CashFlowRE
Sign in Sign up
307 Charles Ave
C+ Composite 62.75
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 +27.9/30.0
  • DSCR +9.9/10.0
  • 1% rule +7.6/10.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$99,000

307 Charles Ave · Kingstree, SC 29556
4 bd · 2.5 ba · 1,344 sqft · Other public records · 115 Days on market
Built 1930 0.30 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 307 Charles Ave, a charming residence located in the heart of Kingstree, SC. This property offers an exceptional opportunity for homebuyers looking for a blend of comfort and convenience. Situated just minutes from downtown Kingstree, enjoy easy access to local shops, restaurants, and community events. This home is also ideally located near the newly constructed hospital, ensuring that essential services are readily available. While the property is being sold as-is, a significant percentage of remodeling has already been completed, providing a solid foundation for your personal touch and further enhancements. The spacious layout and potential for customization make it an excellen

Key facts

  • Spacious layout
  • 0.3 acre lot
  • Built 1930

Tags

MINUTES FROM DOWNTOWNEASY ACCESS TO LOCAL SHOPSSPACIOUS LAYOUTPOTENTIAL FOR CUSTOMIZATION

Property features AI

Exterior

  • Utilities: Lot approximately 0.3 acre
  • Home design: Single-family residential home; Property listed as Residential / Single Family Residence
  • Construction: Vinyl siding
  • Exterior features: Shingle roof

Interior

  • Bathrooms: Two full bathrooms and one half bathroom
  • Interior features: 2 full bathrooms, 1 half bathroom

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/2.5-bath other listed at $99k.

Deal economics

  • At list price, monthly cash flow is $304 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $99k).
  • Recommended offer: $90k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.0% vs local median 5.4% in Kingstree — 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 67/100 on livability (#88 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, commute B+; Watch: housing C-, employment D, crime F.
  • Williamsburg 01 (rural): math 13% / reading 26% proficiency, ranked #74 of 80 in SC (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 88% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Hemingway Elementary (math 12% / reading 22%, grade F, #515 of 597 statewide, top 89%, 291 students, 100% FRL); Kingstree High (720 students, 100% FRL).
  • Market conditions: 59 active listings in the ZIP; 35 units permitted in Williamsburg County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $684 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Williamsburg County population projected at -32% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 115 days — a 9% lower offer ($90k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $10k; list at $99k implies a 843% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; major wildfire 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 $90,090 (9.0% below list)

Questions for the listing agent

  1. It's been on market 115 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 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?
  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
1.26%
Cap rate
9.98%
Cash-on-cash
13.16%
DSCR
1.59
GRM
6.6

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
3.1%
Equity multiple
1.12×
Total profit
$3,343
Equity at exit
$14,761
10-year hold
IRR
12.7%
Equity multiple
2.01×
Total profit
$27,926
Equity at exit
$8,560

Cash invested: $27,720 (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 29556

Home prices YoY
-6.5%
Active inventory
59
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,251 medium interval (Pro) →
Mortgage (P&I)
$519
Tax est. 1.5%
$124 /mo · $1,485/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$304

Break-even live

Break-even rent $866
Max offer price $99,000
Occupancy floor 71%

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
$24,750
Closing costs
$2,970
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 16 events

  1. 2026-06-18
    days on market $99,000 Active 115 DOM
  2. 2026-06-17
    days on market $99,000 Active 114 DOM
  3. 2026-06-16
    days on market $99,000 Active 113 DOM
  4. 2026-06-15
    days on market $99,000 Active 112 DOM
  5. 2026-06-13
    days on market $99,000 Active 110 DOM
  6. 2026-06-12
    days on market $99,000 Active 109 DOM
  7. 2026-06-09
    days on market $99,000 Active 106 DOM
  8. 2026-06-08
    days on market $99,000 Active 105 DOM
  9. 2026-06-08
    pricedays on market $99,000 Active 104 DOM
  10. 2026-06-07
    days on market $155,000 Active 103 DOM
  11. 2026-06-04
    days on market $155,000 Active 100 DOM
  12. 2026-06-02
    days on market $155,000 Active 99 DOM
  13. 2026-06-01
    days on market $155,000 Active 98 DOM
  14. 2026-05-31
    days on market $155,000 Active 97 DOM
  15. 2026-02-23
    listed $155,000 Active
  16. 2021-05-28
    soldstatus $10,500

ⓘ 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 7/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$15,011
− Mortgage interest
−$5,546
− Property taxes
−$1,485
− Insurance
−$495
− Repairs & maintenance
−$1,201
− Management
−$1,201
− Depreciation
−$2,880
Taxable income
$2,204
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$529
After-tax cash flow
$3,120/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
Williamsburg 01
NCES district ID
4503780
Math proficiency
13% ▼ -11.00%
Reading proficiency
26% ▼ -4.00%
Median HH income
$27,663
Composite
15.32/100
National rank
#9328
State rank
#74 of 80 in SC

Livability — Kingstree

Score
67/100
State rank
#88
US rank
#10168

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kingstree, SC
Population (ZIP)
11,133

Population outlook (Williamsburg County) Hauer SSP2

Today (2025)
29,171 people
By 2030
27,247 · -6.6%
By 2040
23,314 · -20.1%
By 2050
19,798 · -32.1%
By 2075
13,336 · -54.3%
By 2100
8,502 · -70.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (71%)
Race & ethnicity
Black 71% White 27%
Common ancestry
Serbian 3% Lithuanian 1% Slovak 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Tagalog/Filipino 1%

Political lean MEDSL · Williamsburg

2024 margin
Strong D (+21.7) · D 60.2% · R 38.5% · Other 1.2%
2008→2024 swing
-16.5pp toward R · 2008: 38.2pp · 2024: 21.7pp
All cycles
2024: D+21.7 2020: D+29.8 2016: D+33.8 2012: D+39.9 2008: D+38.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -10.24%
Current HPI
147.7604
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

+1376.2% since first listed
2 events — show timeline
  • 2026-02-23 Listed $155,000 RAGPD
  • 2021-05-28 Sold (Public Records) $10,500 Public Records

Property tax history

-7.8%/yr

Latest (2025): $151 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…