CashFlowRE
Sign in Sign up
101 Mullins St
D Composite 42.58
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 +19.8/30.0
  • DSCR +6.3/10.0
  • 1% rule +5.2/10.0
  • Schools +3.2/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$115,000

101 Mullins St · Florence, SC 29506
3 bd · 1.5 ba · 1,142 sqft · SingleFamily public records · 56 Days on market
Built 1955 10,454 sqft lot Est $94k · 23% over ↓ 11% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located within minutes of downtown Florence! Situated on a corner lot, this 4 bedroom 2 bath home has had major upgrades in 2024 such as a new metal roof, new LVP, Insulated windows, interior doors, duct work and insulation(the HVAC is 2 years old) , new electrical wiring and fixtures, new water lines and plumbing fixtures, new hot water heater, new stand up shower in master BR, bathroom vanities, just to name a few. This home will surely not last long, so contact your agent today! Sold As is!

Key facts

  • Durable metal roof
  • Updated hvac system
  • New hot water heater

Tags

UPDATED HVAC SYSTEMDURABLE METAL ROOFUPDATED PLUMBINGNEW HOT WATER HEATERLOW-MAINTENANCE LVP FLOORING

Property features AI

Finance

  • Other: Lot size approximately 0.24 acre; Finished above-grade area approximately 1,142 (value provided)

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Residential property
  • Construction: Vinyl siding; Metal roof; Built above grade with finished living area
  • Exterior features: Deck; Porch

Interior

  • Kitchen: Range; Refrigerator
  • Flooring: Tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fan(s)
  • Interior features: Insulated windows; 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 3-bed/1.5-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $136 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $112k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% 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.
  • Florence 01 (urban): math 29% / reading 47% proficiency, ranked #34 of 80 in SC (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: North Vista Elementary (math 12% / reading 28%, grade F, #492 of 597 statewide, top 83%, 464 students, 100% FRL); Williams Middle (math 23% / reading 46%, grade F, #107 of 229 statewide, top 47%, 836 students, 100% FRL); West Florence High (math 57% / reading 88%, grade B+, #46 of 196 statewide, top 24%, 1,807 students, 65% FRL) — zoned schools average 88% FRL vs 57% district-wide (31 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 79 active listings in the ZIP; lower-income renter base — watch delinquency; 657 units permitted in Florence County in 2024 (40 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($40k/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 $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($112k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $85k; 35% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1955 — 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 $111,550 (3.0% below list)

Questions for the listing agent

  1. It's been on market 56 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 1955 — 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. 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?
  5. 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?
  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
1.02%
Cap rate
7.71%
Cash-on-cash
5.06%
DSCR
1.23
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$93,644
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
809 N Dargan St 0.09mi 3/2.0 1,064 (-7%) 4mo $30,000 $28 79
139 Wingate Ave 0.44mi 3/1.0 1,050 (-8%) 1mo $155,000 $148 63
337 N Church St 0.33mi 4/2.0 (+1) 1,251 (+10%) 4mo $147,000 $118 58
1300 Rebecca St 0.66mi 3/1.5 1,122 (-2%) 15mo $135,000 $120 54
557 Rockmore St 0.49mi 3/1.0 1,200 (+5%) 16mo $87,000 $73 54
715 N Mcqueen St 0.50mi 3/1.0 996 (-13%) 6mo $54,000 $54 48
515 W Pennsylvania St 0.66mi 2/1.0 (-1) 1,023 (-10%) 1mo $55,000 $54 44
1010 Rose St 0.57mi 3/1.0 980 (-14%) 8mo $80,000 $82 41
515 W Darlington St 0.74mi 3/1.0 1,269 (+11%) 13mo $115,000 $91 35

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-8.4%
Equity multiple
0.69×
Total profit
$-9,968
Equity at exit
$17,147
10-year hold
IRR
1.1%
Equity multiple
1.08×
Total profit
$2,529
Equity at exit
$9,943

