CashFlowRE
Sign in Sign up
101 Parker St
D- Composite 37.45
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 +15.9/30.0
  • DSCR +4.9/10.0
  • Schools +4.1/10.0
  • 1% rule +3.7/10.0
  • Livability +3.4/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$175,000

101 Parker St · Duncan, SC 29334
2 bd · 1.0 ba · 773 sqft · SingleFamily public records · 88 Days on market
Built 1925 10,105 sqft lot Est $131k · 34% over

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

Listing remarks MLS

This 2 bedroom 1 bath cozy home has many modern updated features! The exterior features include a cover front porch perfect for those southern mornings and evenings. Deck at the back of the home for watching the kids play in the fenced-in large back yard. The roof and HVAC are only a few years old. The interior paint, vinyl flooring, stainless kitchen appliances and some light fixtures are only a few years old as well. This home is conveniently located just a block off Main Street in desirable school district #5.

Key facts

  • Ample cabinet space
  • Outdoor space
  • Convenient location

Tags

WELCOMING LIVING AREAAMPLE CABINET SPACEOUTDOOR SPACECONVENIENT LOCATIONEASY ACCESS TO LOCAL SHOPS

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family property
  • Construction: Crawlspace foundation
  • Exterior features: Vinyl exterior; Paved road access; Lot about 0.232 acres

Interior

  • Bedrooms: Master bedroom on the main level
  • Bathrooms: One full bathroom
  • Interior features: Central heating and central cooling

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 $175k.

Deal economics

  • At list price, monthly cash flow is $84 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $152k (13.0% below list).
  • Recommended offer: $152k (13.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 4.7% in Duncan — 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 68/100 on livability (#78 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D+, employment D, amenities D-.
  • Spartanburg 05 (suburban): math 45% / reading 51% proficiency, ranked #13 of 80 in SC (top 16%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Duncan Elementary School of The Arts (math 30% / reading 37%, grade F, #362 of 597 statewide, top 61%, 689 students, 100% FRL); D. R. Hill Middle (math 28% / reading 38%, grade F, #116 of 229 statewide, top 51%, 702 students, 80% FRL); James F. Byrnes High (math 31% / reading 75%, grade C-, #140 of 196 statewide, top 72%, 2,217 students, 56% FRL) — zoned schools average 79% FRL vs 39% district-wide (39 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.5%/yr); 143 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 3,129 units permitted in Spartanburg County in 2024 (40 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.
  • Spartanburg County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 88 days — a 6% lower offer ($164k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 7y 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.

Risks & watch-outs

  • Watch-outs: built in 1925 — 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 $152,190 (13.0% below list)

Questions for the listing agent

  1. It's been on market 88 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — 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. 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?
  6. 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?
  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
0.87%
Cap rate
6.87%
Cash-on-cash
2.06%
DSCR
1.09
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$130,637
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
113 Christopher St 0.28mi 2/1.0 800 (+4%) 6mo $135,000 $169 76
114 S Spencer St 0.40mi 1/1.0 (-1) 752 (-3%) 16mo $86,000 $114 58

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 · 1.52% rent growth · sell at horizon

5-year hold
IRR
-14.6%
Equity multiple
0.48×
Total profit
$-25,261
Equity at exit
$26,093
10-year hold
IRR
-8.4%
Equity multiple
0.51×
Total profit
$-24,122
Equity at exit
$15,131

Cash invested: $49,000 (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 29334

Home prices YoY
-21.7%
Rents YoY
1.5%
Active inventory
143
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,522 medium interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$127 /mo · $1,530/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$320
Net cashflow
$84

Break-even live

Break-even rent $1,415
Max offer price $175,000
Occupancy floor 89%

Sensitivity live

Price -10% $183 -5% $134 +0% $84 +5% $35 +10% $-15
Rent -10% $-36 -5% $24 +0% $84 +5% $144 +10% $204
Rate -1.0pp $172 -0.5pp $129 base $84 +0.5pp $39 +1.0pp $-7

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
$43,750
Closing costs
$5,250
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
610 Universal Dr Lyman, SC 1.0–3.0 1.0–2.5 1060 $1,524 $1.44 15d 11 1.41mi

