CashFlowRE
Sign in Sign up
639 Blossom Run Dr
D Composite 40.71
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).

  • ARV discount +10.7/15.0
  • Cash flow +7.2/30.0
  • Schools +5.8/10.0
  • Condition / age +4.8/5.0
  • 1% rule +4.5/10.0
  • Livability +3.8/5.0
  • Rent growth +2.7/5.0
  • DSCR +1.4/10.0
  • Appreciation +0.0/10.0

$170,000

639 Blossom Run Dr · Spartanburg, SC 29307
3 bd · 3.0 ba · 1,348 sqft · Townhouse public records · 166 Days on market
Built 2024 Excellent condition 2,613 sqft lot $126/sqft · 15% below area Est $183k · 7% under $147/mo HOA · 9% of rent

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

Listing remarks

Welcome to 639 Blossom Run Drive — where low-maintenance living meets modern comfort in one of Spartanburg’s most convenient locations! This stylish townhome offers an open-concept layout designed for today’s buyers, featuring a spacious family room, bright eat-in kitchen, and contemporary finishes throughout. The kitchen shines with granite countertops, stainless steel appliances, shaker-style cabinetry, and abundant storage, creating the perfect space for entertaining or everyday living.

Key facts

  • Walk-in closet
  • Granite countertops
  • Private ensuite bath

Tags

OPEN-CONCEPT LAYOUTGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESSHAKER-STYLE CABINETRYWALK-IN CLOSETPRIVATE ENSUITE BATH

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/3.0-bath townhouse listed at $170k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-236 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $128k (24.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $161k (5.1% below list).
  • Recommended offer: $128k (24.5% below list) — sets the bar for cash-flow.

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 07 (urban): math 34% / reading 41% proficiency, ranked #39 of 80 in SC (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Jesse Boyd Elementary (math 52% / reading 57%, grade C, #123 of 597 statewide, top 22%, 495 students, 57% FRL); Mccracken Middle (math 41% / reading 49%, grade D, #48 of 229 statewide, top 22%, 926 students, 78% FRL); Spartanburg High (math 67% / reading 79%, grade B+, #44 of 196 statewide, top 23%, 2,056 students, 85% FRL).
  • Zoned-school proficiency averages 58% at this address vs 38% district-wide (+20 pts) — the actual schools serving this property are materially stronger than the Spartanburg 07 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents flat; 476 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals leasing fast (median 1d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $5k 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

  • It's been on market 166 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $20k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price.
  • 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 $128,286 (24.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 166 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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?
  10. 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.
  11. 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.
  12. 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
0.95% ✗
Cap rate
4.63%
Cash-on-cash
-5.95%
DSCR
0.74
GRM
8.8

CMA / ARV

ARV (median comp)
$183,159
List price
$170,000
Delta
-7.18%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
651 Blossom Run Dr 0.02mi 3/2.5 1,293 (-4%) 0mo $182,500 $141 90
644 Blossom Run 0.03mi 3/2.5 1,288 (-4%) 4mo $180,000 $140 86
645 Blossom Run 0.01mi 3/2.5 1,227 (-9%) 2mo $175,000 $143 80
647 Blossom Run 0.02mi 3/2.5 1,227 (-9%) 3mo $175,000 $143 80
615 Blossom Run Lot 1 0.04mi 3/2.5 1,288 (-4%) 15mo $199,000 $155 76
615 Blossom Run 0.04mi 3/2.5 1,288 (-4%) 15mo $199,000 $155 76
681 Blossom Run Lot 26 0.07mi 3/2.5 1,288 (-4%) 17mo $180,000 $140 73
165 Buckstone Ln Ln 0.44mi 3/2.5 1,413 (+5%) 10mo $125,000 $88 61
106 Buckstone Ln 0.50mi 2/2.0 (-1) 1,291 (-4%) 2mo $170,000 $132 59
184 Buckstone Ln 0.44mi 2/2.0 (-1) 1,248 (-7%) 1mo $160,000 $128 57
182 Buckstone Ln 0.44mi 3/2.5 1,518 (+13%) 8mo $170,000 $112 50
1105 Webber Way 0.68mi 3/2.5 1,436 (+6%) 16mo $209,900 $146 42

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 · 0.64% rent growth · sell at horizon

5-year hold
IRR
-29.9%
Equity multiple
0.03×
Total profit
$-46,100
Equity at exit
$25,348
10-year hold
IRR
-51.3%
Equity multiple
-0.54×
Total profit
$-73,224
Equity at exit
$14,698

Cash invested: $47,600 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
30 active · 19 under contract
Months of supply
10.0 mo (10%/mo absorbed)
Median asking
$199,894 ($138/sqft)
Median days on market
87 d
This list price
3% of active listings are priced below it
ARV vs active asking
-1.7% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 29307

Home prices YoY
-17.7%
Rents YoY
0.6%
Active inventory
476
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,614 high interval (Pro) →
Mortgage (P&I)
−$891
Tax from tax record
−$402 /mo · $4,821/yr
Insurance
−$71
HOA
−$147
Vacancy / Maint / Mgmt
−$339
Net cashflow
$-236

Break-even live

Break-even rent $1,913
Max offer price $128,286
Occupancy floor —

Sensitivity live

Price -10% $-140 -5% $-188 +0% $-236 +5% $-284 +10% $-332
Rent -10% $-364 -5% $-300 +0% $-236 +5% $-172 +10% $-109
Rate -1.0pp $-151 -0.5pp $-193 base $-236 +0.5pp $-280 +1.0pp $-325

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
$42,500
Closing costs
$5,100
Reserves months
—
Total cash needed
—

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Short-term bridge; refi at stabilization.