Cash invested: $32,200 (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 29506

Home prices YoY
-24.9%
Active inventory
79
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,178 medium interval (Pro) →
Mortgage (P&I)
$603
Tax est. 1.5%
$144 /mo · $1,725/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$247
Net cashflow
$136

Break-even live

Break-even rent $1,006
Max offer price $115,000
Occupancy floor 83%

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
$28,750
Closing costs
$3,450
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 29 events

  1. 2026-06-19
    days on market $115,000 Active 56 DOM
  2. 2026-06-18
    days on market $115,000 Active 55 DOM
  3. 2026-06-17
    days on market $115,000 Active 54 DOM
  4. 2026-06-16
    days on market $115,000 Active 53 DOM
  5. 2026-06-15
    days on market $115,000 Active 52 DOM
  6. 2026-06-14
    days on market $115,000 Active 50 DOM
  7. 2026-06-13
    days on market $115,000 Active 49 DOM
  8. 2026-06-10
    days on market $115,000 Active 47 DOM
  9. 2026-06-09
    days on market $115,000 Active 46 DOM
  10. 2026-06-08
    days on market $115,000 Active 45 DOM
  11. 2026-06-07
    days on market $115,000 Active 44 DOM
  12. 2026-06-05
    days on market $115,000 Active 41 DOM
  13. 2026-06-02
    days on market $115,000 Active 39 DOM
  14. 2026-06-01
    days on market $115,000 Active 38 DOM
  15. 2026-05-31
    days on market $115,000 Active 37 DOM
  16. 2026-05-30
    days on market $115,000 Active 36 DOM
  17. 2026-04-24
    listed $115,000 Active
  18. 2025-03-24
    soldstatus $85,000
  19. 2025-03-17
    soldstatus Closed 498-char remark
    Show marketing remark (498 chars)

    Located within minutes of downtown Florence! Situated on a corner lot, this 4 bedroom 2 bath home has had major upgrades in 2024 such as a new metal roof, new LVP, Insulated windows, interior doors, duct work and insulation(the HVAC is 2 years old) , new electrical wiring and fixtures, new water lines and plumbing fixtures, new hot water heater, new stand up shower in master BR, bathroom vanities, just to name a few. This home will surely not last long, so contact your agent today! Sold As is!

  20. 2025-02-08
    historical Active Under Contract 498-char remark
    Show marketing remark (498 chars)

    Located within minutes of downtown Florence! Situated on a corner lot, this 4 bedroom 2 bath home has had major upgrades in 2024 such as a new metal roof, new LVP, Insulated windows, interior doors, duct work and insulation(the HVAC is 2 years old) , new electrical wiring and fixtures, new water lines and plumbing fixtures, new hot water heater, new stand up shower in master BR, bathroom vanities, just to name a few. This home will surely not last long, so contact your agent today! Sold As is!

  21. 2025-02-02
    status Active 498-char remark
    Show marketing remark (498 chars)

    Located within minutes of downtown Florence! Situated on a corner lot, this 4 bedroom 2 bath home has had major upgrades in 2024 such as a new metal roof, new LVP, Insulated windows, interior doors, duct work and insulation(the HVAC is 2 years old) , new electrical wiring and fixtures, new water lines and plumbing fixtures, new hot water heater, new stand up shower in master BR, bathroom vanities, just to name a few. This home will surely not last long, so contact your agent today! Sold As is!

  22. 2025-02-02
    price $74,000 498-char remark
    Show marketing remark (498 chars)

    Located within minutes of downtown Florence! Situated on a corner lot, this 4 bedroom 2 bath home has had major upgrades in 2024 such as a new metal roof, new LVP, Insulated windows, interior doors, duct work and insulation(the HVAC is 2 years old) , new electrical wiring and fixtures, new water lines and plumbing fixtures, new hot water heater, new stand up shower in master BR, bathroom vanities, just to name a few. This home will surely not last long, so contact your agent today! Sold As is!

