CashFlowRE
Sign in Sign up
411 Abbott Ave
F Composite 31.74
Why this score? — see what drove the F 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 +8.0/30.0
  • ARV discount +7.5/15.0
  • Livability +3.2/5.0
  • 1% rule +3.1/10.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.1/10.0
  • Appreciation +0.0/10.0

$149,900

411 Abbott Ave · Greenwood, SC 29646
2 bd · 1.0 ba · 1,617 sqft · Other public records · 34 Days on market
Built 1928

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

Listing remarks MLS

Charming 3-bedroom, 1-bath brick home offering 1,617 sq ft of well-maintained living space. Interior highlights include beautiful hardwood floors, detailed moldings, and a versatile multipurpose room with a closet ideal for a bedroom, dining room, home office, or flex space to fit your needs. A bright sunroom at the back of the home provides an inviting spot for morning coffee, reading, or indoor plants. Exterior features include a fully fenced yard, a brick patio, and a fire pit area perfect for outdoor entertaining or quiet evenings at home. This property combines classic construction with appealing updates and is priced competitively at $149,900. A great opportunity for buyers seeking character, space, and value.

Key facts

  • Brick patio
  • Multipurpose room
  • Storage building

Tags

HARDWOOD FLOORSMULTIPURPOSE ROOMSUNROOMSTORAGE BUILDINGFULLY FENCED YARDBRICK PATIO

Property features AI

Finance

  • HOA & community: No HOA fees

Exterior

  • Parking: Driveway parking; Gravel driveway; No garage
  • Utilities: Public water; Public sewer; Public garbage pickup; Electric service
  • Home design: Single-story residence; Approximate age: 50+ years; Crawl space foundation; Lead-based paint and residential property disclosures required
  • Construction: Architectural roof; Outbuilding with electricity
  • Exterior features: Front and additional porch; Patio; Thermal windows; Full brick veneer exterior

Interior

  • Kitchen: Kitchen approx. 15 x 14; Dishwasher; Electric oven; Stand-alone range with downdraft; Countertops (other material)
  • Bedrooms: Three bedrooms on the main level; Primary bedroom on main level with walk-in closet; Primary bedroom approx. 13 x 15; Second bedroom approx. 11 x 14; Third bedroom approx. 15 x 14
  • Flooring: Hardwood floors; Ceramic tile
  • Bathrooms: One full bathroom (on the main level)
  • Heating & cooling: Electric heating; Hot water heating; Gas available for heating; Electric cooling
  • Interior features: Built-in bookcase; 9-foot (or higher) ceilings; Ceiling fans; Smooth ceilings; Smoke detectors; Walk-in closet(s); Pantry closet; Window treatments remain; One fireplace (none functional listed)
  • Laundry & utility: Laundry on first floor with electric dryer hookup; 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 $150k.

Deal economics

  • At list price, monthly cash flow is $-152 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $123k (17.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $121k (19.1% below list).
  • Recommended offer: $121k (19.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.1% vs local median 3.6% in Greenwood — 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 63/100 on livability (#167 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: amenities D, crime F, commute F.
  • Greenwood 50 (town): math 31% / reading 39% proficiency, ranked #43 of 80 in SC (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mathews Elementary (math 36% / reading 36%, grade F, #332 of 597 statewide, top 56%, 542 students, 100% FRL); Westview Middle (math 37% / reading 38%, grade F, #90 of 229 statewide, top 42%, 674 students, 100% FRL); Emerald High (math 42% / reading 82%, grade B-, #99 of 196 statewide, top 53%, 812 students, 100% FRL) — zoned schools average 100% FRL vs 59% district-wide (41 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 168 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 193 units permitted in Greenwood 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 $4k of value loss. Plan a longer hold.
  • Greenwood County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y 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 $115k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $121,200 (19.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  3. Built in 1928 — 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. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.81%
Cap rate
5.08%
Cash-on-cash
-4.34%
DSCR
0.81
GRM
10.3

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
-23.6%
Equity multiple
0.19×
Total profit
$-33,904
Equity at exit
$22,351
10-year hold
IRR
-18.3%
Equity multiple
0.01×
Total profit
$-41,725
Equity at exit
$12,961

Cash invested: $41,972 (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 29646

Active inventory
168
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,212 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$261 /mo · $3,130/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$255
Net cashflow
$-152

Break-even live

Break-even rent $1,404
Max offer price $123,060
Occupancy floor

Sensitivity live

Price -10% $-67 -5% $-110 +0% $-152 +5% $-194 +10% $-237
Rent -10% $-248 -5% $-200 +0% $-152 +5% $-104 +10% $-56
Rate -1.0pp $-76 -0.5pp $-114 base $-152 +0.5pp $-191 +1.0pp $-230

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
$37,475
Closing costs
$4,497
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1524 Parkway Greenwood, SC 1.0–3.0 1.0–2.0 940 $1,212 $1.29 13d 1 0.62mi

Listing history 15 events

  1. 2026-06-03
    statusdays on market $149,900 Pending 34 DOM
  2. 2026-06-02
    days on market $149,900 Active 33 DOM
  3. 2026-06-01
    days on market $149,900 Active 32 DOM
  4. 2026-05-31
    days on market $149,900 Active 31 DOM
  5. 2026-05-30
    days on market $149,900 Active 30 DOM
  6. 2026-05-18
    status Pending 725-char remark
    Show marketing remark (725 chars)

