CashFlowRE
Sign in Sign up
1108 Briarwood Dr
C- Composite 51.89
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 +16.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.2/10.0
  • 1% rule +3.7/10.0
  • Livability +3.3/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,900

1108 Briarwood Dr · Gaffney, SC 29340
3 bd · 2.0 ba · 1,644 sqft · SingleFamily public records · 34 Days on market
Built 1956 0.66 ac lot Est $225k · 42% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits! This spacious home is ready for your vision and updates, making it a fantastic option for investors, DIY'ers, or buyers looking to create their dream home. With solid bones, a functional layout, and loads of potential, this property is the perfect canvas for customization. Standout features include a large . 66 acre lot with plenty of space for outdoor activities and the basement, offering valuable extra space for storage, a workshop or recreation area. Whether you?re looking to renovate and resell, hold as an investment, or personalize for yourself, the possibilities here are endless. Conveniently located near local amenities, shopping, dining, and schools, this home co

Key facts

  • Basement
  • Shopping
  • Local amenities

Tags

LARGE .66 ACRE LOTBASEMENTLOCAL AMENITIESSHOPPINGDININGSCHOOLS

Property features AI

Exterior

  • Parking: Attached 2-car garage with rear entry (garage at lower level)
  • Utilities: Public water; Public sewer
  • Home design: Single-family property
  • Construction: Crawlspace foundation
  • Exterior features: Brick exterior above foundation; Paved road access

Interior

  • Kitchen: Kitchen on the main level
  • Bedrooms: Master bedroom on the main level; Second bedroom on the main level; Third bedroom on the main level
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Basement; Two fireplaces
  • Laundry & utility: Washer/Dryer 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 $130k.

Deal economics

  • At list price, monthly cash flow is $17 ($204/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 $113k (12.9% below list).
  • Recommended offer: $113k (12.9% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 2.6% in Gaffney — 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 66/100 on livability (#112 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: amenities D+, crime D, schools D-.
  • Cherokee 01 (rural): math 29% / reading 40% proficiency, ranked #47 of 80 in SC (top 59%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 158 active listings in the ZIP; 1 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 200 units permitted in Cherokee County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($44k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $90k; 44% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $113,193 (12.9% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is D 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?
  7. 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.
  8. 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.
  9. 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
0.87%
Cap rate
7.06%
Cash-on-cash
2.75%
DSCR
1.12
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$225,228
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
905 S Limestone St St 0.31mi 3/2.0 1,664 (+1%) 17mo $185,000 $111 69
803 S Limestone St 0.37mi 4/3.0 (+1) 1,674 (+2%) 2mo $219,600 $131 69
904 Lyman St 0.24mi 4/2.0 (+1) 1,750 (+6%) 16mo $268,000 $153 60
704 S Johnson St St 0.75mi 3/2.0 1,669 (+2%) 6mo $229,000 $137 57
709 S Limestone St 0.45mi 3/2.0 1,594 (-3%) 22mo $207,500 $130 55
1708 Old Georgia Hwy 0.50mi 3/2.0 1,500 (-9%) 10mo $285,000 $190 54
700 Lyman St. St 0.47mi 3/2.0 1,767 (+8%) 14mo $265,000 $150 54
904 S Limestone St St 0.29mi 3/1.0 1,401 (-15%) 6mo $194,900 $139 53
1108 S Johnson St St 0.41mi 3/2.0 1,436 (-13%) 13mo $194,900 $136 49
126 Mason Rd 0.38mi 3/2.5 1,864 (+13%) 16mo $329,000 $177 44
521 S Limestone St 0.68mi 3/2.5 1,850 (+12%) 11mo $232,000 $125 36

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
-15.4%
Equity multiple
0.45×
Total profit
$-19,960
Equity at exit
$19,369
10-year hold
IRR
-6.9%
Equity multiple
0.56×
Total profit
$-15,966
Equity at exit
$11,231

Cash invested: $36,372 (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 29340

Home prices YoY
-29.7%
Active inventory
158
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,132 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$75 /mo · $905/yr
Insurance
$54
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$17

Break-even live

Break-even rent $1,110
Max offer price $129,900
Occupancy floor 94%

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
$32,475
Closing costs
$3,897
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
506 S Oliver St Gaffney, SC 1.0–2.0 1.0 900 $955 $1.06 16d 5 0.94mi

Listing history 3 events

  1. 2026-04-24
    price $129,900
  2. 2026-04-23
    listed $128,900 Active
  3. 2004-11-22
    soldstatus $90,000

ⓘ 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
$905 · $75/mo
Projected year-2 tax
$905 · $75/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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 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
$13,583
− Mortgage interest
−$7,276
− Property taxes
−$905
− Insurance
−$1,447
− Repairs & maintenance
−$1,087
− Management
−$1,087
− Depreciation
−$3,779
Taxable loss
−$1,997
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$479
After-tax cash flow
$684/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
Cherokee 01
NCES district ID
4501500
Math proficiency
29% ▼ -9.00%
Reading proficiency
40% ▼ -2.00%
Median HH income
$34,262
Composite
28.39/100
National rank
#6768
State rank
#47 of 80 in SC

Livability — Gaffney

Score
66/100
State rank
#112
US rank
#11549

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gaffney, SC
County
Cherokee County · 41,410 people
City population
41,410
Metro
Gaffney, SC
Population (ZIP)
20,763
Household income
$44,123
Rent vs Own
24.2% rent · 75.8% own
Severe rent burden
257.0

Population outlook (Cherokee County) Hauer SSP2

Today (2025)
58,602 people
By 2030
59,336 · +1.3%
By 2040
60,266 · +2.8%
By 2050
60,314 · +2.9%
By 2075
59,276 · +1.2%
By 2100
53,788 · -8.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Black 22% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Slovak 2% Serbian 2% Italian 2%
Foreign-born
2% · Canada, China
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Cherokee

2024 margin
Solid R (+51.4) · D 23.9% · R 75.3%
2008→2024 swing
-22.0pp toward R · 2008: -29.3pp · 2024: -51.4pp
All cycles
2024: R+51.4 2020: R+43.8 2016: R+41.7 2012: R+29.3 2008: R+29.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -85.24%
Current HPI
201.4272
Rent YoY
Metro
Gaffney, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+44.3% since first listed
3 events — show timeline
  • 2026-04-24 Price Changed $129,900 Consolidated MLS
  • 2026-04-23 Listed $128,900 Consolidated MLS
  • 2004-11-22 Sold (Public Records) $90,000 Public Records

Property tax history

+7.3%/yr

Latest (2025): $905 · +8.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…