CashFlowRE
Sign in Sign up
201 Webb Ave Unit Ave/203
B+ Composite 75.08
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.1/5.0
  • Livability +2.8/5.0
  • Condition / age +2.2/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$89,900

201 Webb Ave Unit Ave/203 · South Sumter, SC 29150
3 bd · 1.0 ba · 1,535 sqft · SingleFamily · 49 Days on market
Built 1957 Fair condition Est $141k · 36% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Unique Opportunity! This brick home features 3 bedrooms, 2 baths, a charming brick fireplace, a spacious walk-in shower, and a one-car carport. A separate building—formerly used for catering—offers endless possibilities! Situated on a corner fenced lot and conveniently located near downtown Sumter. Being sold AS IS.

Key facts

  • Separate building
  • Brick fireplace
  • Corner fenced lot

Tags

BRICK FIREPLACESPACIOUS WALK-IN SHOWERCORNER FENCED LOTSEPARATE BUILDING

Property features AI

Exterior

  • Parking: Attached carport; 1-car carport
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Brick and wood siding construction; Shingle roof; Crawl space foundation; Built in 1,535 sq ft
  • Exterior features: Front porch; Shed(s); Other fencing

Interior

  • Kitchen: Dishwasher; Range; Exhaust fan
  • Flooring: Carpet; Linoleum; Other flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heat pump heating; Central air; Ceiling fans
  • Interior features: Other interior features; Wood-burning fireplace
  • Laundry & utility: Washer hookup; Electric dryer hookup

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/1.0-bath single-family listed at $90k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $535 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $87k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 55/100 on livability (#313 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, employment 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.
  • Zoned schools: Kingsbury Elementary (math 22% / reading 22%, grade F, #475 of 597 statewide, top 81%, 612 students, 100% FRL); Bates Middle (math 9% / reading 21%, grade F, #202 of 229 statewide, top 89%, 569 students, 100% FRL); Sumter High School (math 22% / reading 67%, grade F, #166 of 196 statewide, top 87%, 2,289 students, 100% FRL) — zoned schools average 100% FRL vs 64% district-wide (36 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • 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 34% 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 $622 of loan paydown is wiped out by about $3k 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 $25k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $87,203 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.63%
Cap rate
13.44%
Cash-on-cash
25.51%
DSCR
2.14
GRM
5.1

CMA / ARV

ARV (on-the-fly)
$141,220
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1234 Ivey St 0.72mi 3/1.5 1,721 (+12%) 1mo $159,000 $92 44
110 Vernon Dr 0.45mi 3/1.0 1,360 (-11%) 23mo $28,000 $21 41
991 Meadowbrook Rd 0.67mi 3/1.0 1,333 (-13%) 23mo $139,500 $105 28

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
18.6%
Equity multiple
1.75×
Total profit
$18,882
Equity at exit
$13,404
10-year hold
IRR
26.7%
Equity multiple
3.29×
Total profit
$57,741
Equity at exit
$7,773

Cash invested: $25,172 (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 29150

Rents YoY
2.5%
Active inventory
376
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,464 medium interval (Pro) →
Mortgage (P&I)
$471
Tax est. 1.5%
$112 /mo · $1,348/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$307
Net cashflow
$535

Break-even live

Break-even rent $786
Max offer price $89,900
Occupancy floor 58%

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
$22,475
Closing costs
$2,697
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 16 events

  1. 2026-06-19
    days on market $89,900 Active 49 DOM
  2. 2026-06-18
    days on market $89,900 Active 48 DOM
  3. 2026-06-17
    days on market $89,900 Active 47 DOM
  4. 2026-06-16
    days on market $89,900 Active 46 DOM
  5. 2026-06-15
    days on market $89,900 Active 45 DOM
  6. 2026-06-14
    days on market $89,900 Active 43 DOM
  7. 2026-06-13
    days on market $89,900 Active 42 DOM
  8. 2026-06-10
    days on market $89,900 Active 40 DOM
  9. 2026-06-09
    days on market $89,900 Active 39 DOM
  10. 2026-06-08
    days on market $89,900 Active 38 DOM
  11. 2026-06-07
    days on market $89,900 Active 37 DOM
  12. 2026-06-02
    days on market $89,900 Active 32 DOM
  13. 2026-06-01
    days on market $89,900 Active 31 DOM
  14. 2026-05-31
    days on market $89,900 Active 30 DOM
  15. 2026-05-30
    days on market $89,900 Active 29 DOM
  16. 2026-05-01
    listed $89,900 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 5/10 Major
  • 🌡 Heat 7/10 Severe 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
$17,567
− Mortgage interest
−$5,036
− Property taxes
−$1,348
− Insurance
−$450
− Repairs & maintenance
−$1,405
− Management
−$1,405
− Depreciation
−$2,615
Taxable income
$5,307
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,274
After-tax cash flow
$5,149/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 · 6 photos

Fair 45/100 Moderate rehab

This 3-bedroom, 1-bath home with a brick fireplace and walk-in shower is in fair condition but requires moderate repairs and updates to increase its value.

Repairs flagged

  • Minor Carpeted flooring — Worn and outdated
  • Minor Ceiling fans — Worn and outdated

Value-add opportunities

  • Resale Paint walls — Fresh paint enhances curb appeal
  • Both Replace carpet with hardwood or tile — Hardwood or tile flooring is more durable and aesthetically pleasing
  • Resale Upgrade ceiling fans — Modern fans improve air circulation and aesthetics

Renovation cost estimate screening

Repair itemSeverityEst. cost
Carpeted flooring · Worn and outdated Minor $500–3,000
Ceiling fans · Worn and outdated Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Resale Paint walls — Fresh paint enhances curb appeal
  • Both Replace carpet with hardwood or tile — Hardwood or tile flooring is more durable and aesthetically pleasing
  • Resale Upgrade ceiling fans — Modern fans improve air circulation and aesthetics

ⓘ 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
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 — South Sumter

Score
55/100
State rank
#313
US rank
#23603

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
South Sumter, SC
County
Sumter County · 76,912 people
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

1 event — show timeline
  • 2026-05-01 Listed $89,900 SBOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…