CashFlowRE
Sign in Sign up
212 Ridge St
C Composite 59.87
Why this score? — see what drove the C 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 +20.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.5/10.0
  • Appreciation +4.9/10.0
  • 1% rule +4.0/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0

$126,900

212 Ridge St · Bishopville, SC 29010
3 bd · 2.0 ba · 1,934 sqft · SingleFamily public records · 23 Days on market
Built 1938 0.59 ac lot Est $190k · 33% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this charming 3 bedroom, 2 bath home located in the heart of downtown Bishopville. Perfectly situated just minutes from local schools, shopping, and dining, this property ??ffers both convenience and comfort. Step inside to find a spacious living area filled with natural light, creating a warm and inviting atmosphere for family gatherings or entertaining guests. The kitchen provides ample cabinet and counter space, making meal preparation a breeze. The primary suite features a private bath for added relaxation, while two additional bedrooms ??ffer flexibility for family, guests, or a home office. Outside, enjoy a generous yard with plenty of room for outdoor activities, gardening

Key facts

  • Generous yard
  • Private bath
  • 0.59 acre lot

Tags

GENEROUS YARDPRIVATE BATHCENTRALLY LOCATED PROPERTYACCESSIBLE NEIGHBORHOODS

Property features AI

Exterior

  • Parking: Attached carport; Two parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-story home
  • Construction: Crawlspace foundation
  • Exterior features: Covered front porch; Shed on property; Brick exterior on all sides above foundation; Paved road access; Approximately 0.59 acre lot

Interior

  • Kitchen: Formica countertops; Painted cabinets; Bar area; Tile floor; Dishwasher; Refrigerator; Stove exhaust vented to exterior; Gas range
  • Bedrooms: Master bedroom on main level with private bath, ceiling fan, and private closet; Second bedroom on main level with private bath and private closet; Third bedroom on main level with shared bath, ceiling fan, and private closet
  • Flooring: Carpet; Hardwood; Tile
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Ceiling fans in living room and bedrooms; Carpet in living room, formal dining, master bedroom, bedroom 2; Hardwood floors in bedroom 3; Gas fireplace with natural gas logs; One fireplace
  • Laundry & utility: Laundry closet on main level

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 single-family listed at $127k.

Deal economics

  • At list price, monthly cash flow is $165 ($2k/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 $115k (9.5% below list).
  • Recommended offer: $115k (9.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 55/100 on livability (#307 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities F.
  • Lee 01 (rural): math 10% / reading 23% proficiency, ranked #78 of 80 in SC (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 84% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 28 active listings in the ZIP; 18 units permitted in Lee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $649 of equity ($877 loan paydown + $-228 appreciation (-0.2% local appreciation)).
  • Lee County population projected at -33% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-0.2% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($125k) is reasonable based on typical stale-listing flexibility.
  • 4 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 $79k; list at $127k implies a 61% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1938 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 78% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $114,808 (9.5% below list)

Questions for the listing agent

  1. Built in 1938 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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. 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.
  6. 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.
  7. 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
0.90%
Cap rate
7.85%
Cash-on-cash
5.57%
DSCR
1.25
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$189,532
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
217 Roundup Dr 0.25mi 4/2.0 (+1) 2,000 (+3%) 13mo $188,000 $94 67
312 Elk St 0.42mi 4/2.5 (+1) 2,000 (+3%) 7mo $127,000 $64 62
301 Harris St 0.47mi 3/2.0 1,971 (+2%) 17mo $215,500 $109 61
113 Saint Charles Rd 0.57mi 2/2.0 (-1) 1,883 (-3%) 5mo $200,000 $106 60
304 W Church St 0.37mi 3/3.0 1,974 (+2%) 24mo $127,000 $64 56
411 N Main St 0.72mi 2/1.5 (-1) 1,729 (-11%) 10mo $170,000 $98 33

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.18% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
3.4%
Equity multiple
1.16×
Total profit
$5,651
Equity at exit
$35,712
10-year hold
IRR
8.9%
Equity multiple
1.95×
Total profit
$33,623
Equity at exit
$42,031

Cash invested: $35,532 (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 29010

