CashFlowRE
Sign in Sign up
2885 Old Ridge Rd
D Composite 43.73
Why this score? — see what drove the D 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 +10.6/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.3/5.0
  • DSCR +3.0/10.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • 1% rule +1.8/10.0

$167,500

2885 Old Ridge Rd · Chesterfield, SC 29709
4 bd · 1.0 ba · 1,296 sqft · SingleFamily public records · 20 Days on market
Built 1945 6.24 ac lot

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

Listing remarks

Escape to the peace and privacy of country living with this charming 4 bedroom, 1 bath home situated on an impressive 6.24 acres. Offering 1296 square feet of comfortable living space, this property combines the warmth of a well-maintained home with the endless possibilities that come with your own slice of land. Inside, you'll find hardwood floors and a nicely updated kitchen that flows seamlessly into the dining and living areas. This creates a space perfect for entertaining and is thoughtfully set apart from the bedroom wing of the home. The fourth bedroom is exceptionally versatile and could be used as home office, playroom, hobby space, or additional storage! Step outside to see what t

Key facts

  • Outdoor storage
  • 6.24 acres
  • Updated kitchen

Tags

6.24 ACRESHARDWOOD FLOORSUPDATED KITCHENOUTDOOR STORAGEPAVED CIRCLE DRIVEWAYWATER RUN TO BACKYARD

Property features AI

Exterior

  • Utilities: Public water; Septic tank
  • Home design: Single Family Residence; Residential property
  • Construction: Asbestos construction materials
  • Exterior features: Storage; Shingle roof

Interior

  • Kitchen: Oven
  • Flooring: Carpet; Wood; Hardwood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Window unit cooling; Ceiling fans
  • Interior features: Oven; Ceiling fans; Window air conditioning units; Crawl space basement

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 4-bed/1.0-bath single-family listed at $168k.

Deal economics

  • At list price, monthly cash flow is $-84 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $153k (8.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $114k (31.8% below list).
  • Recommended offer: $114k (31.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#118 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: crime F, amenities F, commute F.
  • Chesterfield 01 (rural): math 25% / reading 36% proficiency, ranked #55 of 80 in SC (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Edwards Elementary (math 40% / reading 42%, grade F, #276 of 597 statewide, top 48%, 539 students, 100% FRL); Chesterfield-Ruby Middle (math 28% / reading 34%, grade F, #128 of 229 statewide, top 58%, 414 students, 100% FRL); Chesterfield High (math 37% / reading 87%, grade B-, #99 of 196 statewide, top 53%, 516 students, 100% FRL) — zoned schools average 100% FRL vs 63% district-wide (37 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 45% at this address vs 30% district-wide (+14 pts) — the actual schools serving this property are materially stronger than the Chesterfield 01 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 37 active listings in the ZIP; 145 units permitted in Chesterfield County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • In year one you build about $18k of equity ($1k loan paydown + $17k appreciation (10.0% local appreciation)).
  • Chesterfield County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 3, paydown + projected appreciation supports a ~$45k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($165k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 61% chance of damaging wind over 30y; major 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 $114,214 (31.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1945 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.68%
Cap rate
5.69%
Cash-on-cash
-2.15%
DSCR
0.90
GRM
12.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
22.7%
Equity multiple
2.83×
Total profit
$85,789
Equity at exit
$150,897
10-year hold
IRR
20.3%
Equity multiple
6.47×
Total profit
$256,666
Equity at exit
$325,416

Cash invested: $46,900 (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 29709

Home prices YoY
4.3%
Active inventory
37
Price-to-rent
12.2×

Monthly cashflow live

Estimated rent
$1,142 medium interval (Pro) →
Mortgage (P&I)
$878
Tax from tax record
$38 /mo · $457/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$-84

Break-even live

Break-even rent $1,248
Max offer price $152,668
Occupancy floor

Sensitivity live

Price -10% $11 -5% $-37 +0% $-84 +5% $-131 +10% $-179
Rent -10% $-174 -5% $-129 +0% $-84 +5% $-39 +10% $6
Rate -1.0pp $0 -0.5pp $-41 base $-84 +0.5pp $-127 +1.0pp $-172

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
$41,875
Closing costs
$5,025
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 13 events

  1. 2026-06-21
    days on market $167,500 Active 20 DOM
  2. 2026-06-18
    days on market $167,500 Active 17 DOM
  3. 2026-06-17
    days on market $167,500 Active 16 DOM
  4. 2026-06-16
    days on market $167,500 Active 15 DOM
  5. 2026-06-15
    days on market $167,500 Active 14 DOM
  6. 2026-06-13
    days on market $167,500 Active 12 DOM
  7. 2026-06-09
    days on market $167,500 Active 8 DOM
  8. 2026-06-08
    days on market $167,500 Active 7 DOM
  9. 2026-06-07
    days on market $167,500 Active 6 DOM
  10. 2026-06-04
    days on market $167,500 Active 3 DOM
  11. 2026-06-03
    days on market $167,500 Active 2 DOM
  12. 2026-06-02
    remarks 699-char remark
  13. 2026-06-02
    listed $167,500 Active 1 DOM

ⓘ 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
$457 · $38/mo
Projected year-2 tax
$955 · $80/mo
Expected delta
+$498/yr (+$41/mo · 109.0%)

ⓘ 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 6/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 61% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$13,706
− Mortgage interest
−$9,383
− Property taxes
−$457
− Insurance
−$838
− Repairs & maintenance
−$1,096
− Management
−$1,096
− Depreciation
−$4,873
Taxable loss
−$4,037
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$969
After-tax cash flow
$-39/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
Chesterfield 01
NCES district ID
4501560
Math proficiency
25% ▼ -11.00%
Reading proficiency
36% ▬ 0.00%
Median HH income
$33,946
Composite
25.04/100
National rank
#7547
State rank
#55 of 80 in SC

Livability — Chesterfield

Score
66/100
State rank
#118
US rank
#11810

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
5,903

Population outlook (Chesterfield County) Hauer SSP2

Today (2025)
44,632 people
By 2030
43,331 · -2.9%
By 2040
40,218 · -9.9%
By 2050
36,847 · -17.4%
By 2075
29,636 · -33.6%
By 2100
23,536 · -47.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Black 19% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Serbian 2% Slovak 2% Italian 2%
Foreign-born
0% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Chesterfield

2024 margin
Strong R (+28.1) · D 35.5% · R 63.5% · Other 1.0%
2008→2024 swing
-25.1pp toward R · 2008: -3.0pp · 2024: -28.1pp
All cycles
2024: R+28.1 2020: R+20.5 2016: R+14.3 2012: R+3.3 2008: R+3.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 10.90%
Current HPI
263.1423
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

1 event — show timeline
  • 2026-06-01 Listed $167,500 RAGPD

Property tax history

-3.7%/yr

Latest (2025): $457 · +24.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…