CashFlowRE
Sign in Sign up
2056 Pineview Dr Unit *** Duplex
D Composite 43.47
Why this score? — see what drove the D 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 +15.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.7/10.0
  • 1% rule +4.2/10.0
  • Livability +3.8/5.0
  • Schools +3.1/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$245,000

2056 Pineview Dr Unit *** · Spartanburg, SC 29307
4 bd · 0.0 ba · 1,944 sqft · MultiFamily · 25 Days on market
Built 1974 Fair condition 1.18 ac lot

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 2 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

Investor Opportunity – Turnkey Duplex! Welcome to 2056-2058 Pineview Drive in Spartanburg— a well-maintained duplex. Each unit features 2 bedrooms and 1 full bathroom with approximately 972 square feet per side, providing comfortable and functional living space for tenants. Unit’s features include: central heat and air, dishwasher, range, refrigerator, storage, washer & dryer connections. Whether you're looking to expand your rental portfolio or step into your first investment property, this duplex offers strong income potential in a high-demand Spartanburg Eastside rental area. Don’t miss your chance to own a great multi-family property in Spartanburg conveni

Key facts

  • Storage
  • Turnkey duplex
  • Central heat and air

Tags

TURNKEY DUPLEXCENTRAL HEAT AND AIRDISHWASHERREFRIGERATORSTORAGEWASHER AND DRYER CONNECTIONS

Property features AI

Exterior

  • Utilities: Public water; Septic sewer
  • Home design: Duplex residential income property; One story
  • Construction: Brick veneer exterior
  • Exterior features: Composition roof; Lot approximately 1.18 acres; Irregular lot dimensions

Interior

  • Heating & cooling: Heat pump; Forced air heating; Ceiling heating; Electric cooling
  • Interior features: Electric water heater

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 × 2-bed/1-bath units multifamily listed at $245k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $88 ($1k/yr) — positive. Per door: $44/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $226k (8.0% below list).
  • Recommended offer: $226k (8.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 3.9% in Spartanburg — 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 76/100 on livability (#24 in SC, #3,679 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Spartanburg 07 (urban): math 34% / reading 41% proficiency, ranked #39 of 80 in SC (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Jesse Boyd Elementary (math 52% / reading 57%, grade C, #123 of 597 statewide, top 22%, 495 students, 57% FRL); Mccracken Middle (math 41% / reading 49%, grade D, #48 of 229 statewide, top 22%, 926 students, 78% FRL); Spartanburg High (math 67% / reading 79%, grade B+, #44 of 196 statewide, top 23%, 2,056 students, 85% FRL).
  • Zoned-school proficiency averages 58% at this address vs 38% district-wide (+20 pts) — the actual schools serving this property are materially stronger than the Spartanburg 07 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents flat; 276 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 3,129 units permitted in Spartanburg County in 2024 (40 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($66k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Spartanburg County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($241k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • 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 $225,500 (8.0% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  4. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.92%
Cap rate
6.73%
Cash-on-cash
1.54%
DSCR
1.07
GRM
9.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.64% rent growth · sell at horizon

5-year hold
IRR
-16.5%
Equity multiple
0.43×
Total profit
$-39,274
Equity at exit
$36,530
10-year hold
IRR
-13.2%
Equity multiple
0.31×
Total profit
$-47,293
Equity at exit
$21,183

Cash invested: $68,600 (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 29307

Home prices YoY
-17.7%
Rents YoY
0.6%
Active inventory
276
Price-to-rent
18.1×

Monthly cashflow live

Estimated rent
$2,255 medium interval (Pro) →
Mortgage (P&I)
$1,285
Tax est. 1.5%
$306 /mo · $3,675/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$474
Net cashflow
$88

Break-even live

Break-even rent $2,143
Max offer price $245,000
Occupancy floor 91%

Sensitivity live

Price -10% $258 -5% $173 +0% $88 +5% $4 +10% $-81
Rent -10% $-90 -5% $-1 +0% $88 +5% $177 +10% $266
Rate -1.0pp $212 -0.5pp $151 base $88 +0.5pp $25 +1.0pp $-40

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,255

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
$61,250
Closing costs
$7,350
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
231 Broadway St Glendale, SC 3.0 2.0 1799 $2,200 $1.22 15d 1 0.74mi
1631 Fernwood Glendale Rd Spartanburg, SC 2.0–3.0 1.5 1100 $1,045 $0.95 15d 1 1.45mi

