CashFlowRE
Sign in Sign up
630 College St
D+ Composite 46.06
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).

  • Cash flow +15.3/30.0
  • ARV discount +10.7/15.0
  • DSCR +4.7/10.0
  • Schools +3.9/10.0
  • 1% rule +3.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$349,000

630 College St · Central, SC 29630
4 bd · 3.0 ba · 2,085 sqft · SingleFamily public records
Built 1930 1.90 ac lot Est $375k · 7% under

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

Listing remarks

5 bedrooms and 2.5 bathrooms. Inside, you will find a bright, flexible layout with hardwood floors on the main level and large rooms perfect for living and entertaining. Step outside to enjoy a screened-in porch and additional open porch areas, ideal for relaxing in this quiet, established neighborhood. Set on a generous lot with a 1.88-acre footprint, the property features a detached garage. This home is ideal for a large family, university employee, or an investor looking for a unique property in the rapidly growing Pickens County/Clemson area.

Key facts

  • 1.9 acre lot
  • 2 parking spots
  • Pool

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 4-bed/3.0-bath single-family listed at $349k.

Deal economics

  • At list price, monthly cash flow is $125 ($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 $294k (15.6% below list).
  • Recommended offer: $294k (15.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 3.2% in Central — 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 63/100 on livability (#176 in SC) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing B+; Watch: amenities F, commute F, employment F.
  • Pickens 01 (rural): math 42% / reading 50% proficiency, ranked #21 of 80 in SC (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Central Academy of The Arts (math 37% / reading 42%, grade F, #295 of 597 statewide, top 50%, 443 students, 100% FRL); R. C. Edwards Middle (math 56% / reading 53%, grade B-, #24 of 229 statewide, top 11%, 840 students, 54% FRL); D. W. Daniel High (math 42% / reading 90%, grade B, #81 of 196 statewide, top 42%, 1,201 students, 47% FRL) — zoned schools average 67% FRL vs 42% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 155 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,440 units permitted in Pickens County in 2024 (245 in 5+ unit buildings).
  • At $2,944/mo this rent would consume 64% of the median local household income ($55k/yr) (locally 803% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Pickens County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 0 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 3y 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.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $294,409 (15.6% below list)

Questions for the listing agent

  1. Built in 1930 — 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. 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?
  4. 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.
  5. 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.
  6. 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
0.84%
Cap rate
6.72%
Cash-on-cash
1.54%
DSCR
1.07
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$375,300
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
215 Nicholson Dr 0.09mi 4/2.5 2,033 (-2%) 6mo $325,000 $160 84
19 Sweetgrass St Lot 22 0.23mi 4/3.0 2,295 (+10%) 6mo $300,000 $131 68
11 Sweetgrass St Lot 18 0.23mi 4/3.0 2,295 (+10%) 7mo $304,900 $133 67
23 Gateway Dr Lot 50 0.23mi 4/2.0 1,933 (-7%) 8mo $345,000 $178 67
5 Thunder Trl 0.66mi 4/2.0 1,956 (-6%) 1mo $367,600 $188 54
45 Halsey St 0.70mi 4/2.5 1,976 (-5%) 3mo $348,630 $176 54
108 Walnut Trace Ct 0.67mi 4/3.0 2,270 (+9%) 1mo $533,534 $235 53
5 Thunder Trl Lot 60 0.66mi 4/2.0 1,933 (-7%) 1mo $367,600 $190 53
37 Halsey St 0.73mi 4/2.5 1,946 (-7%) 2mo $352,900 $181 51
13 Thunder Trl 0.63mi 4/2.5 1,861 (-11%) 1mo $334,698 $180 50
403 Wesleyan Dr 0.40mi 3/2.0 (-1) 1,800 (-14%) 7mo $380,000 $211 44
19 Gateway Dr 0.74mi 4/2.5 1,861 (-11%) 4mo $313,000 $168 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-13.9%
Equity multiple
0.50×
Total profit
$-48,657
Equity at exit
$52,037
10-year hold
IRR
-5.1%
Equity multiple
0.67×
Total profit
$-32,440
Equity at exit
$30,175

