CashFlowRE
Sign in Sign up
135 Anderson St
B- Composite 68.03
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
  • Rent growth +3.1/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$65,000

135 Anderson St · Sumter, SC 29150
3 bd · None ba · 857 sqft · SingleFamily public records · 47 Days on market
Built 1950

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

Listing remarks MLS

INVESTOR SPECIAL This Charming Single-Family Home in the Heart of Sumter Is a True Steal! Featuring 2 Bedrooms And 1 Bath, This Property Offers Endless Potential And Is Ready For Your Personal Touch. Whether you're looking for a Renovation Project or an Investment Opportunity, The Possibilities Are Unlimited. Being Sold As-Is, Where-Is, - This property is now active in an online auction. All offers must be submitted through the property's listing page on www. auction.com. The sale will be subject to a 5% buyer's premium pursuant to the Auction Terms and Conditions (minimums may apply). All auction bids will be processed subject to seller approval.

Key facts

  • Built 1950
  • Listed 47 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/?-bath single-family listed at $65k.

Deal economics

  • At list price, monthly cash flow is $645 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $63k (3.0% below list) — sets the bar for market timing.
  • Cap rate 18.2% vs local median 3.4% in Sumter — 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 59/100 on livability (#235 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, health & safety A+, housing A-; Watch: schools D-, crime F, amenities F.
  • Sumter 01 (urban): math 18% / reading 28% proficiency, ranked #64 of 80 in SC (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.5%/yr); 376 active listings in the ZIP; 386 units permitted in Sumter County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($51k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Sumter County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 2.5% rent growth), your $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($63k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $34k; list at $65k implies a 88% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $63,050 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 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 1950 — 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 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?
  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
2.13%
Cap rate
18.21%
Cash-on-cash
42.55%
DSCR
2.89
GRM
3.9

CMA / ARV

ARV (on-the-fly)
$39,422
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
127 Highland Ave 0.38mi 2/1.0 (-1) 819 (-4%) 7mo $38,000 $46 64
21 Sims St 0.40mi 2/1.0 (-1) 828 (-3%) 18mo $32,000 $39 56

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 · 2.55% rent growth · sell at horizon

5-year hold
IRR
38.8%
Equity multiple
2.65×
Total profit
$29,969
Equity at exit
$9,692
10-year hold
IRR
45.0%
Equity multiple
5.21×
Total profit
$76,572
Equity at exit
$5,620

Cash invested: $18,200 (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 29150

Rents YoY
2.5%
Active inventory
376
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$1,386 medium interval (Pro) →
Mortgage (P&I)
$341
Tax est. 1.5%
$81 /mo · $975/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$291
Net cashflow
$645

Break-even live

Break-even rent $569
Max offer price $65,000
Occupancy floor 48%

Sensitivity live

Price -10% $690 -5% $668 +0% $645 +5% $623 +10% $600
Rent -10% $536 -5% $591 +0% $645 +5% $700 +10% $755
Rate -1.0pp $678 -0.5pp $662 base $645 +0.5pp $629 +1.0pp $611

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
$16,250
Closing costs
$1,950
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.

Listing history 20 events

  1. 2026-06-19
    days on market $65,000 Active 47 DOM
  2. 2026-06-18
    days on market $65,000 Active 46 DOM
  3. 2026-06-17
    days on market $65,000 Active 45 DOM
  4. 2026-06-16
    days on market $65,000 Active 44 DOM
  5. 2026-06-15
    days on market $65,000 Active 43 DOM
  6. 2026-06-14
    days on market $65,000 Active 41 DOM
  7. 2026-06-13
    days on market $65,000 Active 40 DOM
  8. 2026-06-10
    days on market $65,000 Active 38 DOM
  9. 2026-06-09
    days on market $65,000 Active 37 DOM
  10. 2026-06-08
    days on market $65,000 Active 36 DOM
  11. 2026-06-07
    days on market $65,000 Active 35 DOM
  12. 2026-06-02
    days on market $65,000 Active 30 DOM
  13. 2026-06-01
    days on market $65,000 Active 29 DOM
  14. 2026-05-31
    days on market $65,000 Active 28 DOM
  15. 2026-05-30
    days on market $65,000 Active 27 DOM
  16. 2026-04-29
    listed $65,000 Active
  17. 2026-03-27
    soldstatus $34,500 Closed 656-char remark
    Show marketing remark (656 chars)

    INVESTOR SPECIAL This Charming Single-Family Home in the Heart of Sumter Is a True Steal! Featuring 2 Bedrooms And 1 Bath, This Property Offers Endless Potential And Is Ready For Your Personal Touch. Whether you're looking for a Renovation Project or an Investment Opportunity, The Possibilities Are Unlimited. Being Sold As-Is, Where-Is, - This property is now active in an online auction. All offers must be submitted through the property's listing page on www. auction.com. The sale will be subject to a 5% buyer's premium pursuant to the Auction Terms and Conditions (minimums may apply). All auction bids will be processed subject to seller approval.

