CashFlowRE
Sign in Sign up
306 Pecos Ridge Rd
D Composite 43.98
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 +14.7/30.0
  • ARV discount +9.5/15.0
  • DSCR +4.5/10.0
  • Livability +3.8/5.0
  • Schools +3.2/10.0
  • 1% rule +2.9/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$214,900

306 Pecos Ridge Rd · Spartanburg, SC 29369
2 bd · 2.0 ba · 1,196 sqft · SingleFamily public records · 9 Days on market
Built 1997 4,791 sqft lot Est $225k · at est. $13/mo HOA · 1% of rent

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

Listing remarks MLS

Don't miss out on this well maintained patio home located perfectly on Spartanburg's westside close to shopping, schools and food. Feel the warmth as you walk up on the cozy front porch and enter into the inviting living space with a gas log fireplace for those chilly nights. This space connects you to the carport, dining area and hallway leading to the hall bath and two large comfortable bedrooms with walkin closets. Beyond the dining area is the kitchen with lots of cabinet space, pantry and laundry area. Enjoy your evenings out back on the covered patio right off the kitchen in your fenced in yard. Set up a viewing today.

Key facts

  • Covered patio
  • Gas log fireplace
  • Cozy front porch

Tags

COZY FRONT PORCHGAS LOG FIREPLACECOVERED PATIOFENCED IN YARD

Property features AI

Finance

  • Other: Lot on a cul-de-sac with fenced, level yard and underground utilities; Approximate lot dimensions: 50 x 95 x 50 x 95; Lot size: 1/2 acre or less; Approx. finished living area: 1,196
  • HOA & community: Located in an HOA; HOA provides street lights; Community lighting

Exterior

  • Parking: Attached carport (1-car) with paved concrete driveway; Driveway parking
  • Security: Owned security system; Smoke detectors
  • Utilities: Public water; Public sewer; Gas water heater; Private garbage pickup
  • Home design: Single-story residence; Built in 1997; Slab foundation; Residential property (discovery required)
  • Construction: Architectural roof; Vinyl siding exterior
  • Exterior features: Front porch; Covered back porch; Patio; Some storm doors; Tilt-out windows; Thermal windows; Vinyl/aluminum trim; Vinyl siding

Interior

  • Kitchen: Dishwasher; Disposal; Refrigerator; Electric freestanding range; Built-in microwave; Solid surface and laminate countertops
  • Bedrooms: 2 bedrooms on the main level; Primary bedroom on main level with full bath, tub/shower and walk-in closet; Primary bedroom approx. 15 x 12; Second bedroom approx. 15 x 12
  • Flooring: Carpet; Ceramic tile; Laminate flooring; Vinyl
  • Bathrooms: 2 full bathrooms (both on the main level)
  • Heating & cooling: Forced air heating (natural gas); Central electric cooling
  • Interior features: Attic with disappearing stairs; Ceiling fans; Blown and smooth ceilings; Cable available; Owned security system; Smoke detectors; Walk-in closet; Pantry closet; Window treatments remain; Gas log fireplace
  • Laundry & utility: Laundry on first floor in closet-style space; Washer connection; Electric dryer hookup; Garage storage

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/2.0-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $55 ($659/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 $169k (21.3% below list).
  • Recommended offer: $169k (21.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 3.9% in Spartanburg — 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 76/100 on livability (#24 in SC, #3,679 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Spartanburg 06 (suburban): math 33% / reading 42% proficiency, ranked #35 of 80 in SC (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Roebuck Elementary (math 40% / reading 37%, grade F, #306 of 597 statewide, top 51%, 800 students, 84% FRL); Dorman High (math 46% / reading 78%, grade B-, #99 of 196 statewide, top 53%, 3,808 students, 75% FRL) — zoned schools average 80% FRL vs 48% district-wide (31 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 50% at this address vs 38% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the Spartanburg 06 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+1.8%/yr); 357 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $6k 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

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 19y 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 $106k; list at $215k implies a 103% gain — meaningful room to come down on a strong offer.

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 $169,093 (21.3% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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?
  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
0.79%
Cap rate
6.60%
Cash-on-cash
1.10%
DSCR
1.05
GRM
10.6

CMA / ARV

ARV (on-the-fly)
$224,848
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
105 Peccole Pass Ln 0.02mi 2/2.0 1,229 (+3%) 5mo $215,000 $175 90
2285 Davenport Ct 0.29mi 3/2.0 (+1) 1,224 (+2%) 1mo $250,000 $204 77
2141 Pomerol Dr 0.27mi 3/2.0 (+1) 1,268 (+6%) 1mo $238,000 $188 72
708 Larado Ct 0.09mi 2/2.0 1,369 (+14%) 3mo $215,000 $157 69
2240 Davenport Court Ct 0.37mi 3/2.0 (+1) 1,247 (+4%) 2mo $244,575 $196 69
2224 Davenport Court Ct 0.39mi 3/2.0 (+1) 1,247 (+4%) 7mo $247,075 $198 64
728 Cerons St 0.21mi 3/2.0 (+1) 1,345 (+12%) 1mo $268,000 $199 64
58 Arbours West Ln 0.35mi 2/2.0 1,300 (+9%) 7mo $228,000 $175 63
111 Linville Dr 0.72mi 3/1.5 (+1) 1,196 (0%) 7mo $190,000 $159 54
214 Ashton Dr 0.48mi 3/2.0 (+1) 1,346 (+12%) 1mo $229,000 $170 51
2209 Davenport Court Ct 0.40mi 3/2.0 (+1) 1,368 (+14%) 2mo $260,065 $190 51
2208 Davenport Court Ct 0.38mi 3/2.0 (+1) 1,368 (+14%) 6mo $254,900 $186 48

