CashFlowRE
Sign in Sign up
307 Bowling Green Rd
B- Composite 66.53
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
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$39,900

307 Bowling Green Rd · Marion, SC 29571
3 bd · 2.0 ba · 1,056 sqft · Other · 136 Days on market
Built 1984 0.98 ac lot ↓ 33% since listing

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

Listing remarks

Great price!This 3-bedroom, 2-bath home is full of potential and ready for your vision. With some updating, this property could truly shine—making it a great buy for homeowners or investors looking to add value. Affordable, spacious, and packed with possibilities on. 98 ac! Cash only Marketed via an online event at Hubzu (void where prohibited). Seller will review all offers.

Key facts

  • 0.98 acre lot
  • 6 parking spots
  • Built 1984

Property features AI

Finance

  • HOA & community: Monthly association fee

Exterior

  • Parking: Parking for 6 vehicles
  • Home design: Double-wide mobile home; Resale property
  • Exterior features: Nearly 1-acre lot; Zoned residential

Interior

  • Bathrooms: 2 full bathrooms
  • Interior features: Unfurnished; Tub shower

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 $40k.

Deal economics

  • At list price, monthly cash flow is $628 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $40k).
  • Recommended offer: $35k (12.0% below list) — sets the bar for market timing.
  • Cap rate 25.2% vs local median 3.3% in Marion — 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 55/100 on livability (#306 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Marion 10 (town): math 9% / reading 23% proficiency, ranked #79 of 80 in SC (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 79% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 122 active listings in the ZIP; 76 units permitted in Marion County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $276 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Marion County population projected at -26% 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 $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 136 days — a 12% lower offer ($35k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $35,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 136 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
2.77%
Cap rate
25.18%
Cash-on-cash
67.45%
DSCR
4.00
GRM
3.0

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
66.8%
Equity multiple
4.00×
Total profit
$33,525
Equity at exit
$5,949
10-year hold
IRR
71.0%
Equity multiple
8.22×
Total profit
$80,678
Equity at exit
$3,450

Cash invested: $11,172 (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 29571

Active inventory
122
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$1,103 medium interval (Pro) →
Mortgage (P&I)
$209
Tax from tax record
$18 /mo · $213/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$232
Net cashflow
$628

Break-even live

Break-even rent $308
Max offer price $39,900
Occupancy floor 38%

Sensitivity live

Price -10% $651 -5% $639 +0% $628 +5% $617 +10% $605
Rent -10% $541 -5% $584 +0% $628 +5% $672 +10% $715
Rate -1.0pp $648 -0.5pp $638 base $628 +0.5pp $618 +1.0pp $607

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
$9,975
Closing costs
$1,197
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 18 events

  1. 2026-06-18
    days on market $39,900 Active 136 DOM
  2. 2026-06-17
    pricedays on market $39,900 Active 135 DOM
  3. 2026-06-16
    days on market $49,900 Active 134 DOM
  4. 2026-06-15
    days on market $49,900 Active 133 DOM
  5. 2026-06-14
    days on market $49,900 Active 131 DOM
  6. 2026-06-13
    days on market $49,900 Active 130 DOM
  7. 2026-06-10
    days on market $49,900 Active 128 DOM
  8. 2026-06-09
    days on market $49,900 Active 127 DOM
  9. 2026-06-08
    days on market $49,900 Active 126 DOM
  10. 2026-06-07
    days on market $49,900 Active 125 DOM
  11. 2026-06-05
    days on market $49,900 Active 122 DOM
  12. 2026-06-03
    days on market $49,900 Active 121 DOM
  13. 2026-06-02
    days on market $49,900 Active 120 DOM
  14. 2026-06-01
    days on market $49,900 Active 119 DOM
  15. 2026-05-31
    days on market $49,900 Active 118 DOM
  16. 2026-05-30
    days on market $49,900 Active 117 DOM
  17. 2026-04-15
    price $49,900
  18. 2026-01-30
    listed $74,900 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
$213 · $18/mo
Projected year-2 tax
$227 · $19/mo
Expected delta
+$14/yr (+$1/mo · 6.6%)

ⓘ 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 7/10 Severe 7 d/yr ≥108°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$13,239
− Mortgage interest
−$2,235
− Property taxes
−$213
− Insurance
−$200
− Repairs & maintenance
−$1,059
− Management
−$1,059
− Depreciation
−$1,161
Taxable income
$7,312
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,755
After-tax cash flow
$5,780/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
Marion 10
NCES district ID
4503908
Math proficiency
9% ▼ -9.00%
Reading proficiency
23% ▲ 1.00%
Median HH income
$31,200
Composite
12.75/100
National rank
#9600
State rank
#79 of 80 in SC

Livability — Marion

Score
55/100
State rank
#306
US rank
#23400

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
13,788

Population outlook (Marion County) Hauer SSP2

Today (2025)
29,121 people
By 2030
27,539 · -5.4%
By 2040
24,391 · -16.2%
By 2050
21,566 · -25.9%
By 2075
15,537 · -46.6%
By 2100
10,680 · -63.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (57%)
Race & ethnicity
Black 57% White 40% Hispanic / Latino 2%
Common ancestry
Serbian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Marion

2024 margin
D (+10.5) · D 54.6% · R 44.1% · Other 1.2%
2008→2024 swing
-15.2pp toward R · 2008: 25.7pp · 2024: 10.5pp
All cycles
2024: D+10.5 2020: D+21.5 2016: D+21.7 2012: D+29.8 2008: D+25.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -90.98%
Current HPI
125.5834
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

-33.4% since first listed
2 events — show timeline
  • 2026-04-15 Price Changed $49,900 CCAR
  • 2026-01-30 Listed $74,900 CCAR

Property tax history

+25.4%/yr

Latest (2022): $213 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…