CashFlowRE
Sign in Sign up
216 Circle St
C- Composite 53.17
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 +22.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.3/10.0
  • 1% rule +5.0/10.0
  • Schools +2.8/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$110,000

216 Circle St · Edgefield, SC 29824
3 bd · 2.0 ba · 576 sqft · SingleFamily public records · 357 Days on market
Built 1928 0.44 ac lot ↓ 25% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to historic Edgefield! This charming home is a two minute drive or a six minute stroll to the heart of downtown. It was built in 1928 and features original hardwood floors, three decorative fireplaces and beautiful beadboard ceilings. A wonderful base for a renovation with charm. The home was recently appraised at $160,000 so walk into equity! The backyard is huge and includes a storage shed and two covered porch. It would make a great home or investment property. Rental income of $1,200/ month possibility. Come see the potential for yourself and purchase your own piece of history!

Key facts

  • Beadboard ceilings
  • Huge backyard
  • Storage shed

Tags

HISTORIC EDGEFIELDORIGINAL HARDWOOD FLOORSDECORATIVE FIREPLACESBEADBOARD CEILINGSHUGE BACKYARDSTORAGE SHED

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family property
  • Construction: Crawlspace foundation
  • Exterior features: Vinyl exterior; Paved road access

Interior

  • Bedrooms: Primary bedroom on the main level
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Three fireplaces; Total heated area approximately 1,400

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 single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $191 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $97k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 56/100 on livability (#290 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B; Watch: crime D+, amenities F, commute F.
  • Edgefield 01 (rural): math 26% / reading 39% proficiency, ranked #48 of 80 in SC (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: W. E. Parker Elementary (math 37% / reading 37%, grade F, #315 of 597 statewide, top 55%, 375 students, 100% FRL) — zoned schools average 100% FRL vs 55% district-wide (45 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 86 active listings in the ZIP; 181 units permitted in Edgefield County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Edgefield County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 357 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts; this cycle's ask has dropped $20k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 60% 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 $96,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 357 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 1928 — 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. Crime grade is D 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?
  7. 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.
  8. 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.
  9. 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
1.00%
Cap rate
8.37%
Cash-on-cash
7.43%
DSCR
1.33
GRM
8.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-5.0%
Equity multiple
0.81×
Total profit
$-5,709
Equity at exit
$16,401
10-year hold
IRR
4.7%
Equity multiple
1.34×
Total profit
$10,538
Equity at exit
$9,511

Cash invested: $30,800 (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 29824

Home prices YoY
-26.3%
Active inventory
86
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,102 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$57 /mo · $686/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$191

Break-even live

Break-even rent $861
Max offer price $110,000
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
$27,500
Closing costs
$3,300
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 38 events

  1. 2026-06-18
    days on market $110,000 Active 357 DOM
  2. 2026-06-17
    days on market $110,000 Active 356 DOM
  3. 2026-06-16
    days on marketlisting id $110,000 Active 355 DOM
  4. 2026-06-16
    days on marketlisting id $110,000 Active 35 DOM
  5. 2026-06-15
    days on market $110,000 Active 324 DOM
  6. 2026-06-14
    days on market $110,000 Active 322 DOM
  7. 2026-06-13
    days on market $110,000 Active 321 DOM
  8. 2026-06-10
    days on market $110,000 Active 319 DOM
  9. 2026-06-09
    days on market $110,000 Active 318 DOM
  10. 2026-06-08
    days on market $110,000 Active 317 DOM
  11. 2026-06-07
    days on market $110,000 Active 316 DOM
  12. 2026-06-05
    days on market $110,000 Active 313 DOM
  13. 2026-06-03
    days on market $110,000 Active 312 DOM
  14. 2026-06-03
    price $110,000 Active 311 DOM
  15. 2026-06-02
    days on market $139,999 Active 311 DOM
  16. 2026-06-01
    days on market $139,999 Active 310 DOM
  17. 2026-05-31
    days on market $139,999 Active 309 DOM
  18. 2026-05-30
    days on market $139,999 Active 308 DOM
  19. 2026-05-11
    historical
  20. 2026-04-30
    price $120,000 597-char remark
    Show marketing remark (597 chars)

    Welcome to historic Edgefield! This charming home is a two minute drive or a six minute stroll to the heart of downtown. It was built in 1928 and features original hardwood floors, three decorative fireplaces and beautiful beadboard ceilings. A wonderful base for a renovation with charm. The home was recently appraised at $160,000 so walk into equity! The backyard is huge and includes a storage shed and two covered porch. It would make a great home or investment property. Rental income of $1,200/ month possibility. Come see the potential for yourself and purchase your own piece of history!

