CashFlowRE
Sign in Sign up
914 Pickens Ave
B Composite 71.38
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.1/5.0
  • Schools +3.9/10.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$50,000

914 Pickens Ave · Anderson, SC 29621
3 bd · 2.0 ba · 1,003 sqft · Other public records · 6 Days on market
7,405 sqft lot

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

Listing remarks MLS

No flowery words or fake promises of grandeur from us to YOU. .. this one's a project on 914 Pickens Avenue! The owner acquired this home years ago along with other homes and never intended to keep it, but it was renting (in it's current condition) for $650/month so he kept it for a while! It needs more than paint and flooring - there have been no formal inspections, but there are visible indications of more notable repairs expected. To the best of the owner's knowledge, this can be known about the property: metal roof was reported to owner as being about 5 years old; there is a new 200 amp electrical service panel and hard wired smoke detectors. A new water line was installed from the road to the house in 2025. A handicap ramp was installed in 2024. Window units are at the home. No information on whether or not they work. Home to be sold AS IS, WHERE IS. Cash buyers (or select hard money lender) buyers only. Home will not qualify for conventional financing.

Key facts

  • 7,405 sq ft lot
  • Listed 6 days

Property features AI

Finance

  • Other: Lead-based paint disclosure required; Residential property disclosure required
  • HOA & community: No HOA fees

Exterior

  • Parking: Driveway (see remarks); Other/see remarks parking details
  • Security: Smoke detector
  • Utilities: Public water; Public sewer; Other type water heater (see remarks); Public garbage pickup
  • Home design: Single-story home (1 story); Approximately 50+ years old
  • Construction: Wood exterior; Metal roof; Crawl space foundation
  • Exterior features: Enclosed porch; Some storm doors and some storm windows; Fenced yard; Corner lot; Level yard; Outbuilding (storage)

Interior

  • Kitchen: Kitchen area (approx. 17 x 5); Stand-alone electric range
  • Bedrooms: Three bedrooms on the main level; Primary bedroom on main level with full bath and tub/shower (approx. 17 x 11); Second bedroom approx. 16 x 16; Third bedroom approx. 16 x 15
  • Flooring: Hardwood floors; Vinyl flooring
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: No central heat system; Wall/window cooling units
  • Interior features: 9-foot (or higher) ceilings; Ceiling fans; Smoke detector; Laminate countertops; Two masonry fireplaces; Exterior ramp
  • Laundry & utility: First-floor laundry with 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 3-bed/2.0-bath other listed at $50k.

Deal economics

  • At list price, monthly cash flow is $801 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Cap rate 25.5% vs local median 3.3% in Anderson — 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 67/100 on livability (#98 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: amenities C-, crime F, commute F.
  • Anderson 05 (suburban): math 44% / reading 49% proficiency, ranked #20 of 80 in SC (top 25%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Calhoun Academy of The Arts (math 41% / reading 37%, grade F, #301 of 597 statewide, top 51%, 473 students, 100% FRL) — zoned schools average 100% FRL vs 52% district-wide (48 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+6.5%/yr); 678 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $346 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 6.5% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $27k; list at $50k implies a 85% gain — meaningful room to come down on a strong offer.

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 $50,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
2.91%
Cap rate
25.53%
Cash-on-cash
68.69%
DSCR
4.06
GRM
2.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 6.55% rent growth · sell at horizon

5-year hold
IRR
72.1%
Equity multiple
4.45×
Total profit
$48,342
Equity at exit
$7,455
10-year hold
IRR
77.1%
Equity multiple
10.40×
Total profit
$131,655
Equity at exit
$4,323

Cash invested: $14,000 (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 29621

Rents YoY
6.5%
Active inventory
678
Price-to-rent
2.9×

Monthly cashflow live

Estimated rent
$1,454 high interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$64 /mo · $768/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$305
Net cashflow
$801