Home prices YoY
-0.1%
Active inventory
28
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,148 medium interval (Pro) →
Mortgage (P&I)
$665
Tax from tax record
$24 /mo · $286/yr
Insurance
$53
HOA
$0
Vacancy / Maint / Mgmt
$241
Net cashflow
$165

Break-even live

Break-even rent $939
Max offer price $126,900
Occupancy floor 81%

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
$31,725
Closing costs
$3,807
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 23 events

  1. 2026-06-19
    days on market $126,900 Active 23 DOM
  2. 2026-06-18
    days on market $126,900 Active 22 DOM
  3. 2026-06-17
    days on market $126,900 Active 21 DOM
  4. 2026-06-16
    days on market $126,900 Active 20 DOM
  5. 2026-06-15
    days on market $126,900 Active 19 DOM
  6. 2026-06-14
    days on market $126,900 Active 17 DOM
  7. 2026-06-13
    days on market $126,900 Active 16 DOM
  8. 2026-06-10
    days on market $126,900 Active 14 DOM
  9. 2026-06-09
    days on market $126,900 Active 13 DOM
  10. 2026-06-08
    days on market $126,900 Active 12 DOM
  11. 2026-06-07
    days on market $126,900 Active 11 DOM
  12. 2026-06-05
    days on market $126,900 Active 8 DOM
  13. 2026-06-02
    days on market $126,900 Active 6 DOM
  14. 2026-06-01
    days on market $126,900 Active 5 DOM
  15. 2026-05-31
    days on market $126,900 Active 4 DOM
  16. 2026-05-30
    days on market $126,900 Active 3 DOM
  17. 2026-05-27
    listed $126,900 Active
  18. 2026-03-18
    price $134,900
  19. 2026-03-11
    price $144,900
  20. 2026-02-23
    listed $149,000 Active
  21. 2026-01-16
    status Active
  22. 2026-01-03
    listed $150,000 Active
  23. 2002-07-19
    soldstatus $79,000

ⓘ 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
$286 · $24/mo
Projected year-2 tax
$723 · $60/mo
Expected delta
+$437/yr (+$36/mo · 153.0%)

ⓘ 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 7/10 Severe 7 d/yr ≥108°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 7/10 Severe 78% 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
$13,777
− Mortgage interest
−$7,108
− Property taxes
−$286
− Insurance
−$634
− Repairs & maintenance
−$1,102
− Management
−$1,102
− Depreciation
−$3,692
Taxable loss
−$148
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$35
After-tax cash flow
$2,013/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
Lee 01
NCES district ID
4502670
Math proficiency
10% ▼ -8.00%
Reading proficiency
23% ▼ -1.00%
Median HH income
$28,700
Composite
12.93/100
National rank
#9583
State rank
#78 of 80 in SC

Livability — Bishopville

Score
55/100
State rank
#307
US rank
#23408

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bishopville, SC
Population (ZIP)
11,564

Population outlook (Lee County) Hauer SSP2

Today (2025)
15,822 people
By 2030
14,703 · -7.1%
By 2040
12,434 · -21.4%
By 2050
10,603 · -33.0%
By 2075
8,103 · -48.8%
By 2100
6,932 · -56.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (61%)
Race & ethnicity
Black 61% White 35% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Serbian 2% Slovak 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Lee

2024 margin
D (+17.7) · D 55.8% · R 38.1% · Other 6.1%
2008→2024 swing
-13.9pp toward R · 2008: 31.5pp · 2024: 17.7pp
All cycles
2024: D+17.7 2020: D+27.5 2016: D+29.4 2012: D+35.3 2008: D+31.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.18%
Current HPI
120.6432
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

+60.6% since first listed
7 events — show timeline
  • 2026-05-27 Listed $126,900 Consolidated MLS
  • 2026-03-18 Price Changed $134,900 Consolidated MLS
  • 2026-03-11 Price Changed $144,900 Consolidated MLS
  • 2026-02-23 Listed $149,000 Consolidated MLS
  • 2026-01-16 Relisted Consolidated MLS
  • 2026-01-03 Listed $150,000 Consolidated MLS
  • 2002-07-19 Sold (Public Records) $79,000 Public Records

Property tax history

+2.5%/yr

Latest (2025): $286 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…