  21. 2026-04-30
    price $120,000
    Show marketing remark (597 chars)

    Welcome to historic Edgefield! This charming home is a two minute drive or a six minute stroll to the heart of downtown. It was built in 1928 and features original hardwood floors, three decorative fireplaces and beautiful beadboard ceilings. A wonderful base for a renovation with charm. The home was recently appraised at $160,000 so walk into equity! The backyard is huge and includes a storage shed and two covered porch. It would make a great home or investment property. Rental income of $1,200/ month possibility. Come see the potential for yourself and purchase your own piece of history!

  22. 2026-04-30
    price $120,000
    Show marketing remark (597 chars)

    Welcome to historic Edgefield! This charming home is a two minute drive or a six minute stroll to the heart of downtown. It was built in 1928 and features original hardwood floors, three decorative fireplaces and beautiful beadboard ceilings. A wonderful base for a renovation with charm. The home was recently appraised at $160,000 so walk into equity! The backyard is huge and includes a storage shed and two covered porch. It would make a great home or investment property. Rental income of $1,200/ month possibility. Come see the potential for yourself and purchase your own piece of history!

  23. 2026-03-21
    price $129,999
    Show marketing remark (597 chars)

    Welcome to historic Edgefield! This charming home is a two minute drive or a six minute stroll to the heart of downtown. It was built in 1928 and features original hardwood floors, three decorative fireplaces and beautiful beadboard ceilings. A wonderful base for a renovation with charm. The home was recently appraised at $160,000 so walk into equity! The backyard is huge and includes a storage shed and two covered porch. It would make a great home or investment property. Rental income of $1,200/ month possibility. Come see the potential for yourself and purchase your own piece of history!

  24. 2026-03-21
    price $129,999 597-char remark
    Show marketing remark (597 chars)

    Welcome to historic Edgefield! This charming home is a two minute drive or a six minute stroll to the heart of downtown. It was built in 1928 and features original hardwood floors, three decorative fireplaces and beautiful beadboard ceilings. A wonderful base for a renovation with charm. The home was recently appraised at $160,000 so walk into equity! The backyard is huge and includes a storage shed and two covered porch. It would make a great home or investment property. Rental income of $1,200/ month possibility. Come see the potential for yourself and purchase your own piece of history!

  25. 2026-03-21
    price $129,999
    Show marketing remark (597 chars)

    Welcome to historic Edgefield! This charming home is a two minute drive or a six minute stroll to the heart of downtown. It was built in 1928 and features original hardwood floors, three decorative fireplaces and beautiful beadboard ceilings. A wonderful base for a renovation with charm. The home was recently appraised at $160,000 so walk into equity! The backyard is huge and includes a storage shed and two covered porch. It would make a great home or investment property. Rental income of $1,200/ month possibility. Come see the potential for yourself and purchase your own piece of history!

  26. 2025-12-19
    price $139,999
  27. 2025-12-18
    price $139,999 597-char remark
    Show marketing remark (597 chars)

    Welcome to historic Edgefield! This charming home is a two minute drive or a six minute stroll to the heart of downtown. It was built in 1928 and features original hardwood floors, three decorative fireplaces and beautiful beadboard ceilings. A wonderful base for a renovation with charm. The home was recently appraised at $160,000 so walk into equity! The backyard is huge and includes a storage shed and two covered porch. It would make a great home or investment property. Rental income of $1,200/ month possibility. Come see the potential for yourself and purchase your own piece of history!

  28. 2025-12-18
    price $139,999
    Show marketing remark (597 chars)

    Welcome to historic Edgefield! This charming home is a two minute drive or a six minute stroll to the heart of downtown. It was built in 1928 and features original hardwood floors, three decorative fireplaces and beautiful beadboard ceilings. A wonderful base for a renovation with charm. The home was recently appraised at $160,000 so walk into equity! The backyard is huge and includes a storage shed and two covered porch. It would make a great home or investment property. Rental income of $1,200/ month possibility. Come see the potential for yourself and purchase your own piece of history!

  29. 2025-12-18
    price $139,999
    Show marketing remark (597 chars)

    Welcome to historic Edgefield! This charming home is a two minute drive or a six minute stroll to the heart of downtown. It was built in 1928 and features original hardwood floors, three decorative fireplaces and beautiful beadboard ceilings. A wonderful base for a renovation with charm. The home was recently appraised at $160,000 so walk into equity! The backyard is huge and includes a storage shed and two covered porch. It would make a great home or investment property. Rental income of $1,200/ month possibility. Come see the potential for yourself and purchase your own piece of history!

