CashFlowRE
Sign in Sign up
124 Childress Rd
D Composite 44.01
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +3.7/10.0
  • Rent growth +2.7/5.0
  • Livability +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$25,000

124 Childress Rd · Converse, SC 29307
2 bd · 1.5 ba · 2,112 sqft · SingleFamily public records · 231 Days on market
Built 1988 0.96 ac lot ↓ 44% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Traditional style home with 2 bedrooms and 2 baths. Features include a large living area, den, dining room, kitchen, and more. This property also has 2 operational kitchens that are perfect for guest or 2 families! You will love the large rear deck, covered porch, and mature trees. Several 3rd bedroom options! This is a Fannie Mae HomePath property. Contact Skip Kirsch to see this great property today.

Key facts

  • 0.96 acre lot
  • Built 1988
  • Listed 231 days

Property features AI

Exterior

  • Parking: See remarks for parking details
  • Home design: Single family residence; Two-story home; Residential property
  • Construction: Vinyl siding; See remarks for foundation details; See remarks for roof details
  • Exterior features: Level and wooded lot

Interior

  • Bathrooms: 2 full bathrooms
  • Interior features: See remarks for additional interior details

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/1.5-bath single-family listed at $25k.

Deal economics

  • At list price, monthly cash flow is $817 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $25k).
  • Recommended offer: $22k (12.0% below list) — sets the bar for market timing.
  • Cap rate 45.5% vs local median 3.9% in Converse — 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 54/100 on livability (#328 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A, employment B; Watch: amenities F, commute F, housing F.
  • Spartanburg 03 (suburban): math 39% / reading 49% proficiency, ranked #28 of 80 in SC (top 35%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Cannons Elementary (math 52% / reading 42%, grade D-, #209 of 597 statewide, top 36%, 393 students, 100% FRL); Clifdale Middle (695 students, 78% FRL); Broome High (math 42% / reading 80%, grade C+, #105 of 196 statewide, top 54%, 825 students, 68% FRL) — zoned schools average 82% FRL vs 57% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 269 active listings in the ZIP; 3,129 units permitted in Spartanburg County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $173 of loan paydown is wiped out by about $750 of value loss. Plan a longer hold.
  • Spartanburg County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.6% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 231 days — a 12% lower offer ($22k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 20y ago; this cycle's ask has dropped $40k (62%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $22,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 231 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
5.01%
Cap rate
45.49%
Cash-on-cash
140.00%
DSCR
7.23
GRM
1.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.64% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
7.44×
Total profit
$45,076
Equity at exit
$3,728
10-year hold
IRR
Equity multiple
14.56×
Total profit
$94,932
Equity at exit
$2,162

Cash invested: $7,000 (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 29307

Home prices YoY
-17.7%
Rents YoY
0.6%
Active inventory
269
Price-to-rent
1.7×

Monthly cashflow live

Estimated rent
$1,252 medium interval (Pro) →
Mortgage (P&I)
$131
Tax est. 1.5%
$31 /mo · $375/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$817

Break-even live

Break-even rent $219
Max offer price $25,000
Occupancy floor 30%

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
$6,250
Closing costs
$750
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 25 events

  1. 2026-06-03
    statusdays on market $25,000 Pending 231 DOM
  2. 2026-06-02
    days on market $25,000 Active 230 DOM
  3. 2026-06-01
    days on market $25,000 Active 229 DOM
  4. 2026-05-31
    days on market $25,000 Active 228 DOM
  5. 2026-05-30
    days on market $25,000 Active 227 DOM
  6. 2026-05-07
    status Active
  7. 2026-05-07
    price $25,000
  8. 2026-04-08
    status Pending
  9. 2026-03-10
    price $45,000
  10. 2026-02-05
    price $50,000
  11. 2025-11-25
    price $55,000
  12. 2025-09-17
    listed $65,000 Active
  13. 2019-02-12
    soldstatus $58,000 Sold In-House 407-char remark
    Show marketing remark (407 chars)

    Traditional style home with 2 bedrooms and 2 baths. Features include a large living area, den, dining room, kitchen, and more. This property also has 2 operational kitchens that are perfect for guest or 2 families! You will love the large rear deck, covered porch, and mature trees. Several 3rd bedroom options! This is a Fannie Mae HomePath property. Contact Skip Kirsch to see this great property today.

  14. 2019-01-15
    status Pending 407-char remark
    Show marketing remark (407 chars)

    Traditional style home with 2 bedrooms and 2 baths. Features include a large living area, den, dining room, kitchen, and more. This property also has 2 operational kitchens that are perfect for guest or 2 families! You will love the large rear deck, covered porch, and mature trees. Several 3rd bedroom options! This is a Fannie Mae HomePath property. Contact Skip Kirsch to see this great property today.

  15. 2018-12-15
    price $59,900 407-char remark
    Show marketing remark (407 chars)

    Traditional style home with 2 bedrooms and 2 baths. Features include a large living area, den, dining room, kitchen, and more. This property also has 2 operational kitchens that are perfect for guest or 2 families! You will love the large rear deck, covered porch, and mature trees. Several 3rd bedroom options! This is a Fannie Mae HomePath property. Contact Skip Kirsch to see this great property today.

  16. 2018-11-17
    price $67,500 407-char remark
    Show marketing remark (407 chars)

    Traditional style home with 2 bedrooms and 2 baths. Features include a large living area, den, dining room, kitchen, and more. This property also has 2 operational kitchens that are perfect for guest or 2 families! You will love the large rear deck, covered porch, and mature trees. Several 3rd bedroom options! This is a Fannie Mae HomePath property. Contact Skip Kirsch to see this great property today.