    Charming 3-bedroom, 1-bath brick home offering 1,617 sq ft of well-maintained living space. Interior highlights include beautiful hardwood floors, detailed moldings, and a versatile multipurpose room with a closet ideal for a bedroom, dining room, home office, or flex space to fit your needs. A bright sunroom at the back of the home provides an inviting spot for morning coffee, reading, or indoor plants. Exterior features include a fully fenced yard, a brick patio, and a fire pit area perfect for outdoor entertaining or quiet evenings at home. This property combines classic construction with appealing updates and is priced competitively at $149,900. A great opportunity for buyers seeking character, space, and value.

  7. 2026-04-30
    listed $149,900 Active 725-char remark
    Show marketing remark (725 chars)

    Charming 3-bedroom, 1-bath brick home offering 1,617 sq ft of well-maintained living space. Interior highlights include beautiful hardwood floors, detailed moldings, and a versatile multipurpose room with a closet ideal for a bedroom, dining room, home office, or flex space to fit your needs. A bright sunroom at the back of the home provides an inviting spot for morning coffee, reading, or indoor plants. Exterior features include a fully fenced yard, a brick patio, and a fire pit area perfect for outdoor entertaining or quiet evenings at home. This property combines classic construction with appealing updates and is priced competitively at $149,900. A great opportunity for buyers seeking character, space, and value.

  8. 2026-04-30
    listed $149,900 Active
    Show marketing remark (725 chars)

    Charming 3-bedroom, 1-bath brick home offering 1,617 sq ft of well-maintained living space. Interior highlights include beautiful hardwood floors, detailed moldings, and a versatile multipurpose room with a closet ideal for a bedroom, dining room, home office, or flex space to fit your needs. A bright sunroom at the back of the home provides an inviting spot for morning coffee, reading, or indoor plants. Exterior features include a fully fenced yard, a brick patio, and a fire pit area perfect for outdoor entertaining or quiet evenings at home. This property combines classic construction with appealing updates and is priced competitively at $149,900. A great opportunity for buyers seeking character, space, and value.

  9. 2022-04-22
    soldstatus $115,000
  10. 2022-04-14
    soldstatus $115,000
  11. 2022-01-20
    listed $115,000
  12. 2016-06-14
    soldstatus $71,000
  13. 2016-06-13
    soldstatus $71,000
  14. 2016-06-01
    listed $71,000
  15. 2010-06-11
    soldstatus $71,500

ⓘ 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
$3,130 · $261/mo
Projected year-2 tax
$3,130 · $261/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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 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
$14,544
− Mortgage interest
−$8,397
− Property taxes
−$3,130
− Insurance
−$750
− Repairs & maintenance
−$1,164
− Management
−$1,164
− Depreciation
−$4,361
Taxable loss
−$4,420
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,061
After-tax cash flow
$-762/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
Greenwood 50
NCES district ID
4502340
Math proficiency
31% ▼ -4.00%
Reading proficiency
39% ▲ 2.00%
Median HH income
$37,663
Composite
29.14/100
National rank
#6585
State rank
#43 of 80 in SC

Livability — Greenwood

Score
63/100
State rank
#167
US rank
#15097

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenwood, SC
City population
26,275
Population (ZIP)
28,413

Population outlook (Greenwood County) Hauer SSP2

Today (2025)
69,627 people
By 2030
68,905 · -1.0%
By 2040
66,640 · -4.3%
By 2050
63,768 · -8.4%
By 2075
55,769 · -19.9%
By 2100
47,293 · -32.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 44% Black 43% Hispanic / Latino 10% Two or more races 3%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Slovak 1% Serbian 1% Lithuanian 1%
Foreign-born
5% · Canada, Dominican Republic
Languages at home
92% English-only · Spanish 7%

Political lean MEDSL · Greenwood

2024 margin
Strong R (+29.0) · D 34.9% · R 63.8% · Other 1.3%
2008→2024 swing
-13.3pp toward R · 2008: -15.7pp · 2024: -29.0pp
All cycles
2024: R+29.0 2020: R+22.8 2016: R+21.8 2012: R+15.4 2008: R+15.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -208.03%
Current HPI
153.1055
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

+109.7% since first listed
10 events — show timeline
  • 2026-05-18 Pending GAOR
  • 2026-04-30 Listed $149,900 Greater Greenville MLS
  • 2026-04-30 Listed $149,900 GAOR
  • 2022-04-22 Sold (Public Records) $115,000 Public Records
  • 2022-04-14 Sold (MLS) $115,000 GAOR
  • 2022-01-20 Listed $115,000 GAOR
  • 2016-06-14 Sold (Public Records) $71,000 Public Records
  • 2016-06-13 Sold (MLS) $71,000 GAOR
  • 2016-06-01 Listed $71,000 GAOR
  • 2010-06-11 Sold (Public Records) $71,500 Public Records

Property tax history

+11.6%/yr

Latest (2025): $3,130 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…