  30. 2025-09-04
    listed $149,999 Active
  31. 2025-09-04
    listed $129,999 Active
  32. 2025-08-30
    price $149,999
  33. 2025-08-29
    price $149,999
  34. 2025-07-26
    listed $155,000 Active 597-char remark
    Show marketing remark (597 chars)

    Welcome to historic Edgefield! This charming home is a two minute drive or a six minute stroll to the heart of downtown. It was built in 1928 and features original hardwood floors, three decorative fireplaces and beautiful beadboard ceilings. A wonderful base for a renovation with charm. The home was recently appraised at $160,000 so walk into equity! The backyard is huge and includes a storage shed and two covered porch. It would make a great home or investment property. Rental income of $1,200/ month possibility. Come see the potential for yourself and purchase your own piece of history!

  35. 2025-07-26
    price $155,000
    Show marketing remark (597 chars)

    Welcome to historic Edgefield! This charming home is a two minute drive or a six minute stroll to the heart of downtown. It was built in 1928 and features original hardwood floors, three decorative fireplaces and beautiful beadboard ceilings. A wonderful base for a renovation with charm. The home was recently appraised at $160,000 so walk into equity! The backyard is huge and includes a storage shed and two covered porch. It would make a great home or investment property. Rental income of $1,200/ month possibility. Come see the potential for yourself and purchase your own piece of history!

  36. 2025-07-26
    listed $155,000 Active
    Show marketing remark (597 chars)

    Welcome to historic Edgefield! This charming home is a two minute drive or a six minute stroll to the heart of downtown. It was built in 1928 and features original hardwood floors, three decorative fireplaces and beautiful beadboard ceilings. A wonderful base for a renovation with charm. The home was recently appraised at $160,000 so walk into equity! The backyard is huge and includes a storage shed and two covered porch. It would make a great home or investment property. Rental income of $1,200/ month possibility. Come see the potential for yourself and purchase your own piece of history!

  37. 2025-07-24
    listed $155,000 Active
  38. 2025-06-26
    listed $160,000 Active

ⓘ 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
$686 · $57/mo
Projected year-2 tax
$686 · $57/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 ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 60% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 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
$13,224
− Mortgage interest
−$6,162
− Property taxes
−$686
− Insurance
−$550
− Repairs & maintenance
−$1,058
− Management
−$1,058
− Depreciation
−$3,200
Taxable income
$511
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$123
After-tax cash flow
$2,166/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
Edgefield 01
NCES district ID
4502070
Math proficiency
26% ▼ -11.00%
Reading proficiency
39% ▼ -3.00%
Median HH income
$44,958
Composite
27.75/100
National rank
#6897
State rank
#48 of 80 in SC

Livability — Edgefield

Score
56/100
State rank
#290
US rank
#22581

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Edgefield, SC
Population (ZIP)
7,598

Population outlook (Edgefield County) Hauer SSP2

Today (2025)
26,188 people
By 2030
25,803 · -1.5%
By 2040
24,658 · -5.8%
By 2050
23,034 · -12.0%
By 2075
19,448 · -25.7%
By 2100
15,301 · -41.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 46% Black 40% Hispanic / Latino 11% Two or more races 8%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Hispanic 1% Portuguese 1% Slovak 1%
Foreign-born
9% · Canada, Jamaica
Languages at home
89% English-only · Spanish 10%

Political lean MEDSL · Edgefield

2024 margin
Solid R (+31.9) · D 33.5% · R 65.3% · Other 1.2%
2008→2024 swing
-20.9pp toward R · 2008: -10.9pp · 2024: -31.9pp
All cycles
2024: R+31.9 2020: R+24.3 2016: R+20.2 2012: R+13.3 2008: R+10.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -63.79%
Current HPI
178.7034
Rent YoY
Metro
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

-25.0% since first listed
20 events — show timeline
  • 2026-05-11 Listing Removed Hive MLS
  • 2026-04-30 Price Changed $120,000 GAOR
  • 2026-04-30 Price Changed $120,000 GAOR
  • 2026-04-30 Price Changed $120,000 AMLS
  • 2026-03-21 Price Changed $129,999 Hive MLS
  • 2026-03-21 Price Changed $129,999 GAOR
  • 2026-03-21 Price Changed $129,999 AMLS
  • 2025-12-19 Price Changed $139,999 Consolidated MLS
  • 2025-12-18 Price Changed $139,999 GAOR
  • 2025-12-18 Price Changed $139,999 Hive MLS
  • 2025-12-18 Price Changed $139,999 AMLS
  • 2025-09-04 Listed $129,999 Hive MLS
  • 2025-09-04 Listed $149,999 Hive MLS
  • 2025-08-30 Price Changed $149,999 Consolidated MLS
  • 2025-08-29 Price Changed $149,999 AMLS
  • 2025-07-26 Listed $155,000 GAOR
  • 2025-07-26 Price Changed $155,000 AMLS
  • 2025-07-26 Listed $155,000 Consolidated MLS
  • 2025-07-24 Listed $155,000 GAOR
  • 2025-06-26 Listed $160,000 AMLS

Property tax history

+6.7%/yr

Latest (2025): $686 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…