CashFlowRE
Sign in Sign up
800 Beachwood Ave
B Composite 71.24
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.2/10.0
  • Rent growth +4.1/5.0
  • Livability +3.4/5.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$59,500

800 Beachwood Ave · Anderson, SC 29621
2 bd · 1.0 ba · 836 sqft · SingleFamily public records · 480 Days on market
Built 1950 Poor condition 7,840 sqft lot $71/sqft · 52% below area ↓ 8% since listing

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

Listing remarks MLS

Two bedroom investor/handy man special home available at 800 Beachwood Avenue in Anderson! Located conveniently in the City of Anderson and very close to Anderson University! This home will not qualify for traditional financing and will more than likely have to be a cash sale.

Key facts

  • 7,840 sq ft lot
  • Built 1950
  • Listed 479 days

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $60k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $567 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $52k (12.0% below list) — sets the bar for market timing.
  • Cap rate 17.7% 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.

Location & tenants

  • 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: Calhoun Academy of The Arts (math 41% / reading 37%, grade F, #301 of 597 statewide, top 51%, 473 students, 100% FRL); Glenview Middle (math 38% / reading 45%, grade F, #68 of 229 statewide, top 31%, 733 students, 69% 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 74% FRL vs 52% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+6.5%/yr); 1120 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,255 units permitted in Anderson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $411 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Anderson County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 6.5% rent growth), your $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 480 days — a 12% lower offer ($52k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $5k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $52,360 (12.0% below list)

Questions for the listing agent

  1. It's been on market 480 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.99% ✓
Cap rate
17.73%
Cash-on-cash
40.86%
DSCR
2.82
GRM
4.2

CMA / ARV

ARV (median comp)
$124,607
List price
$59,500
Delta
-52.25%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
181 Sumter St 0.20mi 3/1.0 (+1) 834 (-0%) 5mo $120,000 $144 81
1020 Elizabeth St 0.68mi 2/1.0 809 (-3%) 3mo $158,000 $195 60
1017 Elizabeth St 0.65mi 1/1.0 (-1) 850 (+2%) 2mo $65,000 $76 60
206 Sumter St 0.21mi 2/1.0 768 (-8%) 22mo $130,000 $169 58
211 North St 0.19mi 3/2.0 (+1) 890 (+6%) 17mo $192,500 $216 58
523 Mildred St 0.61mi 2/2.0 903 (+8%) 3mo $169,000 $187 52
418 Churchwell Ave 0.49mi 2/1.0 792 (-5%) 22mo $132,500 $167 50
921 E Market St 0.41mi 2/1.0 722 (-14%) 14mo $60,000 $83 46

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 · 6.55% rent growth · sell at horizon

5-year hold
IRR
41.2%
Equity multiple
2.85×
Total profit
$30,855
Equity at exit
$8,872
10-year hold
IRR
49.0%
Equity multiple
6.56×
Total profit
$92,664
Equity at exit
$5,144

Cash invested: $16,660 (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.
Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
6 active · 5 under contract
Months of supply
6.0 mo (17%/mo absorbed)
Median asking
$157,450 ($167/sqft)
Median days on market
87 d
This list price
lowest-priced of the active set
ARV vs active asking
-10.6% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 29621

Rents YoY
6.5%
Active inventory
1120
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,182 high interval (Pro) →
Mortgage (P&I)
−$312
Tax from tax record
−$30 /mo · $359/yr
Insurance
−$25
HOA
−$0
Vacancy / Maint / Mgmt
−$248
Net cashflow
$567

Break-even live

Break-even rent $464
Max offer price $59,500
Occupancy floor 47%

Sensitivity live

Price -10% $601 -5% $584 +0% $567 +5% $550 +10% $534
Rent -10% $474 -5% $521 +0% $567 +5% $614 +10% $661
Rate -1.0pp $597 -0.5pp $582 base $567 +0.5pp $552 +1.0pp $536

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
$14,875
Closing costs
$1,785
Reserves months
—
Total cash needed
—

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Short-term bridge; refi at stabilization.

