CashFlowRE
Sign in Sign up
7801 Hwy 246 S
B Composite 70.28
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 +4.2/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$72,500

7801 Hwy 246 S · Ninety Six, SC 29666
2 bd · 1.0 ba · 1,751 sqft · Other public records · 34 Days on market
Built 1945 2.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

7801 Hwy 246 in Ninety Six offers a rare opportunity to transform a property with endless potential. Nestled in a peaceful setting with plenty of room to work with, this property is ideal for someone looking to add value and bring new life to a home with character. The spacious lot, convenient highway access, and proximity to Greenwood make this location especially appealing for those seeking both privacy and accessibility. Whether you're planning updates, improvements, or a complete reimagining, this property provides the perfect canvas to create something truly special.

Key facts

  • Highway access
  • Spacious lot
  • 2 acre lot

Tags

HIGHWAY ACCESSPROXIMITY TO GREENWOODSPACIOUS LOT

Property features AI

Exterior

  • Parking: Detached parking
  • Home design: Single-family detached residence; Residential property
  • Exterior features: Cleared and wooded lot; Shed on the property; Has a view

Interior

  • Flooring: Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Window unit cooling
  • Interior features: Vinyl flooring; Window cooling units

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 2-bed/1.0-bath other listed at $72k.

Deal economics

  • At list price, monthly cash flow is $939 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $72k).
  • Recommended offer: $70k (3.0% below list) — sets the bar for market timing.
  • Cap rate 21.8% vs local median 2.3% in Ninety Six — 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 71/100 on livability (#51 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: employment C-, health & safety C-, amenities F.
  • Greenwood 52 (rural): math 46% / reading 54% proficiency, ranked #8 of 80 in SC (top 10%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 105 active listings in the ZIP; 193 units permitted in Greenwood County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $501 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Greenwood County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $10k; list at $72k implies a 625% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 40% 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 $70,325 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 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 1945 — 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. 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
2.52%
Cap rate
21.84%
Cash-on-cash
55.53%
DSCR
3.47
GRM
3.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
53.9%
Equity multiple
3.37×
Total profit
$48,116
Equity at exit
$10,810
10-year hold
IRR
59.0%
Equity multiple
6.87×
Total profit
$119,065
Equity at exit
$6,268

Cash invested: $20,300 (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 29666

Active inventory
105
Price-to-rent
3.3×

Monthly cashflow live

Estimated rent
$1,827 medium interval (Pro) →
Mortgage (P&I)
$380
Tax from tax record
$93 /mo · $1,122/yr
Insurance
$30
HOA
$0
Vacancy / Maint / Mgmt
$384
Net cashflow
$939

Break-even live

Break-even rent $638
Max offer price $72,500
Occupancy floor 44%

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
$18,125
Closing costs
$2,175
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 17 events

  1. 2026-06-19
    days on market $72,500 Active 34 DOM
  2. 2026-06-18
    days on market $72,500 Active 33 DOM
  3. 2026-06-17
    days on market $72,500 Active 32 DOM
  4. 2026-06-16
    days on market $72,500 Active 31 DOM
  5. 2026-06-15
    days on market $72,500 Active 30 DOM
  6. 2026-06-14
    days on market $72,500 Active 28 DOM
  7. 2026-06-12
    days on market $72,500 Active 27 DOM
  8. 2026-06-09
    days on market $72,500 Active 24 DOM
  9. 2026-06-08
    days on market $72,500 Active 23 DOM
  10. 2026-06-07
    days on market $72,500 Active 22 DOM
  11. 2026-06-07
    days on market $72,500 Active 21 DOM
  12. 2026-06-02
    days on market $72,500 Active 17 DOM
  13. 2026-06-01
    days on market $72,500 Active 16 DOM
  14. 2026-05-31
    days on market $72,500 Active 15 DOM
  15. 2026-05-30
    days on market $72,500 Active 14 DOM
  16. 2026-05-16
    listed $72,500 Active
  17. 2025-02-14
    soldstatus $10,000

ⓘ 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
$1,122 · $93/mo
Projected year-2 tax
$1,122 · $93/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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 40% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$21,924
− Mortgage interest
−$4,061
− Property taxes
−$1,122
− Insurance
−$362
− Repairs & maintenance
−$1,754
− Management
−$1,754
− Depreciation
−$2,109
Taxable income
$10,762
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,583
After-tax cash flow
$8,691/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
Greenwood 52
NCES district ID
4502400
Math proficiency
46% ▬ 0.00%
Reading proficiency
54% ▲ 5.00%
Median HH income
$45,562
Composite
42.33/100
National rank
#3255
State rank
#8 of 80 in SC

Livability — Ninety Six

Score
71/100
State rank
#51
US rank
#6950

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
6,751

Population outlook (Greenwood County) Hauer SSP2

Today (2025)
69,627 people
By 2030
68,905 · -1.0%
By 2040
66,640 · -4.3%
By 2050
63,768 · -8.4%
By 2075
55,769 · -19.9%
By 2100
47,293 · -32.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Black 13% Hispanic / Latino 5% Two or more races 4%
Common ancestry
Romanian 6% Serbian 3% Slovak 2%
Foreign-born
2% · Canada, South Korea
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Greenwood

2024 margin
Strong R (+29.0) · D 34.9% · R 63.8% · Other 1.3%
2008→2024 swing
-13.3pp toward R · 2008: -15.7pp · 2024: -29.0pp
All cycles
2024: R+29.0 2020: R+22.8 2016: R+21.8 2012: R+15.4 2008: R+15.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -119.76%
Current HPI
159.4154
Rent YoY
Metro
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+625.0% since first listed
2 events — show timeline
  • 2026-05-16 Listed $72,500 GAOR
  • 2025-02-14 Sold (Public Records) $10,000 Public Records

Property tax history

+0.9%/yr

Latest (2025): $1,122 · +160.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…