4 bd · 2.0 ba ·
1,774 sqft ·
Built 2025
· SingleFamily
· Pending
· 94 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,100/mo
Mortgage (P&I)
−$1,531
Tax + insurance
−$486
HOA
−$43
Vac / Maint / Mgmt
−$441
Net cashflow
$-401/mo
Annual
$-4,815/yr
Cap rate
4.64%
Cash-on-cash
-5.89%
DSCR
0.74
1% rule
0.72%
Cash to close
$81,732
Investor read
This is a 4-bed/2.0-bath single-family listed at $292k.
At list price, monthly cash flow is $-401 ($-5k/yr) — negative.
To cash-flow at today's rent, offer at most $234k (19.9% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $210k (28.1% below list).
It's been on market 94 days — a 9% lower offer ($266k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $210k (28.1% below list) — sets the bar for 1% rule.
In year one you build about $12k of equity ($2k loan paydown + $10k appreciation (3.5% local appreciation)).
Location reads 61/100 on livability (#202 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+; Watch: crime F, amenities F, commute F.
Market conditions: 154 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 87 units permitted in Orangeburg County in 2024 (0 in 5+ unit buildings).
Orangeburg County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
By year 3, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Questions for listing agent
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?
It's been on market 94 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
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?
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?
CashFlowRE · CFR-3YHTFH01Y6F12M
· Data 3 weeks agocashflowre.app · 2026-05-29