CashFlowRE
Sign in Sign up
110 Hideaway Dr
C- Composite 53.55
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 +17.6/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.7/10.0
  • DSCR +5.5/10.0
  • 1% rule +4.7/10.0
  • Schools +3.9/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$164,900

110 Hideaway Dr · Pickens, SC 29685
3 bd · 2.0 ba · 1,186 sqft · Manufactured public records · 93 Days on market
Built 1998 1.02 ac lot ↓ 13% since listing

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

Listing remarks

Looking for affordable country living without sacrificing convenience? Welcome to 110 Hideaway Dr in Sunset, SC! Now offered at $164,900, this 2024 move-in ready home sits on approximately 1 acre with no HOA and offers the perfect blend of privacy, flexibility, and low-maintenance living. Inside, you’ll find an open layout with 2 bedrooms and 2 full bathrooms designed for comfortable everyday living. Enjoy peaceful surroundings while still being just a short drive to Pickens, Table Rock, Lake Keowee, hiking, and outdoor recreation. Whether you're a first-time buyer, looking to downsize, or searching for a mountain-area getaway, this property offers a great opportunity to own land and

Key facts

  • 1.02 acre lot
  • Garage
  • Listed 93 days

Property features AI

Finance

  • HOA & community: No HOA fees

Exterior

  • Parking: Driveway parking (unpaved)
  • Utilities: Well water; Electric water heater; Septic system; Private garbage pickup
  • Home design: Single-story residential property; Property age approximately 1–5 years; Residential property (discovery required)
  • Construction: Aluminum and vinyl siding exterior; Composition shingle roof; Crawl space foundation
  • Exterior features: Some trees on the lot; 1–2 acre lot

Interior

  • Kitchen: Kitchen approx. 9 x 14; Dishwasher; Refrigerator; Stand-alone smooth-top range
  • Bedrooms: 2 bedrooms on the main level; Primary bedroom with full bath, separate shower, garden tub (approx. 9 x 14); Second bedroom approx. 14 x 9
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms (both on the main level)
  • Heating & cooling: Electric heating; Central forced cooling
  • Interior features: Open floor plan; Garden tub; Separate tub and shower; Walk-in closet; Laminate countertops
  • Laundry & utility: Laundry on the 1st floor

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/2.0-bath manufactured listed at $165k.

Deal economics

  • At list price, monthly cash flow is $128 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $160k (2.7% below list).
  • Recommended offer: $150k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.2% vs local median 1.8% in Pickens — 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 74/100 on livability (#33 in SC, #4,762 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: crime D, commute F, employment F.
  • Pickens 01 (rural): math 42% / reading 50% proficiency, ranked #21 of 80 in SC (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hagood Elementary (math 33% / reading 38%, grade F, #335 of 597 statewide, top 57%, 550 students, 82% FRL) — zoned schools average 82% FRL vs 42% district-wide (40 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 133 active listings in the ZIP; 1,440 units permitted in Pickens County in 2024 (245 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($1k loan paydown + $2k appreciation (1.4% local appreciation)).
  • Pickens County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (1.4% appreciation + 3.0% rent growth), your $46k cash investment doubles in ~8 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 93 days — a 9% lower offer ($150k) is reasonable based on typical stale-listing flexibility.

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 $150,059 (9.0% below list)

Questions for the listing agent

  1. It's been on market 93 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 D 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
0.97%
Cap rate
7.23%
Cash-on-cash
3.34%
DSCR
1.15
GRM
8.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

1.4% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
6.1%
Equity multiple
1.32×
Total profit
$14,568
Equity at exit
$59,789
10-year hold
IRR
10.0%
Equity multiple
2.26×
Total profit
$58,392
Equity at exit
$82,231

Cash invested: $46,172 (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 29685

Home prices YoY
0.4%
Active inventory
133
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,605 medium interval (Pro) →
Mortgage (P&I)
$865
Tax est. 1.5%
$206 /mo · $2,474/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$337
Net cashflow
$128

Break-even live

Break-even rent $1,443
Max offer price $164,900
Occupancy floor 87%

Sensitivity live

Price -10% $242 -5% $185 +0% $128 +5% $71 +10% $14
Rent -10% $2 -5% $65 +0% $128 +5% $192 +10% $255
Rate -1.0pp $211 -0.5pp $170 base $128 +0.5pp $86 +1.0pp $42

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
$41,225
Closing costs
$4,947
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. 2026-06-18
    days on market $164,900 Active 93 DOM
  2. 2026-06-17
    days on market $164,900 Active 92 DOM
  3. 2026-06-16
    days on market $164,900 Active 91 DOM
  4. 2026-06-15
    days on market $164,900 Active 90 DOM
  5. 2026-06-13
    days on market $164,900 Active 88 DOM
  6. 2026-06-10
    days on market $164,900 Active 85 DOM
  7. 2026-06-09
    days on market $164,900 Active 84 DOM
  8. 2026-06-08
    days on market $164,900 Active 83 DOM
  9. 2026-06-07
    days on market $164,900 Active 82 DOM
  10. 2026-06-05
    days on market $164,900 Active 79 DOM
  11. 2026-06-03
    days on market $164,900 Active 78 DOM
  12. 2026-06-03
    days on market $164,900 Active 77 DOM
  13. 2026-06-01
    days on market $164,900 Active 76 DOM
  14. 2026-05-31
    days on market $164,900 Active 75 DOM
  15. 2026-05-09
    price $164,900
  16. 2026-03-26
    price $174,900
  17. 2026-03-17
    listed $190,000 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 5/10 Major 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 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
$19,260
− Mortgage interest
−$9,237
− Property taxes
−$2,474
− Insurance
−$824
− Repairs & maintenance
−$1,541
− Management
−$1,541
− Depreciation
−$4,797
Taxable loss
−$1,154
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$277
After-tax cash flow
$1,817/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
Pickens 01
NCES district ID
4503330
Math proficiency
42% ▼ -11.00%
Reading proficiency
50% ▼ -2.00%
Median HH income
$42,534
Composite
38.73/100
National rank
#4130
State rank
#21 of 80 in SC

Livability — Pickens

Score
74/100
State rank
#33
US rank
#4762

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
2,046

Population outlook (Pickens County) Hauer SSP2

Today (2025)
126,530 people
By 2030
128,780 · +1.8%
By 2040
132,151 · +4.4%
By 2050
133,800 · +5.7%
By 2075
137,594 · +8.7%
By 2100
139,784 · +10.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Two or more races 9% Hispanic / Latino 2%
Common ancestry
Slovak 5% Serbian 5% Romanian 4%
Foreign-born
3%
Languages at home
95% English-only · French/Haitian/Cajun 3% German/W. Germanic 1%

Political lean MEDSL · Pickens

2024 margin
Solid R (+52.7) · D 23.0% · R 75.6% · Other 1.4%
2008→2024 swing
-6.4pp toward R · 2008: -46.2pp · 2024: -52.7pp
All cycles
2024: R+52.7 2020: R+50.9 2016: R+52.7 2012: R+49.0 2008: R+46.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.40%
Current HPI
360.4854
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

-13.2% since first listed
3 events — show timeline
  • 2026-05-09 Price Changed $164,900 Greater Greenville MLS
  • 2026-03-26 Price Changed $174,900 Greater Greenville MLS
  • 2026-03-17 Listed $190,000 Greater Greenville MLS

Property tax history

-23.4%/yr

Latest (2017): $219 · -13.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…