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 · 1.75% rent growth · sell at horizon

5-year hold
IRR
-15.8%
Equity multiple
0.44×
Total profit
$-33,525
Equity at exit
$32,042
10-year hold
IRR
-9.5%
Equity multiple
0.44×
Total profit
$-33,501
Equity at exit
$18,581

Cash invested: $60,172 (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 29369

Home prices YoY
-27.4%
Rents YoY
1.8%
Active inventory
357
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$1,691 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$51 /mo · $617/yr
Insurance
$90
HOA
$13
Vacancy / Maint / Mgmt
$355
Net cashflow
$55

Break-even live

Break-even rent $1,621
Max offer price $214,900
Occupancy floor 92%

Sensitivity live

Price -10% $177 -5% $116 +0% $55 +5% $-6 +10% $-67
Rent -10% $-79 -5% $-12 +0% $55 +5% $122 +10% $189
Rate -1.0pp $163 -0.5pp $110 base $55 +0.5pp $-1 +1.0pp $-57

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
$53,725
Closing costs
$6,447
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2180 Davenport Ct Moore, SC 3.0 2.0 1456 $2,000 $1.37 15d 1 0.35mi
202 Tower Dr Moore, SC 3.0 2.0 1008 $1,700 $1.69 23d 1 0.85mi
460 E Blackstock Rd Spartanburg, SC 3.0 1.5 1020 $1,275 $1.25 5d 1 1.11mi
430 E Blackstock Rd Spartanburg, SC 1.0–2.0 1.0 721 $915 $1.27 13d 1 1.27mi

HOA detail

Monthly dues
$13 · $156/yr
Likely covers
gas

Listing history 7 events

  1. 2026-06-22
    days on market $214,900 Active 9 DOM
  2. 2026-06-18
    days on market $214,900 Active 6 DOM
  3. 2026-06-17
    days on market $214,900 Active 5 DOM
  4. 2026-06-16
    days on market $214,900 Active 4 DOM
  5. 2026-06-15
    days on market $214,900 Active 3 DOM
  6. 2026-06-13
    remarks 632-char remark
  7. 2026-06-13
    listed $214,900 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
$617 · $51/mo
Projected year-2 tax
$1,225 · $102/mo
Expected delta
+$608/yr (+$51/mo · 98.6%)

ⓘ 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 · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$20,291
− Mortgage interest
−$12,038
− Property taxes
−$617
− Insurance
−$1,074
− Repairs & maintenance
−$1,623
− Management
−$1,623
− HOA
−$156
− Depreciation
−$6,252
Taxable loss
−$3,092
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$742
After-tax cash flow
$1,401/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 06
NCES district ID
4503630
Math proficiency
33% ▼ -8.00%
Reading proficiency
42% ▼ -2.00%
Median HH income
$46,110
Composite
32.02/100
National rank
#5827
State rank
#35 of 80 in SC

Livability — Spartanburg

Score
76/100
State rank
#24
US rank
#3679

Category grades

Amenities A+ Commute A+ 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

County
Spartanburg County · 258,607 people
City population
120,406
Metro
Spartanburg, SC
Population (ZIP)
16,503
Household income
$82,924
Rent vs Own
13.3% rent · 86.7% own
Severe rent burden
199.0

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
Predominantly White (65%)
Race & ethnicity
White 65% Black 20% Hispanic / Latino 11% Two or more races 9% Asian 2%
Hispanic origin (detail)
Mexican 4% Cuban 3%
Common ancestry
Italian 2% Lithuanian 2% Slovak 1%
Foreign-born
8% · Canada, Jamaica, Dominican Republic
Languages at home
87% English-only · Spanish 10% Other Indo-European 1% 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
▼ -80.31%
Current HPI
212.4242
Rent YoY
▲ 1.75%
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

+1295.5% since first listed
9 events — show timeline
  • 2026-06-12 Listed $214,900 Greater Greenville MLS
  • 2026-06-12 Listed $214,900 SPMLS
  • 2008-08-29 Sold (Public Records) $106,000 Public Records
  • 2008-08-26 Sold (MLS) $106,000 SPMLS
  • 2008-07-01 Listed $106,000 SPMLS
  • 2007-05-21 Sold (Public Records) $101,250 Public Records
  • 2007-05-17 Sold (MLS) $101,250 SPMLS
  • 2007-01-04 Listed $99,500 SPMLS
  • 2001-01-01 Sold (Public Records) $15,400 Public Records

Property tax history

+5.4%/yr

Latest (2025): $617 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…