CashFlowRE
Sign in Sign up
19 Geer St
C+ Composite 61.29
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 +24.8/30.0
  • DSCR +8.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.6/10.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • Appreciation +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$110,000

19 Geer St · Belton, SC 29627
2 bd · 1.0 ba · 856 sqft · Other public records · 35 Days on market

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

Listing remarks MLS

Charming mill-style home in the heart of Belton! This 2-bedroom, 1-bath home is in fantastic condition and waiting for its new owners! Tons ofnatural light throughout and the front porch is perfect for morning coffee or relaxing evenings. Nestled on a quiet street, this home offers theperfect small-town feel while being just minutes from downtown Belton’s local shops, boutiques, and restaurants. Anderson University and Tri-County Technical College are both less than 20 minutes away. Extra peace of mind with newer HVAC and water heater, both installed in 2019.The storage building in the backyard with property, offering extra space for storage, hobbies, or tools. Whether you’re looking for the perfectplace to call home or a great investment opportunity, this property has so much to offer!

Key facts

  • Mill-style home
  • Quiet street
  • Front porch

Tags

MILL-STYLE HOMEFRONT PORCHQUIET STREETSTORAGE BUILDINGNEWER HVACNEWER WATER HEATER

Property features AI

Finance

  • Other: Lead-based paint and residential property disclosure required
  • HOA & community: No HOA fees or community amenities

Exterior

  • Parking: Driveway parking (unpaved)
  • Utilities: Public water; Public sewer; Public garbage pickup; Electric power
  • Home design: Single-story residential property; 31–50 years old; Crawl space foundation
  • Construction: Vinyl siding exterior; Composition shingle roof
  • Exterior features: Front porch; Screened porch; Level lot; Approximate lot dimensions 79 x 87; Lot size half acre or less; Outbuilding for storage

Interior

  • Kitchen: Kitchen (15 x 8)
  • Bedrooms: Primary bedroom on main level (15 x 13); Second bedroom on main level (13 x 8); Two bedrooms on main level
  • Flooring: Carpet; Vinyl
  • Bathrooms: One full bathroom on main level
  • Heating & cooling: Electric heating; Heat pump cooling; Electric water heater
  • Interior features: Laminate countertops; One masonry fireplace
  • Laundry & utility: First-floor laundry with walk-in area, washer connection, and 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 2-bed/1.0-bath other listed at $110k.

Deal economics

  • At list price, monthly cash flow is $232 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 4.3% in Belton — 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 (#32 in SC, #4,723 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: commute F, employment F.
  • Anderson 02 (rural): math 46% / reading 52% proficiency, ranked #16 of 80 in SC (top 20%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Marshall Primary (452 students, 100% FRL) — zoned schools average 100% FRL vs 46% district-wide (54 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 134 active listings in the ZIP; 1,255 units permitted in Anderson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Anderson County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (12%) 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→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $106,700 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.06%
Cap rate
8.82%
Cash-on-cash
9.04%
DSCR
1.40
GRM
7.9

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
-2.7%
Equity multiple
0.90×
Total profit
$-3,078
Equity at exit
$16,401
10-year hold
IRR
7.0%
Equity multiple
1.53×
Total profit
$16,236
Equity at exit
$9,511

Cash invested: $30,800 (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 29627

Home prices YoY
-1.3%
Active inventory
134
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,165 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$66 /mo · $791/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$245
Net cashflow
$232

Break-even live

Break-even rent $872
Max offer price $110,000
Occupancy floor 75%

Sensitivity live

Price -10% $294 -5% $263 +0% $232 +5% $201 +10% $170
Rent -10% $140 -5% $186 +0% $232 +5% $278 +10% $324
Rate -1.0pp $287 -0.5pp $260 base $232 +0.5pp $203 +1.0pp $174