Listing history 37 events

  1. 2026-06-22
    days on market $175,000 Active 88 DOM
  2. 2026-06-18
    days on market $175,000 Active 85 DOM
  3. 2026-06-17
    days on market $175,000 Active 84 DOM
  4. 2026-06-16
    days on market $175,000 Active 83 DOM
  5. 2026-06-15
    days on market $175,000 Active 82 DOM
  6. 2026-06-14
    days on market $175,000 Active 80 DOM
  7. 2026-06-13
    days on market $175,000 Active 79 DOM
  8. 2026-06-10
    days on market $175,000 Active 77 DOM
  9. 2026-06-09
    days on market $175,000 Active 76 DOM
  10. 2026-06-08
    days on market $175,000 Active 75 DOM
  11. 2026-06-07
    days on market $175,000 Active 74 DOM
  12. 2026-06-02
    days on market $175,000 Active 69 DOM
  13. 2026-06-01
    days on market $175,000 Active 68 DOM
  14. 2026-05-31
    days on market $175,000 Active 67 DOM
  15. 2026-05-30
    days on market $175,000 Active 66 DOM
  16. 2026-03-25
    listed $175,000 Active
  17. 2024-05-15
    soldstatus $165,000
  18. 2024-05-14
    soldstatus $165,000 Sold 518-char remark
    Show marketing remark (518 chars)

    This 2 bedroom 1 bath cozy home has many modern updated features! The exterior features include a cover front porch perfect for those southern mornings and evenings. Deck at the back of the home for watching the kids play in the fenced-in large back yard. The roof and HVAC are only a few years old. The interior paint, vinyl flooring, stainless kitchen appliances and some light fixtures are only a few years old as well. This home is conveniently located just a block off Main Street in desirable school district #5.

  19. 2024-04-06
    status Pending 518-char remark
    Show marketing remark (518 chars)

    This 2 bedroom 1 bath cozy home has many modern updated features! The exterior features include a cover front porch perfect for those southern mornings and evenings. Deck at the back of the home for watching the kids play in the fenced-in large back yard. The roof and HVAC are only a few years old. The interior paint, vinyl flooring, stainless kitchen appliances and some light fixtures are only a few years old as well. This home is conveniently located just a block off Main Street in desirable school district #5.

  20. 2024-03-30
    listed $160,000 Active 518-char remark
    Show marketing remark (518 chars)

    This 2 bedroom 1 bath cozy home has many modern updated features! The exterior features include a cover front porch perfect for those southern mornings and evenings. Deck at the back of the home for watching the kids play in the fenced-in large back yard. The roof and HVAC are only a few years old. The interior paint, vinyl flooring, stainless kitchen appliances and some light fixtures are only a few years old as well. This home is conveniently located just a block off Main Street in desirable school district #5.

  21. 2020-01-21
    soldstatus $89,900
  22. 2020-01-17
    soldstatus $89,900 Sold In-House 479-char remark
    Show marketing remark (479 chars)

    Freshly Updated and Move-In Ready! Two bedroom one bath bungalow in Desirable School District 5! Located just a block off Main Street, this home offers FRESH paint, NEW vinyl flooring, STAINLESS appliances, new HVAC, new ROOF, some NEW light fixtures, covered front porch, and back deck. Convenient Location and is located in USDA Eligible area. Call us today! Note Bedroom 2 does not have a closet. Seller will consider owner financing with a down payment of $10,000.00 or more.

  23. 2019-12-02
    status Pending 479-char remark
    Show marketing remark (479 chars)

    Freshly Updated and Move-In Ready! Two bedroom one bath bungalow in Desirable School District 5! Located just a block off Main Street, this home offers FRESH paint, NEW vinyl flooring, STAINLESS appliances, new HVAC, new ROOF, some NEW light fixtures, covered front porch, and back deck. Convenient Location and is located in USDA Eligible area. Call us today! Note Bedroom 2 does not have a closet. Seller will consider owner financing with a down payment of $10,000.00 or more.

  24. 2019-11-11
    status Active 479-char remark
    Show marketing remark (479 chars)

    Freshly Updated and Move-In Ready! Two bedroom one bath bungalow in Desirable School District 5! Located just a block off Main Street, this home offers FRESH paint, NEW vinyl flooring, STAINLESS appliances, new HVAC, new ROOF, some NEW light fixtures, covered front porch, and back deck. Convenient Location and is located in USDA Eligible area. Call us today! Note Bedroom 2 does not have a closet. Seller will consider owner financing with a down payment of $10,000.00 or more.

