CashFlowRE
Sign in Sign up
3416 Seneca Ave 🏷️ Likely Rental
B- Composite 67.42
Why this score? — see what drove the B- 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 +25.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.3/10.0
  • 1% rule +6.1/10.0
  • Rent growth +3.8/5.0
  • Livability +3.4/5.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$125,000

3416 Seneca Ave · Aiken, SC 29801
2 bd · 1.0 ba · 1,200 sqft · SingleFamily public records · 38 Days on market
Built 1949 0.40 ac lot Est $169k · 26% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Alert: Turnkey Rental with 10% Cap Rate and Reliable Weekly-Paying Tenant Explore this outstanding investment opportunity at 3416 Seneca Avenue in Aiken's established Westmont neighborhood. This 2-bedroom, 1-bath ranch home is currently rented to a dependable tenant who pays weekly, totaling 1,200 per month. The property generates a net operating income (NOl) of 12,507 per year, delivering a 10% cap rate at the competitive listing price of 125,000. Property Highlights: Updated & Move-In Ready: Features refinished hardwood floors, fresh paint, and a 2019 roof for worry-free ownership Functional Layout. Includes a spacious living room, eat-in kitchen, and a primary bedroom with a walk in closet. Additional Structures: A detached storage building and 4-car carport offer ample storage and parking flexibility Generous Lot Size: Situated on a 0.40-acre fenced lot, perfect for outdoor enjoyment or future improvements. Utilities & Appliances: Comes equipped with a stove, refrigerator, electric water heater, floor furnace, and window A/C The current tenant pays weekly, is punctual and low-maintenance, and would prefer to stay, making this a plug-and-play investment. However the lease is month-to-month, so the home is also idealifor a buyer seeking a personal residence. Versatile Opportunity: Whether you're looking to add a stable, income-producing property to your portfolio or secure a charming home in Aiken, this listing checks all the boxes Its proximity to downtown, shopping, and schools only adds to its long-term appea Contact us today to schedule a showing and secure this high-yield opportunity while it lasts!

Key facts

  • Move-in ready
  • Fresh paint
  • Updated

Tags

UPDATEDMOVE-IN READYREFINISHED HARDWOOD FLOORSFRESH PAINT2019 ROOFFUNCTIONAL LAYOUT

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $125,000 price doesn't fit this home's estimated sale value (~$169,200) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $280 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Recommended offer: $121k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% vs local median 4.1% in Aiken — 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 67/100 on livability (#93 in SC) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A; Watch: crime F, commute F.
  • Aiken 01 (suburban): math 31% / reading 44% proficiency, ranked #36 of 80 in SC (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Aiken Elementary (math 34% / reading 40%, grade F, #315 of 597 statewide, top 55%, 524 students, 100% FRL); Aiken High (math 19% / reading 84%, grade D+, #146 of 196 statewide, top 75%, 1,195 students, 100% FRL) — zoned schools average 100% FRL vs 54% district-wide (46 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+5.1%/yr); 521 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 2,500 units permitted in Aiken County in 2024 (1,023 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Aiken County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 5.1% rent growth), your $35k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 5y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $80k; list at $125k implies a 56% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 72% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $121,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1949 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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. 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
1.11%
Cap rate
8.99%
Cash-on-cash
9.62%
DSCR
1.43
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$169,200
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1011 Frankel Rd 0.10mi 3/1.5 (+1) 1,180 (-2%) 9mo $80,000 $68 78
3509 Lawson Rd 0.26mi 3/1.5 (+1) 1,167 (-3%) 1mo $165,000 $141 75
3419 Trolley Line Rd 0.05mi 2/1.5 1,075 (-10%) 10mo $150,000 $140 70
3419 Westmont Dr 0.10mi 3/1.5 (+1) 1,087 (-9%) 8mo $123,000 $113 66
1002 Valley Rd 0.36mi 3/2.0 (+1) 1,210 (+1%) 8mo $240,000 $198 66
104 Michael Ct 0.25mi 3/2.0 (+1) 1,332 (+11%) 1mo $212,500 $160 60
3525 Westmont Dr 0.29mi 2/1.0 1,034 (-14%) 8mo $135,000 $131 56
411 Seminole St 0.40mi 3/2.0 (+1) 1,327 (+11%) 12mo $230,500 $174 45
2912 Catawba St 0.75mi 3/2.0 (+1) 1,224 (+2%) 12mo $157,000 $128 43
1369 Congress Dr NW 0.68mi 3/2.0 (+1) 1,300 (+8%) 6mo $210,000 $162 40
109 Kenmont St 0.53mi 3/1.0 (+1) 1,025 (-15%) 9mo $145,000 $141 38
659 Landing Dr 0.67mi 2/2.0 1,326 (+10%) 11mo $178,000 $134 38

