06-02
    days on market $150,000 Active 397 DOM
  13. 2026-06-01
    days on market $150,000 Active 396 DOM
  14. 2026-05-31
    days on market $150,000 Active 395 DOM
  15. 2026-05-30
    days on market $150,000 Active 394 DOM
  16. 2026-03-13
    price $150,000
  17. 2026-02-04
    price $160,000
  18. 2025-10-31
    status Active
  19. 2025-10-28
    historical
  20. 2025-10-24
    price $175,000
  21. 2025-08-11
    price $180,000
  22. 2025-06-10
    price $190,000
  23. 2025-04-29
    listed $200,000 Active
  24. 2024-07-27
    status Active
  25. 2024-07-18
    price $169,900
  26. 2024-06-25
    status Pending
  27. 2024-05-31
    price $189,900
  28. 2024-05-31
    listed $199,500 Active
  29. 2024-04-03
    listed $189,900 Active
  30. 2024-03-08
    listed $199,500 Active
  31. 2023-11-01
    status Active
  32. 2023-11-01
    price $199,500
  33. 2023-10-23
    listed $199,300 Active
  34. 2021-02-25
    soldstatus $24,000

ⓘ 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
$596 · $50/mo
Projected year-2 tax
$855 · $71/mo
Expected delta
+$259/yr (+$22/mo · 43.6%)

ⓘ 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 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$17,369
− Mortgage interest
−$8,402
− Property taxes
−$596
− Insurance
−$750
− Repairs & maintenance
−$1,390
− Management
−$1,390
− Depreciation
−$4,364
Taxable income
$478
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$115
After-tax cash flow
$2,822/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
Sumter 01
NCES district ID
4503902
Math proficiency
18% ▼ -13.00%
Reading proficiency
28% ▼ -6.00%
Median HH income
$40,423
Composite
19.45/100
National rank
#8775
State rank
#64 of 80 in SC

Livability — South Sumter

Score
55/100
State rank
#313
US rank
#23603

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
South Sumter, SC
County
Sumter County · 76,912 people
Metro
Sumter, SC
Population (ZIP)
38,538
Household income
$50,965
Rent vs Own
40.4% rent · 59.6% own
Severe rent burden
1136.0

Population outlook (Sumter County) Hauer SSP2

Today (2025)
104,585 people
By 2030
102,282 · -2.2%
By 2040
96,258 · -8.0%
By 2050
89,592 · -14.3%
By 2075
74,715 · -28.6%
By 2100
60,235 · -42.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
Black 50% White 39% Hispanic / Latino 5% Two or more races 4% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
4% · Canada, China, Vietnam
Languages at home
93% English-only · Spanish 4% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Sumter

2024 margin
Toss-up / Even · D 51.9% · R 47.0% · Other 1.2%
2008→2024 swing
-10.6pp toward R · 2008: 15.4pp · 2024: 4.9pp
All cycles
2024: D+4.9 2020: D+13.0 2016: D+12.0 2012: D+17.5 2008: D+15.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -100.16%
Current HPI
129.032
Rent YoY
▲ 2.55%
Metro
Sumter, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+525.0% since first listed
19 events — show timeline
  • 2026-03-13 Price Changed $150,000 SBOR
  • 2026-02-04 Price Changed $160,000 SBOR
  • 2025-10-31 Relisted SBOR
  • 2025-10-28 Delisted SBOR
  • 2025-10-24 Price Changed $175,000 SBOR
  • 2025-08-11 Price Changed $180,000 SBOR
  • 2025-06-10 Price Changed $190,000 SBOR
  • 2025-04-29 Listed $200,000 SBOR
  • 2024-07-27 Relisted SBOR
  • 2024-07-18 Price Changed $169,900 SBOR
  • 2024-06-25 Pending SBOR
  • 2024-05-31 Price Changed $189,900 SBOR
  • 2024-05-31 Listed $199,500 SBOR
  • 2024-04-03 Listed $189,900 SBOR
  • 2024-03-08 Listed $199,500 Consolidated MLS
  • 2023-11-01 Relisted SBOR
  • 2023-11-01 Price Changed $199,500 SBOR
  • 2023-10-23 Listed $199,300 SBOR
  • 2021-02-25 Sold (MLS) $24,000 SBOR

Property tax history

-4.2%/yr

Latest (2025): $596 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…