  25. 2019-10-31
    status Pending 479-char remark
    Show marketing remark (479 chars)

    Freshly Updated and Move-In Ready! Two bedroom one bath bungalow in Desirable School District 5! Located just a block off Main Street, this home offers FRESH paint, NEW vinyl flooring, STAINLESS appliances, new HVAC, new ROOF, some NEW light fixtures, covered front porch, and back deck. Convenient Location and is located in USDA Eligible area. Call us today! Note Bedroom 2 does not have a closet. Seller will consider owner financing with a down payment of $10,000.00 or more.

  26. 2019-10-28
    price $89,900 479-char remark
    Show marketing remark (479 chars)

    Freshly Updated and Move-In Ready! Two bedroom one bath bungalow in Desirable School District 5! Located just a block off Main Street, this home offers FRESH paint, NEW vinyl flooring, STAINLESS appliances, new HVAC, new ROOF, some NEW light fixtures, covered front porch, and back deck. Convenient Location and is located in USDA Eligible area. Call us today! Note Bedroom 2 does not have a closet. Seller will consider owner financing with a down payment of $10,000.00 or more.

  27. 2019-10-15
    price $94,900 479-char remark
    Show marketing remark (479 chars)

    Freshly Updated and Move-In Ready! Two bedroom one bath bungalow in Desirable School District 5! Located just a block off Main Street, this home offers FRESH paint, NEW vinyl flooring, STAINLESS appliances, new HVAC, new ROOF, some NEW light fixtures, covered front porch, and back deck. Convenient Location and is located in USDA Eligible area. Call us today! Note Bedroom 2 does not have a closet. Seller will consider owner financing with a down payment of $10,000.00 or more.

  28. 2019-09-27
    price $99,500 479-char remark
    Show marketing remark (479 chars)

    Freshly Updated and Move-In Ready! Two bedroom one bath bungalow in Desirable School District 5! Located just a block off Main Street, this home offers FRESH paint, NEW vinyl flooring, STAINLESS appliances, new HVAC, new ROOF, some NEW light fixtures, covered front porch, and back deck. Convenient Location and is located in USDA Eligible area. Call us today! Note Bedroom 2 does not have a closet. Seller will consider owner financing with a down payment of $10,000.00 or more.

  29. 2019-09-14
    price $104,900 479-char remark
    Show marketing remark (479 chars)

    Freshly Updated and Move-In Ready! Two bedroom one bath bungalow in Desirable School District 5! Located just a block off Main Street, this home offers FRESH paint, NEW vinyl flooring, STAINLESS appliances, new HVAC, new ROOF, some NEW light fixtures, covered front porch, and back deck. Convenient Location and is located in USDA Eligible area. Call us today! Note Bedroom 2 does not have a closet. Seller will consider owner financing with a down payment of $10,000.00 or more.

  30. 2019-09-13
    status Active 479-char remark
    Show marketing remark (479 chars)

    Freshly Updated and Move-In Ready! Two bedroom one bath bungalow in Desirable School District 5! Located just a block off Main Street, this home offers FRESH paint, NEW vinyl flooring, STAINLESS appliances, new HVAC, new ROOF, some NEW light fixtures, covered front porch, and back deck. Convenient Location and is located in USDA Eligible area. Call us today! Note Bedroom 2 does not have a closet. Seller will consider owner financing with a down payment of $10,000.00 or more.

  31. 2019-08-14
    historical 479-char remark
    Show marketing remark (479 chars)

    Freshly Updated and Move-In Ready! Two bedroom one bath bungalow in Desirable School District 5! Located just a block off Main Street, this home offers FRESH paint, NEW vinyl flooring, STAINLESS appliances, new HVAC, new ROOF, some NEW light fixtures, covered front porch, and back deck. Convenient Location and is located in USDA Eligible area. Call us today! Note Bedroom 2 does not have a closet. Seller will consider owner financing with a down payment of $10,000.00 or more.

  32. 2019-07-31
    status Pending 479-char remark
    Show marketing remark (479 chars)

    Freshly Updated and Move-In Ready! Two bedroom one bath bungalow in Desirable School District 5! Located just a block off Main Street, this home offers FRESH paint, NEW vinyl flooring, STAINLESS appliances, new HVAC, new ROOF, some NEW light fixtures, covered front porch, and back deck. Convenient Location and is located in USDA Eligible area. Call us today! Note Bedroom 2 does not have a closet. Seller will consider owner financing with a down payment of $10,000.00 or more.