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 · 5.06% rent growth · sell at horizon

5-year hold
IRR
0.4%
Equity multiple
1.02×
Total profit
$539
Equity at exit
$18,638
10-year hold
IRR
12.0%
Equity multiple
2.03×
Total profit
$36,023
Equity at exit
$10,808

Cash invested: $35,000 (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 29801

Rents YoY
5.1%
Active inventory
521
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,390 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$110 /mo · $1,320/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$292
Net cashflow
$280

Break-even live

Break-even rent $1,035
Max offer price $125,000
Occupancy floor 75%

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
$31,250
Closing costs
$3,750
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3301 Westmont Dr Aiken, SC 3.0 1.5 1315 $1,335 $1.02 21d 1 0.21mi
114 Joshua Ln Aiken, SC 2.0 2.0 900 $1,100 $1.22 23d 1 0.87mi
4155 Vaucluse Rd Aiken, SC 2.0–3.0 2.0–3.5 1248 $1,525 $1.22 14d 37 0.99mi
630 Morgan St NW Unit A Aiken, SC 3.0 1.0 950 $1,100 $1.16 23d 1 1.23mi
1227E University Ln Apt E Aiken, SC 2.0 2.0 1092 $1,500 $1.37 23d 1 1.29mi
811 Laurens St NW Aiken, SC 3.0 1.5 986 $1,379 $1.40 23d 1 1.48mi

Listing history 37 events

  1. 2026-06-18
    days on market $125,000 Active 38 DOM
  2. 2026-06-17
    days on market $125,000 Active 37 DOM
  3. 2026-06-16
    days on market $125,000 Active 36 DOM
  4. 2026-06-15
    days on market $125,000 Active 35 DOM
  5. 2026-06-14
    days on market $125,000 Active 33 DOM
  6. 2026-06-13
    days on market $125,000 Active 32 DOM
  7. 2026-06-10
    days on market $125,000 Active 30 DOM
  8. 2026-06-09
    days on market $125,000 Active 29 DOM
  9. 2026-06-08
    days on market $125,000 Active 28 DOM
  10. 2026-06-07
    days on marketlisting id $125,000 Active 27 DOM
  11. 2026-06-03
    days on market $125,000 Active 139 DOM
  12. 2026-06-02
    days on market $125,000 Active 138 DOM
  13. 2026-06-01
    days on market $125,000 Active 137 DOM
  14. 2026-05-31
    days on market $125,000 Active 136 DOM
  15. 2026-05-30
    days on market $125,000 Active 135 DOM
  16. 2026-05-11
    historical
  17. 2026-01-15
    listed $125,000 Active
    Show marketing remark (1678 chars)

    Investor Alert: Turnkey Rental with 10% Cap Rate and Reliable Weekly-Paying Tenant Explore this outstanding investment opportunity at 3416 Seneca Avenue in Aiken's established Westmont neighborhood. This 2-bedroom, 1-bath ranch home is currently rented to a dependable tenant who pays weekly, totaling 1,200 per month. The property generates a net operating income (NOl) of 12,507 per year, delivering a 10% cap rate at the competitive listing price of 125,000. Property Highlights: Updated & Move-In Ready: Features refinished hardwood floors, fresh paint, and a 2019 roof for worry-free ownership Functional Layout. Includes a spacious living room, eat-in kitchen, and a primary bedroom with a walk in closet. Additional Structures: A detached storage building and 4-car carport offer ample storage and parking flexibility Generous Lot Size: Situated on a 0.40-acre fenced lot, perfect for outdoor enjoyment or future improvements. Utilities & Appliances: Comes equipped with a stove, refrigerator, electric water heater, floor furnace, and window A/C The current tenant pays weekly, is punctual and low-maintenance, and would prefer to stay, making this a plug-and-play investment. However the lease is month-to-month, so the home is also idealifor a buyer seeking a personal residence. Versatile Opportunity: Whether you're looking to add a stable, income-producing property to your portfolio or secure a charming home in Aiken, this listing checks all the boxes Its proximity to downtown, shopping, and schools only adds to its long-term appea Contact us today to schedule a showing and secure this high-yield opportunity while it lasts!