  18. 2026-03-18
    status Pending 656-char remark
    Show marketing remark (656 chars)

    INVESTOR SPECIAL This Charming Single-Family Home in the Heart of Sumter Is a True Steal! Featuring 2 Bedrooms And 1 Bath, This Property Offers Endless Potential And Is Ready For Your Personal Touch. Whether you're looking for a Renovation Project or an Investment Opportunity, The Possibilities Are Unlimited. Being Sold As-Is, Where-Is, - This property is now active in an online auction. All offers must be submitted through the property's listing page on www. auction.com. The sale will be subject to a 5% buyer's premium pursuant to the Auction Terms and Conditions (minimums may apply). All auction bids will be processed subject to seller approval.

  19. 2026-01-09
    price $39,900 656-char remark
    Show marketing remark (656 chars)

    INVESTOR SPECIAL This Charming Single-Family Home in the Heart of Sumter Is a True Steal! Featuring 2 Bedrooms And 1 Bath, This Property Offers Endless Potential And Is Ready For Your Personal Touch. Whether you're looking for a Renovation Project or an Investment Opportunity, The Possibilities Are Unlimited. Being Sold As-Is, Where-Is, - This property is now active in an online auction. All offers must be submitted through the property's listing page on www. auction.com. The sale will be subject to a 5% buyer's premium pursuant to the Auction Terms and Conditions (minimums may apply). All auction bids will be processed subject to seller approval.

  20. 2025-12-07
    listed $49,900 Active 656-char remark
    Show marketing remark (656 chars)

    INVESTOR SPECIAL This Charming Single-Family Home in the Heart of Sumter Is a True Steal! Featuring 2 Bedrooms And 1 Bath, This Property Offers Endless Potential And Is Ready For Your Personal Touch. Whether you're looking for a Renovation Project or an Investment Opportunity, The Possibilities Are Unlimited. Being Sold As-Is, Where-Is, - This property is now active in an online auction. All offers must be submitted through the property's listing page on www. auction.com. The sale will be subject to a 5% buyer's premium pursuant to the Auction Terms and Conditions (minimums may apply). All auction bids will be processed subject to seller approval.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$16,627
− Mortgage interest
−$3,641
− Property taxes
−$975
− Insurance
−$325
− Repairs & maintenance
−$1,330
− Management
−$1,330
− Depreciation
−$1,891
Taxable income
$7,135
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,712
After-tax cash flow
$6,032/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
Sumter 01
NCES district ID
4503902
Math proficiency
18% ▼ -13.00%
Reading proficiency
28% ▼ -6.00%
Median HH income
$40,423
Composite
19.45/100
National rank
#8775
State rank
#64 of 80 in SC

Livability — Sumter

Score
59/100
State rank
#235
US rank
#19754

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sumter, SC
County
Sumter County · 76,912 people
City population
67,992
Metro
Sumter, SC
Population (ZIP)
38,538
Household income
$50,965
Rent vs Own
40.4% rent · 59.6% own
Severe rent burden
1136.0

Population outlook (Sumter County) Hauer SSP2

Today (2025)
104,585 people
By 2030
102,282 · -2.2%
By 2040
96,258 · -8.0%
By 2050
89,592 · -14.3%
By 2075
74,715 · -28.6%
By 2100
60,235 · -42.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
Black 50% White 39% Hispanic / Latino 5% Two or more races 4% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
4% · Canada, China, Vietnam
Languages at home
93% English-only · Spanish 4% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Sumter

2024 margin
Toss-up / Even · D 51.9% · R 47.0% · Other 1.2%
2008→2024 swing
-10.6pp toward R · 2008: 15.4pp · 2024: 4.9pp
All cycles
2024: D+4.9 2020: D+13.0 2016: D+12.0 2012: D+17.5 2008: D+15.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -100.16%
Current HPI
129.032
Rent YoY
▲ 2.55%
Metro
Sumter, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+30.3% since first listed
5 events — show timeline
  • 2026-04-29 Listed $65,000 Fizber.com
  • 2026-03-27 Sold (MLS) $34,500 SBOR
  • 2026-03-18 Pending SBOR
  • 2026-01-09 Price Changed $39,900 SBOR
  • 2025-12-07 Listed $49,900 SBOR

Property tax history

+9.4%/yr

Latest (2025): $121 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…