Break-even live

Break-even rent $439
Max offer price $50,000
Occupancy floor 40%

Sensitivity live

Price -10% $830 -5% $816 +0% $801 +5% $787 +10% $773
Rent -10% $687 -5% $744 +0% $801 +5% $859 +10% $916
Rate -1.0pp $827 -0.5pp $814 base $801 +0.5pp $788 +1.0pp $775

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
$12,500
Closing costs
$1,500
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
902 Pickens St Anderson, SC 2.0 1.0 1185 $1,195 $1.01 24d 1 0.09mi
531 Mildred St Anderson, SC 2.0 1.0 800 $950 $1.19 3d 1 0.49mi
509 N Fant St Anderson, SC 3.0 1.5 1500 $1,450 $0.97 21d 1 0.82mi
611 Bonham Ct Unit A Anderson, SC 2.0 1.0 963 $1,150 $1.19 24d 1 0.95mi
121 E Sharpe St Unit 123 Anderson, SC 2.0 1.0 840 $1,075 $1.28 24d 1 0.96mi
402 N Main St Anderson, SC 2.0 1.0–1.5 526 $2,195 $4.17 3d 5 1.00mi
201 S Murray Ave Anderson, SC 1.0–2.0 1.0–2.0 1010 $2,200 $2.18 3d 1 1.03mi
119 Woodland Dr Unit B Anderson, SC 2.0 1.5 1100 $895 $0.81 24d 1 1.14mi
209 Polaris St Anderson, SC 3.0 2.0 1500 $1,500 $1.00 11d 1 1.36mi
226 Islay WAY Anderson, SC 3.0 2.5 1411 $1,695 $1.20 3d 1 1.38mi

Listing history 7 events

  1. 2026-06-13
    status $50,000 Pending 6 DOM
  2. 2026-06-10
    days on market $50,000 Active 6 DOM
  3. 2026-06-09
    days on market $50,000 Active 5 DOM
  4. 2026-06-08
    days on market $50,000 Active 4 DOM
  5. 2026-06-07
    days on market $50,000 Active 3 DOM
  6. 2026-06-05
    remarks 699-char remark
  7. 2026-06-05
    listed $50,000 Active 1 DOM

ⓘ 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
$768 · $64/mo
Projected year-2 tax
$768 · $64/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 ≥106°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 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
$17,445
− Mortgage interest
−$2,801
− Property taxes
−$768
− Insurance
−$250
− Repairs & maintenance
−$1,396
− Management
−$1,396
− Depreciation
−$1,455
Taxable income
$9,381
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,251
After-tax cash flow
$7,366/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 05
NCES district ID
4500900
Math proficiency
44% ▼ -4.00%
Reading proficiency
49% ▲ 2.00%
Median HH income
$39,718
Composite
38.89/100
National rank
#4098
State rank
#20 of 80 in SC

Livability — Anderson

Score
67/100
State rank
#98
US rank
#10772

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anderson, SC
County
Anderson County · 99,076 people
City population
87,992
Metro
Greenville-Anderson, SC
Population (ZIP)
46,482
Household income
$74,256
Rent vs Own
26.5% rent · 73.5% own
Severe rent burden
1268.0

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 (74%)
Race & ethnicity
White 74% Black 15% Two or more races 6% Hispanic / Latino 4% Asian 2%
Common ancestry
Serbian 3% Slovak 3% Romanian 3%
Foreign-born
5% · Canada, China
Languages at home
93% English-only · Spanish 3% Russian/Polish/Slavic 1% Other Indo-European 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
▼ -173.39%
Current HPI
233.3422
Rent YoY
▲ 6.55%
Metro
Greenville-Anderson, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+127.3% since first listed
4 events — show timeline
  • 2026-06-04 Listed $50,000 WUMLS
  • 2026-06-04 Listed $50,000 Greater Greenville MLS
  • 2004-05-24 Sold (Public Records) $27,000 Public Records
  • 1999-09-08 Sold (Public Records) $22,000 Public Records

Property tax history

+0.2%/yr

Latest (2025): $768 · -2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…