Cash invested: $97,720 (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 29630

Home prices YoY
-15.3%
Active inventory
155
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,944 medium interval (Pro) →
Mortgage (P&I)
$1,830
Tax from tax record
$225 /mo · $2,699/yr
Insurance
$145
HOA
$0
Vacancy / Maint / Mgmt
$618
Net cashflow
$125

Break-even live

Break-even rent $2,785
Max offer price $349,000
Occupancy floor 91%

Sensitivity live

Price -10% $323 -5% $224 +0% $125 +5% $27 +10% $-72
Rent -10% $-107 -5% $9 +0% $125 +5% $242 +10% $358
Rate -1.0pp $301 -0.5pp $214 base $125 +0.5pp $35 +1.0pp $-57

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
$87,250
Closing costs
$10,470
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5 Thunder Trl Central, SC 4.0 2.0 1933 $2,100 $1.09 12d 1 0.67mi
19 Sweetgrass St Central, SC 5.0 3.0 2295 $6,000 $2.61 21d 1 0.82mi

Listing history 7 events

  1. 2026-05-11
    listed $349,000
  2. 2026-05-11
    historical
  3. 2026-05-11
    listed $349,000
  4. 2026-05-11
    historical
  5. 2024-02-04
    historical $1,725
  6. 2024-01-12
    price $1,725
  7. 2023-12-20
    listed $1,750

ⓘ 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
$2,699 · $225/mo
Projected year-2 tax
$2,699 · $225/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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 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
$35,329
− Mortgage interest
−$19,549
− Property taxes
−$2,699
− Insurance
−$1,745
− Repairs & maintenance
−$2,826
− Management
−$2,826
− Depreciation
−$10,153
Taxable loss
−$4,470
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,073
After-tax cash flow
$2,576/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
Pickens 01
NCES district ID
4503330
Math proficiency
42% ▼ -11.00%
Reading proficiency
50% ▼ -2.00%
Median HH income
$42,534
Composite
38.73/100
National rank
#4130
State rank
#21 of 80 in SC

Livability — Central

Score
63/100
State rank
#176
US rank
#15558

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Pickens County · 102,825 people
City population
15,982
Metro
Greenville-Anderson, SC
Population (ZIP)
15,982
Household income
$55,264
Rent vs Own
53.5% rent · 46.5% own
Severe rent burden
803.0

Population outlook (Pickens County) Hauer SSP2

Today (2025)
126,530 people
By 2030
128,780 · +1.8%
By 2040
132,151 · +4.4%
By 2050
133,800 · +5.7%
By 2075
137,594 · +8.7%
By 2100
139,784 · +10.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Two or more races 8% Hispanic / Latino 6% Black 6% Asian 5%
Hispanic origin (detail)
Mexican 2% Cuban 2%
Common ancestry
Lithuanian 4% Slovak 3% Serbian 2%
Foreign-born
6% · Canada, China, Dominican Republic
Languages at home
91% English-only · Spanish 4% Chinese 2% Other Indo-European 2%

Political lean MEDSL · Pickens

2024 margin
Solid R (+52.7) · D 23.0% · R 75.6% · Other 1.4%
2008→2024 swing
-6.4pp toward R · 2008: -46.2pp · 2024: -52.7pp
All cycles
2024: R+52.7 2020: R+50.9 2016: R+52.7 2012: R+49.0 2008: R+46.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -53.24%
Current HPI
293.5998
Rent YoY
Metro
Greenville-Anderson, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+19842.9% since first listed
7 events — show timeline
  • 2026-05-11 Listing Removed Greater Greenville MLS
  • 2026-05-11 Listed $349,000 Greater Greenville MLS
  • 2026-05-11 Listing Removed WUMLS
  • 2026-05-11 Listed $349,000 WUMLS
  • 2024-02-04 Rental Removed $1,725 BUILDIUM
  • 2024-01-12 Price Changed $1,725 BUILDIUM
  • 2023-12-20 Listed for Rent $1,750 BUILDIUM

Property tax history

+15.8%/yr

Latest (2025): $2,699 · +7.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…