Listing history 19 events

  1. 2026-06-21
    days on market $245,000 Active 25 DOM
  2. 2026-06-18
    price $245,000 Active 22 DOM
  3. 2026-06-18
    days on market $260,000 Active 22 DOM
  4. 2026-06-17
    days on market $260,000 Active 21 DOM
  5. 2026-06-16
    days on market $260,000 Active 20 DOM
  6. 2026-06-15
    days on market $260,000 Active 19 DOM
  7. 2026-06-14
    days on market $260,000 Active 17 DOM
  8. 2026-06-13
    days on market $260,000 Active 16 DOM
  9. 2026-06-10
    days on market $260,000 Active 14 DOM
  10. 2026-06-09
    days on market $260,000 Active 13 DOM
  11. 2026-06-08
    days on market $260,000 Active 12 DOM
  12. 2026-06-07
    days on market $260,000 Active 11 DOM
  13. 2026-06-02
    days on market $260,000 Active 6 DOM
  14. 2026-06-01
    days on market $260,000 Active 5 DOM
  15. 2026-05-31
    days on market $260,000 Active 4 DOM
  16. 2026-05-30
    days on market $260,000 Active 3 DOM
  17. 2026-05-27
    listed $260,000 Active
  18. 2025-02-07
    historical $750
  19. 2025-02-03
    listed $750

ⓘ 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 5/10 Major 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 4 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
$27,060
− Mortgage interest
−$13,724
− Property taxes
−$3,675
− Insurance
−$1,225
− Repairs & maintenance
−$2,165
− Management
−$2,165
− Depreciation
−$7,127
Taxable loss
−$3,021
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$725
After-tax cash flow
$1,785/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 · 12 photos

Fair 45/100 Moderate rehab

This well-maintained but dated duplex requires moderate renovations to improve its curb appeal and interior aesthetics, enhancing both resale and rental value.

Repairs flagged

  • Moderate Brick siding — Weathered and in need of repainting
  • Moderate Roof — Aged and may need replacement
  • Moderate Hardwood flooring — Worn and may need refinishing
  • Moderate Paint — Faded and may need repainting

Value-add opportunities

  • Both Painting and repainting — Enhances curb appeal and interior aesthetics
  • Both Floor refinishing — Improves appearance and value
  • Both HVAC replacement — Improves comfort and energy efficiency
  • Both Kitchen and bathroom updates — Modernizes spaces and increases value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Brick siding · Weathered and in need of repainting Moderate $3,000–15,000
Roof · Aged and may need replacement Moderate $3,000–15,000
Hardwood flooring · Worn and may need refinishing Moderate $3,000–15,000
Paint · Faded and may need repainting Moderate $3,000–15,000
Total estimated repair cost · 4 items $12,000–60,000

Value-add ROI direction

  • Both Painting and repainting — Enhances curb appeal and interior aesthetics
  • Both Floor refinishing — Improves appearance and value
  • Both HVAC replacement — Improves comfort and energy efficiency
  • Both Kitchen and bathroom updates — Modernizes spaces and increases value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Spartanburg 07
NCES district ID
4503660
Math proficiency
34% ▼ -1.00%
Reading proficiency
41% ▼ -1.00%
Median HH income
$35,825
Composite
31.04/100
National rank
#6087
State rank
#39 of 80 in SC

Livability — Spartanburg

Score
76/100
State rank
#24
US rank
#3679

Category grades

Amenities A+ Commute A+ 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

County
Spartanburg County · 258,607 people
City population
120,406
Metro
Spartanburg, SC
Population (ZIP)
19,115
Household income
$65,850
Rent vs Own
25.9% rent · 74.1% own
Severe rent burden
438.0

Population outlook (Spartanburg County) Hauer SSP2

Today (2025)
325,495 people
By 2030
338,800 · +4.1%
By 2040
363,471 · +11.7%
By 2050
384,156 · +18.0%
By 2075
430,137 · +32.1%
By 2100
442,733 · +36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Black 20% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Serbian 4% Slovak 2% Romanian 1%
Foreign-born
4% · Canada, Jamaica
Languages at home
91% English-only · Spanish 5% Russian/Polish/Slavic 1% Other Indo-European 1%

Political lean MEDSL · Spartanburg

2024 margin
Solid R (+33.6) · D 32.6% · R 66.2% · Other 1.2%
2008→2024 swing
-12.0pp toward R · 2008: -21.6pp · 2024: -33.6pp
All cycles
2024: R+33.6 2020: R+27.3 2016: R+30.0 2012: R+23.1 2008: R+21.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -52.58%
Current HPI
244.9855
Rent YoY
▲ 0.64%
Metro
Spartanburg, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

3 events — show timeline
  • 2026-05-27 Listed $260,000 SPMLS
  • 2025-02-07 Rental Removed $750 TURBOTENANT
  • 2025-02-03 Listed for Rent $750 TURBOTENANT

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…