CashFlowRE
Sign in Sign up
917 Alpine Dr
C- Composite 51.29
Why this score? — see what drove the C- 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 +20.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.4/10.0
  • 1% rule +5.3/10.0
  • Rent growth +3.7/5.0
  • Livability +3.1/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$155,500

917 Alpine Dr · Florence, SC 29501
4 bd · 2.0 ba · 1,848 sqft · Other · 53 Days on market
Built 2020 0.48 ac lot ↓ 3% since listing

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

Listing remarks

Nice and spacious home in the Meadowbrook subdivision. Welcome to 917 Alphine Dr. a 2020 double wide manufactured home on a large lot (. 48 acres). This 1848 sq. ft. home features an open/split floor plan, the living room flows into the kitchen, four bedrooms, two full baths, living room, kitchen with refrigerator, range, dishwasher, dining area/den. The generous primary suite has an en-suite bath, huge walk- in closet. This home offers all the comfort, space and privacy for a large family, three walk in closets, good size bedrooms. A carpet free home. Just three minutes from Dollar General Store, eleven minutes from downtown Florence. Schedule your private tour today!

Key facts

  • Large lot
  • Carpet free home
  • En suite bath

Tags

MEADOWBROOK SUBDIVISIONLARGE LOTOPEN SPLIT FLOOR PLANEN SUITE BATHWALK IN CLOSETCARPET FREE HOME

Property features AI

Exterior

  • Utilities: Public water; Septic tank sewer
  • Home design: Residential mobile/manufactured home
  • Construction: Vinyl siding
  • Exterior features: Storm door(s); Shingle roof

Interior

  • Kitchen: Includes dishwasher, range, refrigerator
  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump and central heating; Central air conditioning
  • Interior features: Dishwasher, Range, Refrigerator; Laminate flooring; Crawl space basement

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 4-bed/2.0-bath other listed at $156k.

Deal economics

  • At list price, monthly cash flow is $195 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $156k).
  • Recommended offer: $151k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% vs local median 3.5% in Florence — 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 62/100 on livability (#196 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: employment C-, crime F, amenities F.
  • Darlington 01 (town): math 27% / reading 37% proficiency, ranked #52 of 80 in SC (top 65%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: J. L. Cain Elementary (math 15%, 551 students, 100% FRL); Darlington Middle (math 21% / reading 28%, grade F, #166 of 229 statewide, top 72%, 919 students, 100% FRL); Darlington High (math 49% / reading 73%, grade C+, #105 of 196 statewide, top 54%, 1,054 students, 100% FRL) — zoned schools average 100% FRL vs 75% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.7%/yr); 328 active listings in the ZIP; 195 units permitted in Darlington County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Darlington County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($151k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • 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 $150,835 (3.0% below list)

Questions for the listing agent

  1. It's been on market 53 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.03%
Cap rate
7.80%
Cash-on-cash
5.37%
DSCR
1.24
GRM
8.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.7% rent growth · sell at horizon

5-year hold
IRR
-6.1%
Equity multiple
0.77×
Total profit
$-9,971
Equity at exit
$23,186
10-year hold
IRR
5.5%
Equity multiple
1.44×
Total profit
$19,267
Equity at exit
$13,445

Cash invested: $43,540 (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 29501

Rents YoY
4.7%
Active inventory
328
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,607 medium interval (Pro) →
Mortgage (P&I)
$815
Tax est. 1.5%
$194 /mo · $2,332/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$337
Net cashflow
$195

Break-even live

Break-even rent $1,360
Max offer price $155,500
Occupancy floor 83%

Sensitivity live

Price -10% $302 -5% $249 +0% $195 +5% $141 +10% $87
Rent -10% $68 -5% $131 +0% $195 +5% $258 +10% $322
Rate -1.0pp $273 -0.5pp $234 base $195 +0.5pp $155 +1.0pp $114

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
$38,875
Closing costs
$4,665
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 19 events

  1. 2026-06-19
    days on market $155,500 Active 53 DOM
  2. 2026-06-18
    days on market $155,500 Active 52 DOM
  3. 2026-06-17
    days on market $155,500 Active 51 DOM
  4. 2026-06-16
    days on market $155,500 Active 50 DOM
  5. 2026-06-15
    days on market $155,500 Active 49 DOM
  6. 2026-06-14
    days on market $155,500 Active 47 DOM
  7. 2026-06-13
    days on market $155,500 Active 46 DOM
  8. 2026-06-10
    days on market $155,500 Active 44 DOM
  9. 2026-06-09
    days on market $155,500 Active 43 DOM
  10. 2026-06-08
    days on market $155,500 Active 42 DOM
  11. 2026-06-07
    days on market $155,500 Active 41 DOM
  12. 2026-06-05
    days on market $155,500 Active 38 DOM
  13. 2026-06-03
    days on market $155,500 Active 37 DOM
  14. 2026-06-02
    days on market $155,500 Active 36 DOM
  15. 2026-06-01
    days on market $155,500 Active 35 DOM
  16. 2026-05-31
    days on market $155,500 Active 34 DOM
  17. 2026-05-30
    days on market $155,500 Active 33 DOM
  18. 2026-05-19
    price $160,500
  19. 2026-04-27
    listed $165,500 Active

ⓘ 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 7/10 Severe 7 d/yr ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$19,283
− Mortgage interest
−$8,710
− Property taxes
−$2,332
− Insurance
−$778
− Repairs & maintenance
−$1,543
− Management
−$1,543
− Depreciation
−$4,524
Taxable loss
−$147
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$35
After-tax cash flow
$2,373/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
Darlington 01
NCES district ID
4501860
Math proficiency
27% ▼ -13.00%
Reading proficiency
37% ▼ -1.00%
Median HH income
$36,243
Composite
26.51/100
National rank
#7202
State rank
#52 of 80 in SC

Livability — Florence

Score
62/100
State rank
#196
US rank
#17076

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Florence County · 93,345 people
City population
93,345
Metro
Florence, SC
Population (ZIP)
48,673
Household income
$71,671
Rent vs Own
36.5% rent · 63.5% own
Severe rent burden
1792.0

Population outlook (Darlington County) Hauer SSP2

Today (2025)
64,981 people
By 2030
62,846 · -3.3%
By 2040
58,146 · -10.5%
By 2050
53,541 · -17.6%
By 2075
43,477 · -33.1%
By 2100
34,013 · -47.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 56% Black 35% Asian 3% Hispanic / Latino 3% Two or more races 3%
Common ancestry
Serbian 2% Slovak 2% Lithuanian 1%
Foreign-born
4% · Canada, China
Languages at home
93% English-only · Spanish 3% Other Indo-European 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Darlington

2024 margin
R (+13.3) · D 42.8% · R 56.1% · Other 1.1%
2008→2024 swing
-13.2pp toward R · 2008: -0.1pp · 2024: -13.3pp
All cycles
2024: R+13.3 2020: R+5.0 2016: R+3.7 2012: D+3.4 2008: R+0.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -181.85%
Current HPI
171.4154
Rent YoY
▲ 4.70%
Metro
Florence, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

-3.0% since first listed
2 events — show timeline
  • 2026-05-19 Price Changed $160,500 RAGPD
  • 2026-04-27 Listed $165,500 RAGPD

Property tax history

+4.5%/yr

Latest (2024): $196 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…