  33. 2019-07-29
    listed $99,900 Active 479-char remark
    Show marketing remark (479 chars)

    Freshly Updated and Move-In Ready! Two bedroom one bath bungalow in Desirable School District 5! Located just a block off Main Street, this home offers FRESH paint, NEW vinyl flooring, STAINLESS appliances, new HVAC, new ROOF, some NEW light fixtures, covered front porch, and back deck. Convenient Location and is located in USDA Eligible area. Call us today! Note Bedroom 2 does not have a closet. Seller will consider owner financing with a down payment of $10,000.00 or more.

  34. 2019-03-27
    soldstatus $48,000 Sold In-House
  35. 2019-03-01
    historical Contingent on Inspection
  36. 2019-02-25
    listed $50,000 Active
  37. 2008-03-28
    soldstatus $22,750

ⓘ 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
$1,530 · $127/mo
Projected year-2 tax
$1,530 · $127/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 ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$18,263
− Mortgage interest
−$9,803
− Property taxes
−$1,530
− Insurance
−$875
− Repairs & maintenance
−$1,461
− Management
−$1,461
− Depreciation
−$5,091
Taxable loss
−$1,957
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$470
After-tax cash flow
$1,480/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
Spartanburg 05
NCES district ID
4503600
Math proficiency
45% ▼ -11.00%
Reading proficiency
51% ▬ 0.00%
Median HH income
$52,127
Composite
41.31/100
National rank
#3512
State rank
#13 of 80 in SC

Livability — Duncan

Score
68/100
State rank
#78
US rank
#9099

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Duncan, SC
County
Spartanburg County · 258,607 people
City population
18,575
Metro
Spartanburg, SC
Population (ZIP)
18,575
Household income
$81,413
Rent vs Own
24.7% rent · 75.3% own
Severe rent burden
300.0

Population outlook (Spartanburg County) Hauer SSP2

Today (2025)
325,495 people
By 2030
338,800 · +4.1%
By 2040
363,471 · +11.7%
By 2050
384,156 · +18.0%
By 2075
430,137 · +32.1%
By 2100
442,733 · +36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (64%)
Race & ethnicity
White 64% Black 22% Hispanic / Latino 9% Two or more races 7% Asian 2%
Hispanic origin (detail)
Mexican 6% Cuban 1%
Common ancestry
Lithuanian 2% Serbian 1% Italian 1%
Foreign-born
9% · Canada, Jamaica
Languages at home
90% English-only · Spanish 4% Other Indo-European 2% Russian/Polish/Slavic 1%

Political lean MEDSL · Spartanburg

2024 margin
Solid R (+33.6) · D 32.6% · R 66.2% · Other 1.2%
2008→2024 swing
-12.0pp toward R · 2008: -21.6pp · 2024: -33.6pp
All cycles
2024: R+33.6 2020: R+27.3 2016: R+30.0 2012: R+23.1 2008: R+21.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -63.74%
Current HPI
230.2483
Rent YoY
▲ 1.52%
Metro
Spartanburg, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+669.2% since first listed
22 events — show timeline
  • 2026-03-25 Listed $175,000 Consolidated MLS
  • 2024-05-15 Sold (Public Records) $165,000 Public Records
  • 2024-05-14 Sold (MLS) $165,000 Greater Greenville MLS
  • 2024-04-06 Pending Greater Greenville MLS
  • 2024-03-30 Listed $160,000 Greater Greenville MLS
  • 2020-01-21 Sold (Public Records) $89,900 Public Records
  • 2020-01-17 Sold (MLS) $89,900 SPMLS
  • 2019-12-02 Pending SPMLS
  • 2019-11-11 Relisted SPMLS
  • 2019-10-31 Pending SPMLS
  • 2019-10-28 Price Changed $89,900 SPMLS
  • 2019-10-15 Price Changed $94,900 SPMLS
  • 2019-09-27 Price Changed $99,500 SPMLS
  • 2019-09-14 Price Changed $104,900 SPMLS
  • 2019-09-13 Relisted SPMLS
  • 2019-08-14 Delisted SPMLS
  • 2019-07-31 Pending SPMLS
  • 2019-07-29 Listed $99,900 SPMLS
  • 2019-03-27 Sold (MLS) $48,000 SPMLS
  • 2019-03-01 Contingent SPMLS
  • 2019-02-25 Listed $50,000 SPMLS
  • 2008-03-28 Sold (Public Records) $22,750 Public Records

Property tax history

+8.2%/yr

Latest (2025): $1,530 · +53.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…