CashFlowRE
Sign in Sign up
9 Langley St
D Composite 40.45
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 +12.2/30.0
  • ARV discount +7.5/15.0
  • Schools +5.0/10.0
  • Livability +3.7/5.0
  • DSCR +3.6/10.0
  • 1% rule +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$165,000

9 Langley St · Pelzer, SC 29669
2 bd · 1.0 ba · 1,358 sqft · Other public records · 5 Days on market
0.30 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Step back in time and discover the charm of this well-loved home nestled within Pelzer city limits. Full of character, this 2-bedroom, 1-bath gem offers the perfect opportunity for buyers looking for an affordable place to call home while adding their own personal touches over time. Inside, you'll find a dedicated dining room, a spacious laundry room with abundant flex space for a home office, hobby area, or additional storage, and a kitchen featuring beautiful solid wood cabinetry built to stand the test of time. Original details throughout the home create a warm sense of nostalgia. Enjoy quiet mornings on the rocking chair front porch, entertain friends and family on the expansive back de

Key facts

  • Solid wood cabinetry
  • Expansive back deck
  • 0.3 acre lot

Tags

DEDICATED DINING ROOMSPACIOUS LAUNDRY ROOMSOLID WOOD CABINETRYROCKING CHAIR FRONT PORCHEXPANSIVE BACK DECKLARGE FENCED BACKYARD

Property features AI

Finance

  • HOA & community: No HOA fees

Exterior

  • Parking: Detached carport for 2 cars; Paved driveway (concrete)
  • Utilities: Public water; Electric water heater; Septic sewer; Public garbage pickup; Electric service available
  • Home design: Single-story residence; Vinyl siding exterior; Architectural roof; Crawl space foundation; Lead-based paint discovery required
  • Construction: Vinyl siding construction; Architectural shingle roof; Crawl space foundation; Approximate age: unknown
  • Exterior features: Front porch; Deck; Some storm doors; Fenced yard; Gently sloped lot; Detached outbuilding with electricity

Interior

  • Kitchen: 19 x 9 kitchen; Smooth electric cooktop; Electric oven; Dishwasher; Refrigerator
  • Bedrooms: Primary bedroom on main level with walk-in closet and multiple closets (approx. 13 x 15); Second bedroom on main level (approx. 11 x 12)
  • Flooring: Carpet; Vinyl
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Forced air heating; Hot water heat; Propane gas available; Electric heating components; Central forced cooling (electric)
  • Interior features: Smooth ceilings; Solid surface countertops; Walk-in closet; Freestanding fireplace
  • Laundry & utility: First-floor laundry with washer connection and walk-in laundry area

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 2-bed/1.0-bath other listed at $165k.

Deal economics

  • At list price, monthly cash flow is $-34 ($-411/yr) — negative.
  • To cash-flow at today's rent, offer at most $160k (3.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $140k (15.2% below list).
  • Recommended offer: $140k (15.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 73/100 on livability (#42 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D-, commute F, employment F.
  • Anderson 01 (rural): math 58% / reading 60% proficiency, ranked #3 of 80 in SC (top 4%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: West Pelzer Elementary (math 47% / reading 42%, grade F, #226 of 597 statewide, top 40%, 362 students, 86% FRL) — zoned schools average 86% FRL vs 35% district-wide (50 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 44% at this address vs 59% district-wide (-14 pts) — the specific schools serving this property underperform the Anderson 01 average; the district grade overstates school quality for this exact location.
  • Market conditions: 112 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,255 units permitted in Anderson County in 2024 (0 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.
  • Anderson County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $44k; list at $165k implies a 279% 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 $140,000 (15.2% 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. 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
0.85%
Cap rate
6.04%
Cash-on-cash
-0.89%
DSCR
0.96
GRM
9.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-17.7%
Equity multiple
0.37×
Total profit
$-28,899
Equity at exit
$24,602
10-year hold
IRR
-9.8%
Equity multiple
0.40×
Total profit
$-27,890
Equity at exit
$14,266

Cash invested: $46,200 (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 29669

Home prices YoY
-18.9%
Active inventory
112
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,400 medium interval (Pro) →
Mortgage (P&I)
$865
Tax est. 1.5%
$206 /mo · $2,475/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$-34

Break-even live

Break-even rent $1,443
Max offer price $160,040
Occupancy floor 97%

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
$41,250
Closing costs
$4,950
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18 Adger St Pelzer, SC 3.0 1.0 1350 $1,400 $1.04 14d 1 0.69mi

Listing history 5 events

  1. 2026-06-18
    days on market $165,000 Active 5 DOM
  2. 2026-06-17
    days on market $165,000 Active 4 DOM
  3. 2026-06-16
    days on market $165,000 Active 3 DOM
  4. 2026-06-15
    remarks 699-char remark
  5. 2026-06-15
    listed $165,000 Active 2 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥106°F today · 17 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
$16,800
− Mortgage interest
−$9,243
− Property taxes
−$2,475
− Insurance
−$825
− Repairs & maintenance
−$1,344
− Management
−$1,344
− Depreciation
−$4,800
Taxable loss
−$3,231
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$775
After-tax cash flow
$364/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 01
NCES district ID
4500780
Math proficiency
58% ▼ -6.00%
Reading proficiency
60% ▼ -1.00%
Median HH income
$52,196
Composite
50.46/100
National rank
#1861
State rank
#3 of 80 in SC

Livability — Pelzer

Score
73/100
State rank
#42
US rank
#5453

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pelzer, SC
Population (ZIP)
14,712

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 (79%)
Race & ethnicity
White 79% Hispanic / Latino 12% Two or more races 10% Black 6%
Hispanic origin (detail)
Mexican 8% Puerto Rican 1%
Common ancestry
Romanian 4% Serbian 2% Slovak 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 3% Arabic 1%

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
▼ -61.21%
Current HPI
261.8165
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

+279.3% since first listed
2 events — show timeline
  • 2026-06-13 Listed $165,000 Greater Greenville MLS
  • 1993-11-01 Sold (Public Records) $43,500 Public Records

Property tax history

+0.0%/yr

Latest (2025): $40 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…