2 bd · 1.0 ba ·
1,578 sqft ·
Built —
· SingleFamily
· Active
· 249 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,192/mo
Mortgage (P&I)
−$566
Tax + insurance
−$112
HOA
−$0
Vac / Maint / Mgmt
−$250
Net cashflow
$263/mo
Annual
$3,154/yr
Cap rate
9.21%
Cash-on-cash
10.43%
DSCR
1.46
1% rule
1.10%
Cash to close
$30,240
Investor read
This is a 2-bed/1.0-bath single-family listed at $108k. Condition is rated fair.
At list price, monthly cash flow is $263 ($3k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $108k).
It's been on market 249 days — a 12% lower offer ($95k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $95k (12.0% below list) — sets the bar for market timing.
Local home prices are declining (-2.1%/yr); year-one equity from $747 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
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: Varennes Elementary (math 18% / reading 18%, grade F, #508 of 597 statewide, top 86%, 370 students, 100% FRL); Mccants Middle (math 55% / reading 59%, grade B, #20 of 229 statewide, top 8%, 563 students, 64% FRL); T. L. Hanna High (math 63% / reading 91%, grade A-, #28 of 196 statewide, top 16%, 1,910 students, 53% FRL) — zoned schools average 72% FRL vs 52% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
Market conditions: 184 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals lingering (median 63d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 53% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,255 units permitted in Anderson County in 2024 (0 in 5+ unit buildings).
Anderson County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
6 sale attempts since 8y ago; this cycle's ask is 17% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Current owner paid $30k; list at $108k implies a 260% gain — meaningful room to come down on a strong offer.
At projected returns (-2.1% appreciation + 3.0% rent growth), your $30k cash investment doubles in ~9 years — after that, you're playing with house money.
Climate carrying-cost: major flood risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Cap rate 9.2% vs local median 3.2% 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.
At $1,192/mo this rent would consume 47% of the median local household income ($31k/yr) — very limited rent-growth headroom before tenants either downsize or default.
Questions for listing agent
It's been on market 249 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
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.
Repairs flagged (vision-AI assessment)
Major: kitchen cabinets
— severely dated and in poor condition
Major: bathroom fixtures
— outdated and in poor condition
Minor: roof
— visible wear on shingles, potential for minor leaks