🏷️ Likely Rental
3416 Seneca Ave · Aiken, SC
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $783 – $1,453
Heat risk 7/10 · Major
- Hot days now (above 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 72.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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
- IRR
- 0.4%
- Equity multiple
- 1.02×
- Total profit
- $539
- Equity at exit
- $18,638
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-18days on market $125,000 Active 38 DOM
-
2026-06-17days on market $125,000 Active 37 DOM
-
2026-06-16days on market $125,000 Active 36 DOM
-
2026-06-15days on market $125,000 Active 35 DOM
-
2026-06-14days on market $125,000 Active 33 DOM
-
2026-06-13days on market $125,000 Active 32 DOM
-
2026-06-10days on market $125,000 Active 30 DOM
-
2026-06-09days on market $125,000 Active 29 DOM
-
2026-06-08days on market $125,000 Active 28 DOM
-
2026-06-07days on market $125,000 Active 27 DOM
-
2026-06-03days on market $125,000 Active 139 DOM
-
2026-06-02days on market $125,000 Active 138 DOM
-
2026-06-01days on market $125,000 Active 137 DOM
-
2026-05-31days on market $125,000 Active 136 DOM
-
2026-05-30days on market $125,000 Active 135 DOM
-
2026-05-11historical
-
2026-01-15$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!
-
2026-01-15$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!
-
2026-01-15$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!
-
2025-11-03historical
-
2025-11-03historical
-
2025-09-25price $124,000
-
2025-09-25price $124,000
-
2025-05-15$129,000 Active
-
2025-05-15$124,000
-
2025-05-15$124,000
-
2022-07-29soldstatus $80,000
-
2022-07-29soldstatus $80,000
-
2022-07-29soldstatus $80,000
-
2022-07-29soldstatus $80,000
-
2022-07-19$84,500
-
2022-07-19$84,500
-
2022-07-19$84,500
-
2022-01-28historical
-
2022-01-28historical
-
2021-10-04$79,900
-
2021-10-04$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
- 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
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
- 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 |
|---|---|---|
| Packaging | 1 | $7B |
|
||
Price history
+56.4% since first listed22 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%/yrLatest (2025): $1,320 · +8.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…