Rent comps 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3054 Oaksmere Dr Spartanburg, SC 3.0 2.5 1410 $1,625 $1.15 28d 1 0.48mi
3058 Oaksmere Dr Spartanburg, SC 3.0 2.5 1410 $1,595 $1.13 28d 1 0.49mi
3062 Oaksmere Dr Spartanburg, SC 3.0 2.5 1402 $1,650 $1.18 0d 1 0.49mi
6014 Tavener Dr Spartanburg, SC 3.0 2.5 1410 $1,650 $1.17 0d 1 0.49mi
6018 Tavener Dr Spartanburg, SC 3.0 2.5 1410 $1,625 $1.15 0d 1 0.50mi
6022 Tavener Dr Spartanburg, SC 3.0 2.5 1402 $1,665 $1.19 0d 1 0.50mi
6034 Tavener Dr Spartanburg, SC 3.0 2.5 1410 $1,595 $1.13 32d 1 0.52mi
133 Clint Ct Unit B Spartanburg, SC 2.0 1.0 920 $1,100 $1.20 51d 1 0.97mi
4555 Duparc Way Spartanburg, SC 3.0 2.5 1674 $2,050 $1.22 0d 1 1.22mi
4147 E Main Street Ext Spartanburg, SC 1.0–2.0 1.0–2.0 1105 $1,559 $1.41 0d 4 1.44mi

Property features AI

Finance

Other
Community amenities include a dog park
HOA & community
Homeowners association presentHOA covers common area insurance, exterior maintenance, lawn maintenance, street lights, and bylaws

Exterior

Parking
Assigned parking (1 space)Paved driveway
Utilities
Public waterPublic sewerPublic garbage pickupElectric water heaterElectric power
Home design
Two-story residential propertyBuilt in 2024Foundation: SlabVinyl siding exteriorComposition shingle roof
Construction
Vinyl siding constructionComposition shingle roofSlab foundationApproximate age: 1-5 years
Exterior features
PatioLevel lot

Interior

Kitchen
DishwasherElectric range (stand-alone)
Bedrooms
Primary bedroom on 2nd level with full bathPrimary bedroom approx. 11 x 12Second bedroom approx. 9 x 14Third bedroom approx. 9 x 12
Flooring
CarpetCeramic tileLuxury vinyl tile/plank
Bathrooms
Two full bathroomsOne half bathroom
Heating & cooling
Forced air heatingCentral forced coolingElectric water heater
Interior features
Ceiling fansSmoke detectorsFireplace: None
Laundry & utility
Laundry on 2nd floorWasher connectionElectric dryer hookup