  23. 2025-02-01
    historical Active Under Contract 498-char remark
    Show marketing remark (498 chars)

    Located within minutes of downtown Florence! Situated on a corner lot, this 4 bedroom 2 bath home has had major upgrades in 2024 such as a new metal roof, new LVP, Insulated windows, interior doors, duct work and insulation(the HVAC is 2 years old) , new electrical wiring and fixtures, new water lines and plumbing fixtures, new hot water heater, new stand up shower in master BR, bathroom vanities, just to name a few. This home will surely not last long, so contact your agent today! Sold As is!

  24. 2025-01-26
    listed $90,000 Active 498-char remark
    Show marketing remark (498 chars)

    Located within minutes of downtown Florence! Situated on a corner lot, this 4 bedroom 2 bath home has had major upgrades in 2024 such as a new metal roof, new LVP, Insulated windows, interior doors, duct work and insulation(the HVAC is 2 years old) , new electrical wiring and fixtures, new water lines and plumbing fixtures, new hot water heater, new stand up shower in master BR, bathroom vanities, just to name a few. This home will surely not last long, so contact your agent today! Sold As is!

  25. 2024-08-28
    historical $1,000
  26. 2024-08-08
    listed $1,000
  27. 2024-07-31
    price $129,900
  28. 2024-07-31
    price $900
  29. 2024-07-09
    listed $129,900 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 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 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
$14,135
− Mortgage interest
−$6,442
− Property taxes
−$1,725
− Insurance
−$575
− Repairs & maintenance
−$1,131
− Management
−$1,131
− Depreciation
−$3,345
Taxable loss
−$214
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$51
After-tax cash flow
$1,681/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
Florence 01
NCES district ID
4502130
Math proficiency
29% ▼ -10.00%
Reading proficiency
47% ▬ 0.00%
Median HH income
$45,782
Composite
32.36/100
National rank
#5737
State rank
#34 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

Census place
Florence, SC
County
Florence County · 93,345 people
City population
93,345
Metro
Florence, SC
Population (ZIP)
20,777
Household income
$40,311
Rent vs Own
46.2% rent · 53.8% own
Severe rent burden
876.0

Population outlook (Florence County) Hauer SSP2

Today (2025)
141,714 people
By 2030
142,121 · +0.3%
By 2040
141,344 · -0.3%
By 2050
139,478 · -1.6%
By 2075
132,275 · -6.7%
By 2100
118,374 · -16.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (62%)
Race & ethnicity
Black 62% White 31% Hispanic / Latino 4% Two or more races 2%
Common ancestry
Italian 1% Slovak 1% Serbian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Florence

2024 margin
Lean R (+8.0) · D 45.3% · R 53.3% · Other 1.3%
2008→2024 swing
-4.8pp toward R · 2008: -3.2pp · 2024: -8.0pp
All cycles
2024: R+8.0 2020: R+2.3 2016: R+5.0 2012: R+0.5 2008: R+3.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -53.04%
Current HPI
160.2967
Rent YoY
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

-11.5% since first listed
13 events — show timeline
  • 2026-04-24 Listed $115,000 RAGPD
  • 2025-03-24 Sold (Public Records) $85,000 Public Records
  • 2025-03-17 Sold (MLS) RAGPD
  • 2025-02-08 Contingent RAGPD
  • 2025-02-02 Relisted RAGPD
  • 2025-02-02 Price Changed $74,000 RAGPD
  • 2025-02-01 Contingent RAGPD
  • 2025-01-26 Listed $90,000 RAGPD
  • 2024-08-28 Rental Removed $1,000 RAGPD
  • 2024-08-08 Listed for Rent $1,000 RAGPD
  • 2024-07-31 Price Changed $129,900 RAGPD
  • 2024-07-31 Price Changed $900 RAGPD
  • 2024-07-09 Listed $129,900 RAGPD

Property tax history

-8.3%/yr

Latest (2025): $187 · -68.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…