  18. 2026-01-15
    listed $125,000 Active
    Show marketing remark (1678 chars)

    Investor Alert: Turnkey Rental with 10% Cap Rate and Reliable Weekly-Paying Tenant Explore this outstanding investment opportunity at 3416 Seneca Avenue in Aiken's established Westmont neighborhood. This 2-bedroom, 1-bath ranch home is currently rented to a dependable tenant who pays weekly, totaling 1,200 per month. The property generates a net operating income (NOl) of 12,507 per year, delivering a 10% cap rate at the competitive listing price of 125,000. Property Highlights: Updated & Move-In Ready: Features refinished hardwood floors, fresh paint, and a 2019 roof for worry-free ownership Functional Layout. Includes a spacious living room, eat-in kitchen, and a primary bedroom with a walk in closet. Additional Structures: A detached storage building and 4-car carport offer ample storage and parking flexibility Generous Lot Size: Situated on a 0.40-acre fenced lot, perfect for outdoor enjoyment or future improvements. Utilities & Appliances: Comes equipped with a stove, refrigerator, electric water heater, floor furnace, and window A/C The current tenant pays weekly, is punctual and low-maintenance, and would prefer to stay, making this a plug-and-play investment. However the lease is month-to-month, so the home is also idealifor a buyer seeking a personal residence. Versatile Opportunity: Whether you're looking to add a stable, income-producing property to your portfolio or secure a charming home in Aiken, this listing checks all the boxes Its proximity to downtown, shopping, and schools only adds to its long-term appea Contact us today to schedule a showing and secure this high-yield opportunity while it lasts!

  19. 2026-01-15
    listed $125,000 Active 1678-char remark
    Show marketing remark (1678 chars)

    Investor Alert: Turnkey Rental with 10% Cap Rate and Reliable Weekly-Paying Tenant Explore this outstanding investment opportunity at 3416 Seneca Avenue in Aiken's established Westmont neighborhood. This 2-bedroom, 1-bath ranch home is currently rented to a dependable tenant who pays weekly, totaling 1,200 per month. The property generates a net operating income (NOl) of 12,507 per year, delivering a 10% cap rate at the competitive listing price of 125,000. Property Highlights: Updated & Move-In Ready: Features refinished hardwood floors, fresh paint, and a 2019 roof for worry-free ownership Functional Layout. Includes a spacious living room, eat-in kitchen, and a primary bedroom with a walk in closet. Additional Structures: A detached storage building and 4-car carport offer ample storage and parking flexibility Generous Lot Size: Situated on a 0.40-acre fenced lot, perfect for outdoor enjoyment or future improvements. Utilities & Appliances: Comes equipped with a stove, refrigerator, electric water heater, floor furnace, and window A/C The current tenant pays weekly, is punctual and low-maintenance, and would prefer to stay, making this a plug-and-play investment. However the lease is month-to-month, so the home is also idealifor a buyer seeking a personal residence. Versatile Opportunity: Whether you're looking to add a stable, income-producing property to your portfolio or secure a charming home in Aiken, this listing checks all the boxes Its proximity to downtown, shopping, and schools only adds to its long-term appea Contact us today to schedule a showing and secure this high-yield opportunity while it lasts!