Rent comps 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
531 Mildred St Anderson, SC 2.0 1.0 800 $950 $1.19 143d 1 0.62mi
611 Bonham Ct Unit A Anderson, SC 2.0 1.0 963 $1,150 $1.19 164d 1 0.80mi
121 E Sharpe St Unit 137 Anderson, SC 2.0 1.0 553 $1,075 $1.94 10d 1 0.84mi
121 E Sharpe St Unit 123 Anderson, SC 2.0 1.0 840 $1,075 $1.28 164d 1 0.84mi
121 E Sharpe St Unit 127 Anderson, SC 1.0 1.0 723 $950 $1.31 164d 1 0.84mi
170 River Oak Dr Anderson, SC 2.0 1.0 900 $874 $0.97 5d 4 0.85mi
1001 S Fant St Unit B Anderson, SC 2.0 1.0 900 $1,275 $1.42 15d 1 0.86mi
1001 S Fant St Unit A Anderson, SC 2.0 1.0 900 $1,275 $1.42 52d 1 0.86mi
1001 S Fant St Unit A Anderson, SC 2.0 1.0 900 $1,275 $1.42 10d 1 0.86mi
402 N Main St Anderson, SC 2.0 1.0–2.0 767 $1,895 $2.47 0d 4 0.89mi
117 E Reed St Anderson, SC 2.0 1.0 800 $1,295 $1.62 52d 1 0.92mi
1203 S Fant St Iva, SC 3.0 2.0 1100 $938 $0.85 52d 1 0.92mi
201 S Murray Ave Anderson, SC 1.0–2.0 1.0–2.0 1010 $2,200 $2.18 0d 1 0.96mi
1218 S Fant St Anderson, SC 3.0 2.0 1000 $1,600 $1.60 52d 1 0.98mi
506 Plain St Anderson, SC 2.0 1.0 927 $1,100 $1.19 10d 1 1.05mi
506 Plain St Anderson, SC 2.0 1.0 927 $1,100 $1.19 52d 1 1.05mi
1007 N Main St Apt C Anderson, SC 1.0 1.0 647 $695 $1.07 14d 1 1.07mi
1007 N Main St Apt C Anderson, SC 1.0 1.0 647 $695 $1.07 10d 1 1.07mi
221 Wardlaw St Anderson, SC 3.0 2.0 1100 $1,201 $1.09 25d 1 1.12mi
119 Woodland Dr Unit C Anderson, SC 2.0 1.5 1100 $825 $0.75 35d 1 1.12mi
119 Woodland Dr Unit B Anderson, SC 2.0 1.5 1100 $895 $0.81 164d 1 1.12mi
119 Woodland Dr Unit B Anderson, SC 2.0 1.5 1100 $895 $0.81 138d 1 1.12mi
W Reed St Anderson, SC 1.0 1.0 579 $899 $1.55 2d 1 1.13mi
108 Woodland Dr Unit D Anderson, SC 2.0 1.5 1000 $875 $0.88 10d 1 1.19mi
1206 Stephens St Anderson, SC 3.0 1.0 1100 $995 $0.90 164d 1 1.37mi
307 B St Anderson, SC 2.0 1.0 1069 $1,350 $1.26 52d 1 1.38mi
212 D St Anderson, SC 2.0 1.0 1000 $950 $0.95 10d 1 1.43mi
507 Rose Hl Anderson, SC 2.0 1.0 1017 $850 $0.84 10d 1 1.49mi
724A W Whitner St Anderson, SC 2.0 1.0 1050 $1,095 $1.04 10d 1 1.50mi

Property features AI

Finance

Other
Lead-based paint disclosure requiredResidential property disclosure required
HOA & community
No HOA fees or community amenities listed

Exterior

Parking
No garage listed
Utilities
Public water availablePublic sewer availablePublic garbage pickupWater heater: other (see remarks)
Home design
Single-story homeBuilt around 1950Crawl space foundation
Construction
Wood exteriorMetal roofApproximately 50+ years old
Exterior features
Level lotLess than 1/2 acre

Interior

Kitchen
Kitchen about 12 x 14No appliances listed
Bedrooms
Two bedrooms on the main levelPrimary bedroom about 12 x 14Second bedroom about 12 x 15
Flooring
Hardwood floors
Bathrooms
One full bathroom (on the main level)
Heating & cooling
No heating systemNo cooling system
Interior features
Other interior features (see remarks)One fireplace
Laundry & utility
No laundry facilities listed

