301 D St · Anderson, SC 29625

$95,000

4 bd · 1.0 ba · 1,458 sqft · Other public records · 359 Days on market

---

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
• Schools +3.9/10.0
• Livability +3.4/5.0
• Rent growth +2.7/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

Investor’s Dream! 301 D Street is a well-located property offering excellent potential as a rental investment or resale opportunity. Just minutes from downtown Anderson, this home is ideally positioned for strong rental demand and future value growth. This property is being offered as part of a 15-home investment portfolio, making it a great opportunity for investors looking to scale quickly in a growing market. Don’t miss out on this income-producing property!

Key facts

• Listed 359 days

Property features AI

Exterior

• Utilities: Public water; Public sewer
• Home design: Single-story home; Over 50 years old; Aluminum siding
• Construction: Crawlspace foundation
• Exterior features: City lot in a subdivision

Interior

• Bedrooms: 4 main-level bedrooms
• Bathrooms: 1 full bathroom (main level)
• Heating & cooling: Heat pump for heating; Heat pump for cooling
• Interior features: Crawl space basement

What this means for you Summary

Snapshot

• This is a 4-bed/1.0-bath other listed at $95k.

Deal economics

• At list price, monthly cash flow is $644 ($8k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $95k).
• Recommended offer: $84k (12.0% below list) — sets the bar for market timing.
• Cap rate 14.4% 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: Centerville Elementary (math 41% / reading 41%, grade F, #276 of 597 statewide, top 48%, 620 students, 100% FRL); Westside High (math 53% / reading 75%, grade B-, #92 of 196 statewide, top 48%, 1,769 students, 89% FRL) — zoned schools average 94% FRL vs 52% district-wide (43 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: Rents flat; 331 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 1,255 units permitted in Anderson County in 2024 (0 in 5+ unit buildings).
• This rent runs 30% of the median local income ($62k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k 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 + 0.8% rent growth), your $27k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

• It's been on market 359 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
• 7 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.
• Current owner paid $18k; list at $95k implies a 428% 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 $83,600 (12.0% below list)

Questions for the listing agent

1. It's been on market 359 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 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?
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: 1.64% ✓
• Cap rate: 14.43%
• Cash-on-cash: 29.07%
• DSCR: 2.29
• GRM: 5.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.75% rent growth · sell at horizon

5-year hold

• IRR: 21.0%
• Equity multiple: 1.83×
• Total profit: $22,178
• Equity at exit: $14,165

10-year hold

• IRR: 27.7%
• Equity multiple: 3.20×
• Total profit: $58,551
• Equity at exit: $8,214

Cash invested: $26,600 (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.

Methodology + full state rankings →

ZIP-level market 29625

• Rents YoY: 0.8%
• Active inventory: 331
• Price-to-rent: 5.1×

Monthly cashflow live

• Estimated rent: $1,558 high
• Mortgage (P&I): −$498
• Tax from tax record: −$48 /mo · $581/yr
• Insurance: −$40
• HOA: −$0
• Vacancy / Maint / Mgmt: −$327
• Net cashflow: $644

Break-even live

Break-even rent $742

Max offer price $95,000

Occupancy floor 54%

Sensitivity live

Price	-10% $698	-5% $671	+0% $644	+5% $617	+10% $591
Rent	-10% $521	-5% $583	+0% $644	+5% $706	+10% $767
Rate	-1.0pp $692	-0.5pp $669	base $644	+0.5pp $620	+1.0pp $595

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: $23,750
• Closing costs: $2,850
• Reserves months: —
• Total cash needed: —

Rent comps 5 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1208 W Whitner St Anderson, SC	3.0	2.0	1432	$1,450	$1.01	16d	1	0.39mi
1206 Stephens St Anderson, SC	3.0	1.0	1100	$995	$0.90	25d	1	0.53mi
7 O St Anderson, SC	3.0	1.0	1100	$1,275	$1.16	16d	1	0.56mi
509 N Fant St Anderson, SC	3.0	1.5	1500	$1,450	$0.97	23d	1	0.76mi
408 Central Ave Anderson, SC	3.0	2.0	1694	$1,795	$1.06	25d	1	1.24mi