  20. 2025-11-03
    historical
  21. 2025-11-03
    historical
  22. 2025-09-25
    price $124,000
  23. 2025-09-25
    price $124,000
  24. 2025-05-15
    listed $129,000 Active
  25. 2025-05-15
    listed $124,000
  26. 2025-05-15
    listed $124,000
  27. 2022-07-29
    soldstatus $80,000
  28. 2022-07-29
    soldstatus $80,000
  29. 2022-07-29
    soldstatus $80,000
  30. 2022-07-29
    soldstatus $80,000
  31. 2022-07-19
    listed $84,500
  32. 2022-07-19
    listed $84,500
  33. 2022-07-19
    listed $84,500
  34. 2022-01-28
    historical
  35. 2022-01-28
    historical
  36. 2021-10-04
    listed $79,900
  37. 2021-10-04
    listed $79,900

ⓘ 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
$1,320 · $110/mo
Projected year-2 tax
$1,320 · $110/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 7/10 Severe 7 d/yr ≥109°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 72% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$16,679
− Mortgage interest
−$7,002
− Property taxes
−$1,320
− Insurance
−$625
− Repairs & maintenance
−$1,334
− Management
−$1,334
− Depreciation
−$3,636
Taxable income
$1,427
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$343
After-tax cash flow
$3,023/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
Aiken 01
NCES district ID
4500720
Math proficiency
31% ▼ -11.00%
Reading proficiency
44% ▼ -1.00%
Median HH income
$45,081
Composite
31.91/100
National rank
#5857
State rank
#36 of 80 in SC

Livability — Aiken

Score
67/100
State rank
#93
US rank
#10443

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Aiken County · 116,534 people
City population
71,807
Metro
Augusta-Richmond County, GA-SC
Population (ZIP)
31,108
Household income
$59,573
Rent vs Own
33.2% rent · 66.8% own
Severe rent burden
1260.0

Population outlook (Aiken County) Hauer SSP2

Today (2025)
178,003 people
By 2030
182,876 · +2.7%
By 2040
189,970 · +6.7%
By 2050
193,840 · +8.9%
By 2075
199,453 · +12.1%
By 2100
192,403 · +8.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 50% Black 42% Hispanic / Latino 5% Two or more races 4% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Slovak 2% Italian 1% Serbian 1%
Foreign-born
3% · Canada, Jamaica
Languages at home
95% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Aiken

2024 margin
Strong R (+25.9) · D 36.4% · R 62.2% · Other 1.4%
2008→2024 swing
-1.9pp toward R · 2008: -24.0pp · 2024: -25.9pp
All cycles
2024: R+25.9 2020: R+22.7 2016: R+27.5 2012: R+26.0 2008: R+24.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -278.52%
Current HPI
173.7944
Rent YoY
▲ 5.06%
Metro
Augusta-Richmond County, GA-SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+56.4% since first listed
22 events — show timeline
  • 2026-05-11 Listing Removed Hive MLS
  • 2026-01-15 Listed $125,000 Hive MLS
  • 2026-01-15 Listed $125,000 AMLS
  • 2026-01-15 Listed $125,000 Hive MLS
  • 2025-11-03 Listing Removed Hive MLS
  • 2025-11-03 Listing Removed Hive MLS
  • 2025-09-25 Price Changed $124,000 Consolidated MLS
  • 2025-09-25 Price Changed $124,000 AMLS
  • 2025-05-15 Listed $124,000 Hive MLS
  • 2025-05-15 Listed $124,000 Hive MLS
  • 2025-05-15 Listed $129,000 Consolidated MLS
  • 2022-07-29 Sold (Public Records) $80,000 Public Records
  • 2022-07-29 Sold (MLS) $80,000 AMLS
  • 2022-07-29 Sold (MLS) $80,000 Hive MLS
  • 2022-07-29 Sold (MLS) $80,000 Hive MLS
  • 2022-07-19 Listed $84,500 AMLS
  • 2022-07-19 Listed $84,500 Hive MLS
  • 2022-07-19 Listed $84,500 Hive MLS
  • 2022-01-28 Listing Removed Hive MLS
  • 2022-01-28 Listing Removed Hive MLS
  • 2021-10-04 Listed $79,900 Hive MLS
  • 2021-10-04 Listed $79,900 Hive MLS

Property tax history

+27.9%/yr

Latest (2025): $1,320 · +8.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…