CashFlowRE
Sign in Sign up
No image
B- Composite 67.14
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
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • ARV discount +7.5/15.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$70,000

311 Arthur Blvd · Union, SC 29379
2 bd · 1.0 ba · 1,240 sqft · SingleFamily public records · 178 Days on market
0.43 ac lot ↓ 42% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Special! Fix & Flip or Buy & Hold. Priced to Sell – Huge Potential! Attention investors and savvy buyers! This 1,240 sq. ft. home sits on a spacious huge lot and is ready for your vision. Whether you're looking for your next fix & flip or a rental property, this diamond in the rough is priced right and ready for transformation. This home is being sold AS-IS, making it an ideal opportunity for those looking to add value and maximize returns. Don’t miss out on this rare find—schedule a showing today and unlock the possibilities!

Key facts

  • 0.43 acre lot
  • Listed 178 days

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 single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $373 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.7% vs local median 2.8% in Union — 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 52/100 on livability (#359 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: crime F, amenities F, commute F.
  • Union 01 (town): math 23% / reading 33% proficiency, ranked #60 of 80 in SC (top 75%) — 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: Foster Park Elementary (math 23% / reading 23%, grade F, #469 of 597 statewide, top 79%, 456 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: 121 active listings in the ZIP; 57 units permitted in Union County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $484 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Union County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 178 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $50k (42%) 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→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $61,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 178 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.47%
Cap rate
12.68%
Cash-on-cash
22.82%
DSCR
2.02
GRM
5.7

CMA / ARV

ARV (on-the-fly)
$142,600
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
715 Arthur Blvd Blvd 0.28mi 3/1.5 (+1) 1,230 (-1%) 8mo $179,900 $146 72
301 Catawba St 0.25mi 3/2.0 (+1) 1,288 (+4%) 2mo $195,000 $151 71
104 Mcpherson St 0.18mi 3/1.5 (+1) 1,345 (+8%) 12mo $138,000 $103 60
118 Brockman Heights Dr 0.24mi 3/2.0 (+1) 1,368 (+10%) 12mo $50,000 $37 52
200 Brockman Hts 0.27mi 3/1.0 (+1) 1,379 (+11%) 16mo $130,000 $94 51
115 Wedgewood Ct 0.34mi 3/1.5 (+1) 1,344 (+8%) 21mo $131,000 $97 46
113 Hillcrest Dr 0.54mi 3/1.0 (+1) 1,367 (+10%) 12mo $180,000 $132 42
117 Hillcrest Dr 0.56mi 2/1.0 1,376 (+11%) 23mo $158,000 $115 36
112 Chelsea Ct 0.73mi 3/2.0 (+1) 1,143 (-8%) 15mo $172,800 $151 32

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
15.7%
Equity multiple
1.63×
Total profit
$12,388
Equity at exit
$10,437
10-year hold
IRR
24.4%
Equity multiple
3.11×
Total profit
$41,317
Equity at exit
$6,052

Cash invested: $19,600 (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 29379

Home prices YoY
-31.6%
Active inventory
121
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,031 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$46 /mo · $548/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$217
Net cashflow
$373

Break-even live

Break-even rent $559
Max offer price $70,000
Occupancy floor 59%

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
$17,500
Closing costs
$2,100
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 12 events

  1. 2025-09-22
    status Pending 578-char remark
    Show marketing remark (578 chars)

    Investor Special! Fix & Flip or Buy & Hold. Priced to Sell – Huge Potential! Attention investors and savvy buyers! This 1,240 sq. ft. home sits on a spacious huge lot and is ready for your vision. Whether you're looking for your next fix & flip or a rental property, this diamond in the rough is priced right and ready for transformation. This home is being sold AS-IS, making it an ideal opportunity for those looking to add value and maximize returns. Don’t miss out on this rare find—schedule a showing today and unlock the possibilities!

  2. 2025-09-11
    status Pending
  3. 2025-08-19
    price $70,000
    Show marketing remark (578 chars)

    Investor Special! Fix & Flip or Buy & Hold. Priced to Sell – Huge Potential! Attention investors and savvy buyers! This 1,240 sq. ft. home sits on a spacious huge lot and is ready for your vision. Whether you're looking for your next fix & flip or a rental property, this diamond in the rough is priced right and ready for transformation. This home is being sold AS-IS, making it an ideal opportunity for those looking to add value and maximize returns. Don’t miss out on this rare find—schedule a showing today and unlock the possibilities!

  4. 2025-08-19
    price $70,000 578-char remark
    Show marketing remark (578 chars)

    Investor Special! Fix & Flip or Buy & Hold. Priced to Sell – Huge Potential! Attention investors and savvy buyers! This 1,240 sq. ft. home sits on a spacious huge lot and is ready for your vision. Whether you're looking for your next fix & flip or a rental property, this diamond in the rough is priced right and ready for transformation. This home is being sold AS-IS, making it an ideal opportunity for those looking to add value and maximize returns. Don’t miss out on this rare find—schedule a showing today and unlock the possibilities!

  5. 2025-07-08
    price $80,000
  6. 2025-07-07
    price $80,000 578-char remark
    Show marketing remark (578 chars)

    Investor Special! Fix & Flip or Buy & Hold. Priced to Sell – Huge Potential! Attention investors and savvy buyers! This 1,240 sq. ft. home sits on a spacious huge lot and is ready for your vision. Whether you're looking for your next fix & flip or a rental property, this diamond in the rough is priced right and ready for transformation. This home is being sold AS-IS, making it an ideal opportunity for those looking to add value and maximize returns. Don’t miss out on this rare find—schedule a showing today and unlock the possibilities!