Listing history 50 events

  1. 2026-11-08
    days on market $59,500 Active 480 DOM
  2. 2026-11-07
    days on market $59,500 Active 479 DOM
  3. 2026-11-06
    days on market $59,500 Active 478 DOM
  4. 2026-11-05
    days on market $59,500 Active 477 DOM
  5. 2026-11-04
    days on market $59,500 Active 476 DOM
  6. 2026-11-02
    days on market $59,500 Active 474 DOM
  7. 2026-11-01
    days on market $59,500 Active 473 DOM
  8. 2026-10-31
    days on market $59,500 Active 472 DOM
  9. 2026-10-30
    days on market $59,500 Active 471 DOM
  10. 2026-10-29
    days on market $59,500 Active 470 DOM
  11. 2026-10-28
    days on market $59,500 Active 469 DOM
  12. 2026-10-27
    days on market $59,500 Active 468 DOM
  13. 2026-10-26
    days on market $59,500 Active 467 DOM
  14. 2026-10-26
    days on market $59,500 Active 466 DOM
  15. 2026-10-24
    days on market $59,500 Active 465 DOM
  16. 2026-10-23
    days on market $59,500 Active 464 DOM
  17. 2026-10-22
    days on market $59,500 Active 463 DOM
  18. 2026-10-21
    days on market $59,500 Active 462 DOM
  19. 2026-10-20
    days on market $59,500 Active 461 DOM
  20. 2026-10-19
    days on market $59,500 Active 460 DOM
  21. 2026-10-18
    days on market $59,500 Active 459 DOM
  22. 2026-10-17
    days on market $59,500 Active 458 DOM
  23. 2026-10-16
    days on market $59,500 Active 457 DOM
  24. 2026-10-15
    days on market $59,500 Active 456 DOM
  25. 2026-10-14
    days on market $59,500 Active 455 DOM
  26. 2026-10-13
    days on market $59,500 Active 454 DOM
  27. 2026-10-12
    days on market $59,500 Active 453 DOM
  28. 2026-10-11
    days on market $59,500 Active 452 DOM
  29. 2026-10-10
    days on market $59,500 Active 451 DOM
  30. 2026-10-09
    days on market $59,500 Active 450 DOM
  31. 2026-10-08
    days on market $59,500 Active 449 DOM
  32. 2026-10-07
    days on market $59,500 Active 448 DOM
  33. 2026-10-06
    days on market $59,500 Active 447 DOM
  34. 2026-10-05
    days on market $59,500 Active 446 DOM
  35. 2026-10-04
    days on market $59,500 Active 445 DOM
  36. 2026-10-03
    days on market $59,500 Active 444 DOM
  37. 2026-10-02
    days on market $59,500 Active 443 DOM
  38. 2026-10-01
    days on market $59,500 Active 442 DOM
  39. 2026-09-30
    days on market $59,500 Active 441 DOM
  40. 2026-09-29
    days on market $59,500 Active 440 DOM
  41. 2026-09-28
    days on market $59,500 Active 439 DOM
  42. 2026-09-27
    days on market $59,500 Active 438 DOM
  43. 2026-09-25
    days on market $59,500 Active 436 DOM
  44. 2026-09-24
    days on market $59,500 Active 435 DOM
  45. 2026-09-23
    days on market $59,500 Active 434 DOM
  46. 2026-09-22
    days on market $59,500 Active 433 DOM
  47. 2026-09-21
    days on market $59,500 Active 432 DOM
  48. 2026-09-20
    days on market $59,500 Active 431 DOM
  49. 2026-09-19
    days on market $59,500 Active 430 DOM
  50. 2026-09-18
    days on market $59,500 Active 429 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
$359 · $30/mo
Projected year-2 tax
$359 · $30/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 ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 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
$14,188
− Mortgage interest
−$3,333
− Property taxes
−$359
− Insurance
−$298
− Repairs & maintenance
−$1,135
− Management
−$1,135
− Depreciation
−$1,731
Taxable income
$6,198
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,487
After-tax cash flow
$5,320/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.

Condition & rehab AI · 6 photos

Poor 20/100 Extensive rehab Est. rehab $41,800–$75,240 screening

This property requires extensive repairs and renovations to bring it up to a livable condition. The roof, exterior siding, interior walls, windows, HVAC, and landscaping all need significant work.