Listing history 28 events

1. 2026-06-21
   days on market $95,000 Active 359 DOM
2. 2026-06-18
   days on market $95,000 Active 356 DOM
3. 2026-06-17
   days on market $95,000 Active 355 DOM
4. 2026-06-16
   days on market $95,000 Active 354 DOM
5. 2026-06-15
   days on market $95,000 Active 353 DOM
6. 2026-06-13
   days on market $95,000 Active 351 DOM
7. 2026-06-10
   days on market $95,000 Active 348 DOM
8. 2026-06-09
   days on market $95,000 Active 347 DOM
9. 2026-06-08
   days on market $95,000 Active 346 DOM
10. 2026-06-07
    days on market $95,000 Active 345 DOM
11. 2026-06-05
    days on market $95,000 Active 342 DOM
12. 2026-06-03
    days on market $95,000 Active 341 DOM
13. 2026-06-03
    days on market $95,000 Active 340 DOM
14. 2026-06-01
    days on market $95,000 Active 339 DOM
15. 2026-05-31
    days on market $95,000 Active 338 DOM
16. 2025-06-27
    listed $95,000 Active
17. 2025-03-24
    status Pending
18. 2025-03-09
    historical Active - Contingent
19. 2025-01-24
    status Active
20. 2025-01-13
    listed $92,000 Active
21. 2025-01-03
    historical
22. 2025-01-01
    listed $92,000 Active
23. 2025-01-01
    listed $1,430,500 Active
24. 2019-06-11
    historical
25. 2019-06-05
    listed $28,000 Active
26. 2019-05-22
    soldstatus $18,000 Sold
27. 2019-05-07
    status Pending
28. 2019-05-06
    listed $18,000 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: $581 · $48/mo
• Projected year-2 tax: $581 · $48/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 1/10 Low
• 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
• 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
• 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $18,692
• − Mortgage interest: −$5,321
• − Property taxes: −$581
• − Insurance: −$475
• − Repairs & maintenance: −$1,495
• − Management: −$1,495
• − Depreciation: −$2,764
• Taxable income: $6,560
• Est. tax owed @ 24.0%: −$1,574
• After-tax cash flow: $6,158/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): 28,012
• Household income: $61,960
• Rent vs Own: 29.4% rent · 70.6% own
• Severe rent burden: 773.0

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 (75%)
• Race & ethnicity: White 75% Black 15% Two or more races 6% Hispanic / Latino 4% Asian 1%
• Common ancestry: Serbian 3% Slovak 2% Romanian 1%
• Foreign-born: 4% · Canada, South Korea
• Languages at home: 96% English-only · Spanish 2%

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: ▼ -186.36%
• Current HPI: 307.3451
• Rent YoY: ▲ 0.75%
• Metro: Greenville-Anderson, SC
• State GDP YoY: ▲ 4.51%
• F500 in state: 2

Industry mix (Fortune 500 HQ in SC)

Industry	F500 HQs	Revenue
▸Packaging	1	$7B

Price history

+427.8% since first listed

13 events — show timeline

• 2025-06-27 Listed $95,000 WUMLS
• 2025-03-24 Pending — Consolidated MLS
• 2025-03-09 Contingent — Consolidated MLS
• 2025-01-24 Relisted — Consolidated MLS
• 2025-01-13 Listed $92,000 Consolidated MLS
• 2025-01-03 Delisted — Consolidated MLS
• 2025-01-01 Listed $1,430,500 Consolidated MLS
• 2025-01-01 Listed $92,000 Consolidated MLS
• 2019-06-11 Listing Removed — WUMLS
• 2019-06-05 Listed $28,000 WUMLS
• 2019-05-22 Sold (MLS) $18,000 WUMLS
• 2019-05-07 Pending — WUMLS
• 2019-05-06 Listed $18,000 WUMLS

Property tax history

+0.1%/yr

Latest (2025): $581 · +7.6% YoY. Source: county tax records.