Listing history 50 events

  1. 2026-11-08
    days on market $170,000 Active 166 DOM
  2. 2026-11-07
    days on market $170,000 Active 165 DOM
  3. 2026-11-06
    days on market $170,000 Active 164 DOM
  4. 2026-11-05
    days on market $170,000 Active 163 DOM
  5. 2026-11-04
    days on market $170,000 Active 162 DOM
  6. 2026-11-02
    days on market $170,000 Active 160 DOM
  7. 2026-11-01
    days on market $170,000 Active 159 DOM
  8. 2026-10-31
    days on market $170,000 Active 158 DOM
  9. 2026-10-30
    days on market $170,000 Active 157 DOM
  10. 2026-10-29
    days on market $170,000 Active 156 DOM
  11. 2026-10-28
    days on market $170,000 Active 155 DOM
  12. 2026-10-27
    pricedays on market $170,000 Active 154 DOM
  13. 2026-10-26
    days on market $172,500 Active 153 DOM
  14. 2026-10-25
    days on market $172,500 Active 152 DOM
  15. 2026-10-24
    days on market $172,500 Active 151 DOM
  16. 2026-10-23
    days on market $172,500 Active 150 DOM
  17. 2026-10-22
    days on market $172,500 Active 149 DOM
  18. 2026-10-21
    days on market $172,500 Active 148 DOM
  19. 2026-10-20
    days on market $172,500 Active 147 DOM
  20. 2026-10-19
    days on market $172,500 Active 146 DOM
  21. 2026-10-18
    days on market $172,500 Active 145 DOM
  22. 2026-10-17
    days on market $172,500 Active 144 DOM
  23. 2026-10-16
    days on market $172,500 Active 143 DOM
  24. 2026-10-15
    days on market $172,500 Active 142 DOM
  25. 2026-10-14
    days on market $172,500 Active 141 DOM
  26. 2026-10-13
    days on market $172,500 Active 140 DOM
  27. 2026-10-12
    days on market $172,500 Active 139 DOM
  28. 2026-10-11
    days on market $172,500 Active 138 DOM
  29. 2026-10-10
    days on market $172,500 Active 137 DOM
  30. 2026-10-09
    days on market $172,500 Active 136 DOM
  31. 2026-10-08
    days on market $172,500 Active 135 DOM
  32. 2026-10-07
    days on market $172,500 Active 134 DOM
  33. 2026-10-06
    days on market $172,500 Active 133 DOM
  34. 2026-10-05
    days on market $172,500 Active 132 DOM
  35. 2026-10-04
    days on market $172,500 Active 131 DOM
  36. 2026-10-03
    days on market $172,500 Active 130 DOM
  37. 2026-10-02
    days on market $172,500 Active 129 DOM
  38. 2026-10-01
    days on market $172,500 Active 128 DOM
  39. 2026-09-30
    days on market $172,500 Active 127 DOM
  40. 2026-09-29
    days on market $172,500 Active 126 DOM
  41. 2026-09-27
    days on market $172,500 Active 124 DOM
  42. 2026-09-26
    days on market $172,500 Active 123 DOM
  43. 2026-09-25
    days on market $172,500 Active 122 DOM
  44. 2026-09-24
    days on market $172,500 Active 121 DOM
  45. 2026-09-24
    days on market $172,500 Active 120 DOM
  46. 2026-09-22
    days on market $172,500 Active 119 DOM
  47. 2026-09-21
    days on market $172,500 Active 118 DOM
  48. 2026-09-20
    days on market $172,500 Active 117 DOM
  49. 2026-09-18
    days on market $172,500 Active 115 DOM
  50. 2026-09-17
    days on market $172,500 Active 114 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
$4,821 · $402/mo
Projected year-2 tax
$4,821 · $402/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 ≥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 3 unhealthy d/yr today · 4 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
$19,367
− Mortgage interest
−$9,523
− Property taxes
−$4,821
− Insurance
−$850
− Repairs & maintenance
−$1,549
− Management
−$1,549
− HOA
−$1,764
− Depreciation
−$4,945
Taxable loss
−$5,635
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,352
After-tax cash flow
$-1,481/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.

Condition & rehab AI · 13 photos

Excellent 95/100 None rehab

This townhouse is in excellent condition with no visible repairs or maintenance needed. It has a good curb appeal and is move-in ready. Painting the exterior and upgrading the flooring can further enhance its value.

Value-add opportunities

  • Resale Painting the exterior siding and repainting the interior walls — Painting can enhance the curb appeal and make the home look more inviting to potential buyers. ↑
  • Rental Upgrading the flooring in the kitchen and bathrooms — Upgrading the flooring can make the home more appealing to renters and increase its rental value. ↑
D Composite school gradezoned avg 58/100

Zoned Schools

Elementary Jesse Boyd Elementary C SC #123/597 Nat'l #9,801/41,679 Middle Mccracken Middle D SC #48/229 Nat'l #4,622/14,009 High Spartanburg High B+ SC #44/196 Nat'l #1,820/17,239

Schools (NCES district)

District
Spartanburg 07
NCES district ID
4503660
Math proficiency
34% ▼ -1.00%
Reading proficiency
41% ▼ -1.00%
Median HH income
$35,825
Composite
31.04/100
National rank
#6087
State rank
#39 of 80 in SC
B Composite livability gradescore 76/100

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 · 325,495 people
City population
120,406
Metro
Spartanburg, SC
Population (ZIP)
19,115
Household income
$65,850
Rent vs Own
25.9% rent · 74.1% own
Severe rent burden
9% of renters

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 (74%)
Race & ethnicity
White 74% Black 20% Two or more races 4% Hispanic / Latino 3%
Languages at home
91% English-only · Spanish 5% Russian/Polish/Slavic 1% Other Indo-European 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
—

Price history

-85.9% since first listed
9 events — show timeline
  • 2026-05-26 Listed $189,900 Greater Greenville MLS
  • 2024-06-10 Rental Removed $1,625 RENTLY
  • 2024-05-21 Price Changed $1,625 RENTLY
  • 2024-05-07 Price Changed $1,650 RENTLY
  • 2024-04-23 Price Changed $1,675 RENTLY
  • 2024-04-02 Price Changed $1,695 RENTLY
  • 2024-03-05 Listed for Rent $1,700 RENTLY
  • 2024-02-28 Sold (Public Records) $185,000 Public Records
  • 2022-07-22 Sold (Public Records) $1,350,000 Public Records

Property tax history

+202.0%/yr

Latest (2025): $4,821 · +319.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…