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
$27,500
Closing costs
$3,300
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. 2026-06-18
    days on market $110,000 Active 35 DOM
  2. 2026-06-17
    days on market $110,000 Active 34 DOM
  3. 2026-06-16
    days on market $110,000 Active 33 DOM
  4. 2026-06-15
    days on market $110,000 Active 32 DOM
  5. 2026-06-13
    days on market $110,000 Active 30 DOM
  6. 2026-06-10
    days on market $110,000 Active 27 DOM
  7. 2026-06-09
    days on market $110,000 Active 26 DOM
  8. 2026-06-08
    days on market $110,000 Active 25 DOM
  9. 2026-06-07
    days on market $110,000 Active 24 DOM
  10. 2026-06-03
    days on market $110,000 Active 20 DOM
  11. 2026-06-03
    remarks 699-char remark
  12. 2026-06-03
    pricedays on market $110,000 Active 19 DOM
  13. 2026-06-01
    days on market $125,000 Active 18 DOM
  14. 2026-05-31
    days on market $125,000 Active 17 DOM
  15. 2026-05-14
    listed $125,000 Active
    Show marketing remark (809 chars)

    Charming mill-style home in the heart of Belton! This 2-bedroom, 1-bath home is in fantastic condition and waiting for its new owners! Tons ofnatural light throughout and the front porch is perfect for morning coffee or relaxing evenings. Nestled on a quiet street, this home offers theperfect small-town feel while being just minutes from downtown Belton’s local shops, boutiques, and restaurants. Anderson University and Tri-County Technical College are both less than 20 minutes away. Extra peace of mind with newer HVAC and water heater, both installed in 2019.The storage building in the backyard with property, offering extra space for storage, hobbies, or tools. Whether you’re looking for the perfectplace to call home or a great investment opportunity, this property has so much to offer!

  16. 2026-05-14
    listed $125,000 Active 809-char remark
    Show marketing remark (809 chars)

    Charming mill-style home in the heart of Belton! This 2-bedroom, 1-bath home is in fantastic condition and waiting for its new owners! Tons ofnatural light throughout and the front porch is perfect for morning coffee or relaxing evenings. Nestled on a quiet street, this home offers theperfect small-town feel while being just minutes from downtown Belton’s local shops, boutiques, and restaurants. Anderson University and Tri-County Technical College are both less than 20 minutes away. Extra peace of mind with newer HVAC and water heater, both installed in 2019.The storage building in the backyard with property, offering extra space for storage, hobbies, or tools. Whether you’re looking for the perfectplace to call home or a great investment opportunity, this property has so much to offer!

ⓘ 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
$791 · $66/mo
Projected year-2 tax
$791 · $66/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 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$13,983
− Mortgage interest
−$6,162
− Property taxes
−$791
− Insurance
−$550
− Repairs & maintenance
−$1,119
− Management
−$1,119
− Depreciation
−$3,200
Taxable income
$1,043
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$250
After-tax cash flow
$2,533/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
Anderson 02
NCES district ID
4500810
Math proficiency
46% ▼ -1.00%
Reading proficiency
52% ▲ 5.00%
Median HH income
$38,940
Composite
40.88/100
National rank
#3623
State rank
#16 of 80 in SC

Livability — Belton

Score
74/100
State rank
#32
US rank
#4723

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Belton, SC
City population
16,518
Population (ZIP)
16,518

Population outlook (Anderson County) Hauer SSP2

Today (2025)
210,546 people
By 2030
217,791 · +3.4%
By 2040
230,643 · +9.5%
By 2050
240,220 · +14.1%
By 2075
259,518 · +23.3%
By 2100
258,696 · +22.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Black 12% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Serbian 3% Slovak 2% Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Russian/Polish/Slavic 2% Spanish 1%

Political lean MEDSL · Anderson

2024 margin
Solid R (+47.4) · D 25.7% · R 73.1% · Other 1.2%
2008→2024 swing
-14.1pp toward R · 2008: -33.3pp · 2024: -47.4pp
All cycles
2024: R+47.4 2020: R+42.0 2016: R+43.7 2012: R+36.4 2008: R+33.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -4.78%
Current HPI
355.0273
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

+0.0% since first listed
2 events — show timeline
  • 2026-05-14 Listed $125,000 WUMLS
  • 2026-05-14 Listed $125,000 Greater Greenville MLS

Property tax history

+28.2%/yr

Latest (2025): $791 · +10.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…