CashFlowRE
Sign in Sign up
223 Ridge St
D+ Composite 48.36
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 +15.0/15.0
  • Cash flow +12.8/30.0
  • Appreciation +4.9/10.0
  • DSCR +3.8/10.0
  • 1% rule +2.8/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0

$150,000

223 Ridge St · Bishopville, SC 29010
3 bd · 2.0 ba · 2,135 sqft · SingleFamily public records · 105 Days on market
Built 1963 0.84 ac lot Est $207k · 28% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Come see this wonderful 1 story home, located in Bishopville SC. 3 Bedroom 2 bath with large back yard, a lot of parking spaces for all your recreational vehicles and extra automobiles. Disclaimer: CMLS has not reviewed and, therefore, does not endorse vendors who may appear in listings.

Key facts

  • Parking spaces
  • Large back yard
  • 0.84 acre lot

Tags

LARGE BACK YARDPARKING SPACES

Property features AI

Exterior

  • Parking: 4 parking spaces
  • Utilities: Public sewer; Public water
  • Home design: Single-story home
  • Construction: Block exterior finish; Crawlspace foundation
  • Exterior features: Screened back porch; Partial fencing; Public water

Interior

  • Kitchen: Kitchen on the main level with vinyl flooring
  • Bedrooms: Main-level master bedroom with ceiling fan and hardwood floors; Main-level second bedroom with ceiling fan and hardwood floors; Main-level third bedroom with ceiling fan and hardwood floors; Fourth bedroom located on the main level
  • Flooring: Hardwood floors in living areas and bedrooms; Vinyl flooring in the kitchen
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Masonry fireplace; Dishwasher; Electric water heater
  • Laundry & utility: Washer and dryer located on the 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 $150k.

Deal economics

  • At list price, monthly cash flow is $-15 ($-176/yr) — negative.
  • To cash-flow at today's rent, offer at most $147k (1.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $117k (21.7% below list).
  • Recommended offer: $117k (21.7% 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 $767 of equity ($1k loan paydown + $-270 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.

Negotiation context

  • It's been on market 105 days — a 9% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $40k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $92k; list at $150k implies a 63% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $117,453 (21.7% 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 105 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  3. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.78%
Cap rate
6.18%
Cash-on-cash
-0.42%
DSCR
0.98
GRM
10.6

CMA / ARV

ARV (on-the-fly)
$207,095
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
217 Roundup Dr 0.23mi 4/2.0 (+1) 2,000 (-6%) 13mo $188,000 $94 63
312 Elk St 0.46mi 4/2.5 (+1) 2,000 (-6%) 7mo $127,000 $64 55
301 Harris St 0.51mi 3/2.0 1,971 (-8%) 17mo $215,500 $109 50
113 Saint Charles Rd 0.56mi 2/2.0 (-1) 1,883 (-12%) 5mo $200,000 $106 45
304 W Church St 0.41mi 3/3.0 1,974 (-8%) 24mo $127,000 $64 44
609 W Church St 0.46mi 4/3.5 (+1) 2,427 (+14%) 12mo $235,000 $97 34

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
0.84×
Total profit
$-6,624
Equity at exit
$42,212
10-year hold
IRR
2.5%
Equity multiple
1.27×
Total profit
$11,132
Equity at exit
$49,682

Cash invested: $42,000 (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
10.6×

Monthly cashflow live

Estimated rent
$1,175 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$93 /mo · $1,121/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$247
Net cashflow
$-15

Break-even live

Break-even rent $1,193
Max offer price $147,411
Occupancy floor 96%

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
$37,500
Closing costs
$4,500
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 15 events

  1. 2026-06-13
    status $150,000 Pending 105 DOM
  2. 2026-06-10
    days on market $150,000 Active 105 DOM
  3. 2026-06-09
    days on market $150,000 Active 104 DOM
  4. 2026-06-08
    days on market $150,000 Active 103 DOM
  5. 2026-06-07
    pricedays on market $150,000 Active 102 DOM
  6. 2026-06-05
    days on market $170,000 Active 99 DOM
  7. 2026-06-02
    days on market $170,000 Active 97 DOM
  8. 2026-06-01
    days on market $170,000 Active 96 DOM
  9. 2026-05-31
    days on market $170,000 Active 95 DOM
  10. 2026-05-30
    days on market $170,000 Active 94 DOM
  11. 2026-04-27
    price $170,000
  12. 2026-04-27
    status Active
  13. 2026-04-13
    status Pending
  14. 2026-02-11
    listed $190,000 Active
  15. 1998-09-02
    soldstatus $92,200

ⓘ 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
$1,121 · $93/mo
Projected year-2 tax
$1,121 · $93/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 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
$14,094
− Mortgage interest
−$8,402
− Property taxes
−$1,121
− Insurance
−$750
− Repairs & maintenance
−$1,128
− Management
−$1,128
− Depreciation
−$4,364
Taxable loss
−$2,798
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$671
After-tax cash flow
$496/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

+84.4% since first listed
5 events — show timeline
  • 2026-04-27 Price Changed $170,000 Consolidated MLS
  • 2026-04-27 Relisted Consolidated MLS
  • 2026-04-13 Pending Consolidated MLS
  • 2026-02-11 Listed $190,000 Consolidated MLS
  • 1998-09-02 Sold (Public Records) $92,200 Public Records

Property tax history

+6.5%/yr

Latest (2025): $1,121 · -60.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…