  7. 2025-05-15
    price $90,000
    Show marketing remark (578 chars)

    Investor Special! Fix & Flip or Buy & Hold. Priced to Sell – Huge Potential! Attention investors and savvy buyers! This 1,240 sq. ft. home sits on a spacious huge lot and is ready for your vision. Whether you're looking for your next fix & flip or a rental property, this diamond in the rough is priced right and ready for transformation. This home is being sold AS-IS, making it an ideal opportunity for those looking to add value and maximize returns. Don’t miss out on this rare find—schedule a showing today and unlock the possibilities!

  8. 2025-05-15
    price $90,000 578-char remark
    Show marketing remark (578 chars)

    Investor Special! Fix & Flip or Buy & Hold. Priced to Sell – Huge Potential! Attention investors and savvy buyers! This 1,240 sq. ft. home sits on a spacious huge lot and is ready for your vision. Whether you're looking for your next fix & flip or a rental property, this diamond in the rough is priced right and ready for transformation. This home is being sold AS-IS, making it an ideal opportunity for those looking to add value and maximize returns. Don’t miss out on this rare find—schedule a showing today and unlock the possibilities!

  9. 2025-04-20
    price $105,000
    Show marketing remark (578 chars)

    Investor Special! Fix & Flip or Buy & Hold. Priced to Sell – Huge Potential! Attention investors and savvy buyers! This 1,240 sq. ft. home sits on a spacious huge lot and is ready for your vision. Whether you're looking for your next fix & flip or a rental property, this diamond in the rough is priced right and ready for transformation. This home is being sold AS-IS, making it an ideal opportunity for those looking to add value and maximize returns. Don’t miss out on this rare find—schedule a showing today and unlock the possibilities!

  10. 2025-04-20
    price $105,000 578-char remark
    Show marketing remark (578 chars)

    Investor Special! Fix & Flip or Buy & Hold. Priced to Sell – Huge Potential! Attention investors and savvy buyers! This 1,240 sq. ft. home sits on a spacious huge lot and is ready for your vision. Whether you're looking for your next fix & flip or a rental property, this diamond in the rough is priced right and ready for transformation. This home is being sold AS-IS, making it an ideal opportunity for those looking to add value and maximize returns. Don’t miss out on this rare find—schedule a showing today and unlock the possibilities!

  11. 2025-03-18
    listed $119,900 Active 578-char remark
    Show marketing remark (578 chars)

    Investor Special! Fix & Flip or Buy & Hold. Priced to Sell – Huge Potential! Attention investors and savvy buyers! This 1,240 sq. ft. home sits on a spacious huge lot and is ready for your vision. Whether you're looking for your next fix & flip or a rental property, this diamond in the rough is priced right and ready for transformation. This home is being sold AS-IS, making it an ideal opportunity for those looking to add value and maximize returns. Don’t miss out on this rare find—schedule a showing today and unlock the possibilities!

  12. 2025-03-17
    listed $119,900 Active

ⓘ 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
$548 · $46/mo
Projected year-2 tax
$548 · $46/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 ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 11% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$12,375
− Mortgage interest
−$3,921
− Property taxes
−$548
− Insurance
−$350
− Repairs & maintenance
−$990
− Management
−$990
− Depreciation
−$2,036
Taxable income
$3,539
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$849
After-tax cash flow
$3,624/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
Union 01
NCES district ID
4503750
Math proficiency
23% ▼ -9.00%
Reading proficiency
33% ▬ 0.00%
Median HH income
$34,709
Composite
23.05/100
National rank
#7971
State rank
#60 of 80 in SC

Livability — Union

Score
52/100
State rank
#359
US rank
#25100

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Union, SC
Population (ZIP)
17,580

Population outlook (Union County) Hauer SSP2

Today (2025)
25,518 people
By 2030
24,099 · -5.6%
By 2040
21,133 · -17.2%
By 2050
18,314 · -28.2%
By 2075
13,235 · -48.1%
By 2100
9,565 · -62.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (62%)
Race & ethnicity
White 62% Black 31% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Lithuanian 1% Serbian 1% Slovak 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Union

2024 margin
Solid R (+32.7) · D 33.2% · R 65.9%
2008→2024 swing
-21.5pp toward R · 2008: -11.2pp · 2024: -32.7pp
All cycles
2024: R+32.7 2020: R+24.5 2016: R+19.3 2012: R+6.5 2008: R+11.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -72.94%
Current HPI
158.1075
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

-41.6% since first listed
12 events — show timeline
  • 2025-09-22 Pending SPMLS
  • 2025-09-11 Pending Greater Greenville MLS
  • 2025-08-19 Price Changed $70,000 Greater Greenville MLS
  • 2025-08-19 Price Changed $70,000 SPMLS
  • 2025-07-08 Price Changed $80,000 Greater Greenville MLS
  • 2025-07-07 Price Changed $80,000 SPMLS
  • 2025-05-15 Price Changed $90,000 Greater Greenville MLS
  • 2025-05-15 Price Changed $90,000 SPMLS
  • 2025-04-20 Price Changed $105,000 Greater Greenville MLS
  • 2025-04-20 Price Changed $105,000 SPMLS
  • 2025-03-18 Listed $119,900 SPMLS
  • 2025-03-17 Listed $119,900 Greater Greenville MLS

Property tax history

+36.2%/yr

Latest (2025): $548 · +7.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…