CashFlowRE
Sign in Sign up
300 Betsy St
C Composite 57.39
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 +24.5/30.0
  • DSCR +7.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.3/10.0
  • Schools +3.8/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$171,000

300 Betsy St · Iva, SC 29655
2 bd · 1.0 ba · 1,177 sqft · Other public records · 244 Days on market
Built 1952 9,583 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

GREAT LITTLE STARTER HOME ON CORNER LOT, PRICED TO SELL! OR WOULD MAKE WONDERFUL INVESTMENT PROPERTY-WOULD RENT EASILY.

Key facts

  • Corner lot
  • Public utilities
  • 9,583 sq ft lot

Tags

CORNER LOTZONED FOR COMMERCIAL USEPUBLIC UTILITIESACCESS TO PUBLIC WATERACCESS TO PUBLIC SEWER

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Over 50 years old
  • Construction: Vinyl siding; Crawlspace foundation
  • Exterior features: City lot; Not in a subdivision

Interior

  • Kitchen: Electric oven; Electric range
  • Bedrooms: 2 main-level bedrooms
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Crawl space basement
  • Laundry & utility: Main-level laundry; 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-bed/1.0-bath other listed at $171k.

Deal economics

  • At list price, monthly cash flow is $350 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $171k).
  • Recommended offer: $150k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#100 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, schools D+, crime D.
  • Anderson 03 (rural): math 44% / reading 49% proficiency, ranked #22 of 80 in SC (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 105 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 $1k of loan paydown is wiped out by about $5k 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 244 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 16y ago; this cycle's ask has dropped $18k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $28k; list at $171k implies a 511% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $150,480 (12.0% below list)

Questions for the listing agent

  1. It's been on market 244 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.03%
Cap rate
8.75%
Cash-on-cash
8.76%
DSCR
1.39
GRM
8.1

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
-3.1%
Equity multiple
0.89×
Total profit
$-5,501
Equity at exit
$25,497
10-year hold
IRR
6.6%
Equity multiple
1.49×
Total profit
$23,646
Equity at exit
$14,785

Cash invested: $47,880 (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 29655

Home prices YoY
-5.5%
Active inventory
105
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,765 medium interval (Pro) →
Mortgage (P&I)
$897
Tax from tax record
$77 /mo · $922/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$371
Net cashflow
$350

Break-even live

Break-even rent $1,323
Max offer price $171,000
Occupancy floor 75%

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
$42,750
Closing costs
$5,130
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 26 events

  1. 2026-06-18
    days on market $171,000 Active 244 DOM
  2. 2026-06-17
    days on market $171,000 Active 243 DOM
  3. 2026-06-16
    days on market $171,000 Active 242 DOM
  4. 2026-06-15
    days on market $171,000 Active 241 DOM
  5. 2026-06-13
    days on market $171,000 Active 239 DOM
  6. 2026-06-13
    days on market $171,000 Active 238 DOM
  7. 2026-06-10
    days on market $171,000 Active 236 DOM
  8. 2026-06-09
    days on market $171,000 Active 235 DOM
  9. 2026-06-08
    days on market $171,000 Active 234 DOM
  10. 2026-06-07
    days on market $171,000 Active 233 DOM
  11. 2026-06-05
    days on market $171,000 Active 230 DOM
  12. 2026-06-03
    days on market $171,000 Active 229 DOM
  13. 2026-06-03
    days on market $171,000 Active 228 DOM
  14. 2026-06-01
    days on market $171,000 Active 227 DOM
  15. 2026-05-31
    days on market $171,000 Active 226 DOM
  16. 2026-05-20
    price $171,000
  17. 2026-05-19
    status Active
  18. 2026-04-25
    status Pending
  19. 2026-04-20
    price $173,000
  20. 2026-02-18
    price $180,000
  21. 2025-09-22
    listed $189,000 Active
  22. 2011-03-08
    soldstatus $28,000
  23. 2011-03-07
    soldstatus $28,000 119-char remark
    Show marketing remark (119 chars)

    GREAT LITTLE STARTER HOME ON CORNER LOT, PRICED TO SELL! OR WOULD MAKE WONDERFUL INVESTMENT PROPERTY-WOULD RENT EASILY.

  24. 2010-08-06
    listed $37,500 119-char remark
    Show marketing remark (119 chars)

    GREAT LITTLE STARTER HOME ON CORNER LOT, PRICED TO SELL! OR WOULD MAKE WONDERFUL INVESTMENT PROPERTY-WOULD RENT EASILY.

  25. 2002-09-19
    soldstatus $40,000
  26. 2000-04-17
    soldstatus $23,000

ⓘ 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
$922 · $77/mo
Projected year-2 tax
$975 · $81/mo
Expected delta
+$53/yr (+$4/mo · 5.8%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 15% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$21,181
− Mortgage interest
−$9,579
− Property taxes
−$922
− Insurance
−$855
− Repairs & maintenance
−$1,694
− Management
−$1,694
− Depreciation
−$4,975
Taxable income
$1,462
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$351
After-tax cash flow
$3,844/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 03
NCES district ID
4500840
Math proficiency
44% ▼ -16.00%
Reading proficiency
49% ▼ -2.00%
Median HH income
$35,457
Composite
38.48/100
National rank
#4187
State rank
#22 of 80 in SC

Livability — Iva

Score
67/100
State rank
#100
US rank
#10875

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Iva, SC
Population (ZIP)
8,078

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 (87%)
Race & ethnicity
White 87% Black 8% Two or more races 5%
Common ancestry
Serbian 3% Slovak 3% Scotch-Irish 2%
Foreign-born
1%
Languages at home
99% English-only · Russian/Polish/Slavic 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
▼ -15.62%
Current HPI
271.1368
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

+643.5% since first listed
11 events — show timeline
  • 2026-05-20 Price Changed $171,000 WUMLS
  • 2026-05-19 Relisted WUMLS
  • 2026-04-25 Pending WUMLS
  • 2026-04-20 Price Changed $173,000 WUMLS
  • 2026-02-18 Price Changed $180,000 WUMLS
  • 2025-09-22 Listed $189,000 WUMLS
  • 2011-03-08 Sold (Public Records) $28,000 Public Records
  • 2011-03-07 Sold (MLS) $28,000 WUMLS
  • 2010-08-06 Listed $37,500 WUMLS
  • 2002-09-19 Sold (Public Records) $40,000 Public Records
  • 2000-04-17 Sold (Public Records) $23,000 Public Records

Property tax history

+1.8%/yr

Latest (2025): $922 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…