  17. 2018-10-20
    price $74,900 407-char remark
    Show marketing remark (407 chars)

    Traditional style home with 2 bedrooms and 2 baths. Features include a large living area, den, dining room, kitchen, and more. This property also has 2 operational kitchens that are perfect for guest or 2 families! You will love the large rear deck, covered porch, and mature trees. Several 3rd bedroom options! This is a Fannie Mae HomePath property. Contact Skip Kirsch to see this great property today.

  18. 2018-09-20
    price $99,900 407-char remark
    Show marketing remark (407 chars)

    Traditional style home with 2 bedrooms and 2 baths. Features include a large living area, den, dining room, kitchen, and more. This property also has 2 operational kitchens that are perfect for guest or 2 families! You will love the large rear deck, covered porch, and mature trees. Several 3rd bedroom options! This is a Fannie Mae HomePath property. Contact Skip Kirsch to see this great property today.

  19. 2018-09-06
    price $109,900 407-char remark
    Show marketing remark (407 chars)

    Traditional style home with 2 bedrooms and 2 baths. Features include a large living area, den, dining room, kitchen, and more. This property also has 2 operational kitchens that are perfect for guest or 2 families! You will love the large rear deck, covered porch, and mature trees. Several 3rd bedroom options! This is a Fannie Mae HomePath property. Contact Skip Kirsch to see this great property today.

  20. 2018-08-09
    listed $117,500 Active 407-char remark
    Show marketing remark (407 chars)

    Traditional style home with 2 bedrooms and 2 baths. Features include a large living area, den, dining room, kitchen, and more. This property also has 2 operational kitchens that are perfect for guest or 2 families! You will love the large rear deck, covered porch, and mature trees. Several 3rd bedroom options! This is a Fannie Mae HomePath property. Contact Skip Kirsch to see this great property today.

  21. 2006-12-08
    soldstatus $69,000
  22. 2006-10-26
    historical
  23. 2006-09-15
    listed $59,900
  24. 2006-09-15
    listed $59,900
  25. 1994-12-01
    soldstatus $45,000

ⓘ 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 ≥105°F today · 16 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
$15,029
− Mortgage interest
−$1,400
− Property taxes
−$375
− Insurance
−$125
− Repairs & maintenance
−$1,202
− Management
−$1,202
− Depreciation
−$727
Taxable income
$9,997
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,399
After-tax cash flow
$7,401/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
Spartanburg 03
NCES district ID
4503540
Math proficiency
39% ▼ -5.00%
Reading proficiency
49% ▲ 6.00%
Median HH income
$36,898
Composite
36.52/100
National rank
#4645
State rank
#28 of 80 in SC

Livability — Converse

Score
54/100
State rank
#328
US rank
#24132

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Spartanburg County · 258,607 people
City population
293
Metro
Spartanburg, SC
Population (ZIP)
19,115
Household income
$65,850
Rent vs Own
25.9% rent · 74.1% own
Severe rent burden
438.0

Population outlook (Spartanburg County) Hauer SSP2

Today (2025)
325,495 people
By 2030
338,800 · +4.1%
By 2040
363,471 · +11.7%
By 2050
384,156 · +18.0%
By 2075
430,137 · +32.1%
By 2100
442,733 · +36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Black 20% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Serbian 4% Slovak 2% Romanian 1%
Foreign-born
4% · Canada, Jamaica
Languages at home
91% English-only · Spanish 5% Russian/Polish/Slavic 1% Other Indo-European 1%

Political lean MEDSL · Spartanburg

2024 margin
Solid R (+33.6) · D 32.6% · R 66.2% · Other 1.2%
2008→2024 swing
-12.0pp toward R · 2008: -21.6pp · 2024: -33.6pp
All cycles
2024: R+33.6 2020: R+27.3 2016: R+30.0 2012: R+23.1 2008: R+21.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -52.58%
Current HPI
244.9855
Rent YoY
▲ 0.64%
Metro
Spartanburg, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

-44.4% since first listed
20 events — show timeline
  • 2026-05-07 Relisted SPMLS
  • 2026-05-07 Price Changed $25,000 SPMLS
  • 2026-04-08 Pending SPMLS
  • 2026-03-10 Price Changed $45,000 SPMLS
  • 2026-02-05 Price Changed $50,000 SPMLS
  • 2025-11-25 Price Changed $55,000 SPMLS
  • 2025-09-17 Listed $65,000 SPMLS
  • 2019-02-12 Sold (MLS) $58,000 SPMLS
  • 2019-01-15 Pending SPMLS
  • 2018-12-15 Price Changed $59,900 SPMLS
  • 2018-11-17 Price Changed $67,500 SPMLS
  • 2018-10-20 Price Changed $74,900 SPMLS
  • 2018-09-20 Price Changed $99,900 SPMLS
  • 2018-09-06 Price Changed $109,900 SPMLS
  • 2018-08-09 Listed $117,500 SPMLS
  • 2006-12-08 Sold (MLS) $69,000 SPMLS
  • 2006-10-26 Listing Removed Greater Greenville MLS
  • 2006-09-15 Listed $59,900 SPMLS
  • 2006-09-15 Listed $59,900 Greater Greenville MLS
  • 1994-12-01 Sold (Public Records) $45,000 Public Records

Property tax history

+3.4%/yr

Latest (2025): $3,506 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…