Deferred maintenance Est. $50,000–$150,000 screening

  • Major Roof (roof) — The roof appears to be in poor condition with visible damage and missing shingles.
  • Major Windows (windows) — The windows are boarded up, indicating they are not functioning and need immediate attention.
  • Major Electrical (electrical) — The interior is in a state of disrepair, with exposed wiring and missing fixtures, suggesting significant electrical issues.
  • Major Plumbing (plumbing) — The interior is in a state of disrepair, with exposed plumbing and missing fixtures, suggesting significant plumbing issues.
  • Major Exterior (exterior) — The exterior is in a state of disrepair, with peeling paint and missing siding.

Repairs flagged

  • Major roof — The roof is visibly damaged and missing shingles, indicating a major repair is needed.
  • Major exterior siding — The exterior siding is peeling and damaged, indicating a major repair is needed.
  • Major interior walls — The interior walls are peeling and damaged, indicating a major repair is needed.
  • Major windows — The windows are missing panes and frames, indicating a major repair is needed.
  • Major HVAC/mechanicals — The HVAC and mechanical systems are missing components and in poor condition, indicating a major repair is needed.

Value-add opportunities

  • Both roof replacement — Replacing the roof will improve the home's appearance and increase its value for both resale and rental. ↑
  • Both exterior siding repair — Repairing the exterior siding will improve the home's appearance and increase its value for both resale and rental. ↑
  • Both interior wall repair — Repairing the interior walls will improve the home's appearance and increase its value for both resale and rental. ↑
  • Both window replacement — Replacing the windows will improve the home's appearance and increase its value for both resale and rental. ↑
  • Both HVAC/mechanical repair — Repairing the HVAC and mechanical systems will improve the home's functionality and increase its value for both resale and rental. ↑
  • Both landscaping — Landscaping the property will improve the home's curb appeal and increase its value for both resale and rental. ↑

ⓘ Rehab cost is a screening estimate — Extensive scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

D Composite school gradezoned avg 52/100

Zoned Schools

Elementary Calhoun Academy Of The Arts F SC #301/597 Nat'l #20,819/41,679 Middle Glenview Middle F SC #68/229 Nat'l #5,602/14,009 High T. L. Hanna High A- SC #28/196 Nat'l #1,362/17,239

Schools (NCES district)

District
Anderson 05
NCES district ID
4500900
Math proficiency
44% ▼ -4.00%
Reading proficiency
49% ▲ 2.00%
Median HH income
$39,718
Composite
38.89/100
National rank
#4098
State rank
#20 of 80 in SC
C Composite livability gradescore 67/100

Livability — Anderson

Score
67/100
State rank
#98
US rank
#10772

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anderson, SC
County
Anderson County · 210,546 people
City population
87,992
Metro
Greenville-Anderson, SC
Population (ZIP)
46,482
Household income
$74,256
Rent vs Own
26.5% rent · 73.5% own
Severe rent burden
3% of renters

Population outlook (Anderson County) Hauer SSP2

Today (2025)
210,546 people
By 2030
217,791 · +3.4%
By 2040
230,643 · +9.5%
By 2050
240,220 · +14.1%
By 2075
259,518 · +23.3%
By 2100
258,696 · +22.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Black 15% Two or more races 6% Hispanic / Latino 4% Asian 2%
Languages at home
93% English-only · Spanish 3% Russian/Polish/Slavic 1% Other Indo-European 1%

Political lean MEDSL · Anderson

2024 margin
Solid R (+47.4) · D 25.7% · R 73.1% · Other 1.2%
2008→2024 swing
-14.1pp toward R · 2008: -33.3pp · 2024: -47.4pp
All cycles
2024: R+47.4 2020: R+42.0 2016: R+43.7 2012: R+36.4 2008: R+33.3

Not yet ingested

Civics
—

Price history

-7.8% since first listed
4 events — show timeline
  • 2025-09-03 Price Changed $59,500 Greater Greenville MLS
  • 2025-09-02 Price Changed $59,500 WUMLS
  • 2025-07-16 Listed $64,500 WUMLS
  • 2025-07-16 Listed $64,500 Greater Greenville MLS

Property tax history

-9.5%/yr

Latest (2022): $359 · +7.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…