CashFlowRE
Sign in Sign up
334 Queen St
C- Composite 54.15
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 +22.6/30.0
  • ARV discount +7.9/15.0
  • DSCR +7.2/10.0
  • 1% rule +5.9/10.0
  • Rent growth +3.1/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$135,000

334 Queen St · Sumter, SC 29150
3 bd · 1.5 ba · 1,403 sqft · SingleFamily public records · 61 Days on market
Built 1969 8,712 sqft lot Est $136k · at est.

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

Listing remarks MLS

334 Queen Street- $14,000 The purchase of this property will be "Land Only" the home is scheduled to be taken down by the City of Sumter. .. . Day of Demolition TBD.

Key facts

  • New flooring
  • Freshly painted
  • 8,712 sq ft lot

Tags

FRESHLY PAINTEDNEW FLOORINGNEW STAINLESS STEEL STOVEPROFESSIONALLY INSULATED ATTIC

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single family residence; One level; Residential property; Has a view
  • Construction: Vinyl siding; Metal roof
  • Exterior features: Front porch; Patio; Fenced (other)

Interior

  • Kitchen: Range; Refrigerator
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Heat pump heating; Heat pump cooling
  • Interior features: Other; Crawl space basement
  • Laundry & utility: Washer hookup

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/1.5-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $230 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $135k).
  • Recommended offer: $127k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 3.4% in Sumter — 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 59/100 on livability (#235 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, health & safety A+, housing A-; Watch: crime F, amenities F, commute F.
  • Sumter 01 (urban): math 18% / reading 28% proficiency, ranked #64 of 80 in SC (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Millwood Elementary (math 41% / reading 41%, grade F, #276 of 597 statewide, top 48%, 682 students, 100% FRL); Bates Middle (math 9% / reading 21%, grade F, #202 of 229 statewide, top 89%, 569 students, 100% FRL); Sumter High School (math 22% / reading 67%, grade F, #166 of 196 statewide, top 87%, 2,289 students, 100% FRL) — zoned schools average 100% FRL vs 64% district-wide (36 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.5%/yr); 384 active listings in the ZIP; 386 units permitted in Sumter County in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($51k/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 $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Sumter County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 9y 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.
  • Current owner paid $10k; list at $135k implies a 1250% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $126,900 (6.0% below list)

Questions for the listing agent

  1. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1969 — 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
1.09%
Cap rate
8.34%
Cash-on-cash
7.30%
DSCR
1.32
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$136,091
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
336 Ben St 0.07mi 3/2.0 1,280 (-9%) 22mo $145,500 $114 62
718 Estate St 0.49mi 3/2.0 1,588 (+13%) 2mo $165,000 $104 52
561 S Sumter St 0.69mi 3/1.0 1,405 (+0%) 17mo $26,000 $19 51
10 Marigold Ct 0.73mi 3/2.0 1,382 (-2%) 15mo $132,500 $96 49
612 W Oakland Ave 0.65mi 3/2.0 1,382 (-2%) 23mo $133,000 $96 46
31 Neal St 0.74mi 4/2.0 (+1) 1,234 (-12%) 1mo $120,000 $97 37
830 Marigold St 0.74mi 3/2.0 1,259 (-10%) 12mo $188,000 $149 37
9 Gates St 0.72mi 4/2.0 (+1) 1,249 (-11%) 15mo $40,000 $32 28

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 · 2.55% rent growth · sell at horizon

5-year hold
IRR
-5.6%
Equity multiple
0.79×
Total profit
$-7,869
Equity at exit
$20,129
10-year hold
IRR
3.5%
Equity multiple
1.25×
Total profit
$9,401
Equity at exit
$11,672

Cash invested: $37,800 (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 29150

Rents YoY
2.5%
Active inventory
384
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,472 medium interval (Pro) →
Mortgage (P&I)
$708
Tax est. 1.5%
$169 /mo · $2,025/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$309
Net cashflow
$230

Break-even live

Break-even rent $1,181
Max offer price $135,000
Occupancy floor 79%

Sensitivity live

Price -10% $323 -5% $277 +0% $230 +5% $183 +10% $137
Rent -10% $114 -5% $172 +0% $230 +5% $288 +10% $346
Rate -1.0pp $298 -0.5pp $264 base $230 +0.5pp $195 +1.0pp $159

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
$33,750
Closing costs
$4,050
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 22 events

  1. 2026-06-22
    days on market $135,000 Active 61 DOM
  2. 2026-06-19
    days on market $135,000 Active 59 DOM
  3. 2026-06-18
    days on market $135,000 Active 58 DOM
  4. 2026-06-17
    days on market $135,000 Active 57 DOM
  5. 2026-06-16
    days on market $135,000 Active 56 DOM
  6. 2026-06-15
    days on market $135,000 Active 55 DOM
  7. 2026-06-14
    days on market $135,000 Active 53 DOM
  8. 2026-06-13
    days on market $135,000 Active 52 DOM
  9. 2026-06-10
    days on market $135,000 Active 50 DOM
  10. 2026-06-09
    days on market $135,000 Active 49 DOM
  11. 2026-06-08
    days on market $135,000 Active 48 DOM
  12. 2026-06-07
    days on market $135,000 Active 47 DOM
  13. 2026-06-02
    days on market $135,000 Active 42 DOM
  14. 2026-06-01
    days on market $135,000 Active 41 DOM
  15. 2026-05-31
    days on market $135,000 Active 40 DOM
  16. 2026-05-30
    days on market $135,000 Active 39 DOM
  17. 2026-04-21
    listed $135,000 Active
  18. 2025-12-02
    status Pending
  19. 2025-11-17
    historical Active - Contingent
  20. 2025-10-22
    listed $88,000 Active
  21. 2017-06-22
    soldstatus $10,000 176-char remark
    Show marketing remark (176 chars)

    334 Queen Street- $14,000 The purchase of this property will be "Land Only" the home is scheduled to be taken down by the City of Sumter. .. . Day of Demolition TBD.

  22. 2017-05-25
    listed $14,000 176-char remark
    Show marketing remark (176 chars)

    334 Queen Street- $14,000 The purchase of this property will be "Land Only" the home is scheduled to be taken down by the City of Sumter. .. . Day of Demolition TBD.

ⓘ 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 2/10 Low
  • 🌡 Heat 6/10 Major 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 2/10 Low 2 unhealthy d/yr today · 2 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
$17,665
− Mortgage interest
−$7,562
− Property taxes
−$2,025
− Insurance
−$675
− Repairs & maintenance
−$1,413
− Management
−$1,413
− Depreciation
−$3,927
Taxable income
$649
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$156
After-tax cash flow
$2,604/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
Sumter 01
NCES district ID
4503902
Math proficiency
18% ▼ -13.00%
Reading proficiency
28% ▼ -6.00%
Median HH income
$40,423
Composite
19.45/100
National rank
#8775
State rank
#64 of 80 in SC

Livability — Sumter

Score
59/100
State rank
#235
US rank
#19754

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sumter, SC
County
Sumter County · 76,912 people
City population
67,992
Metro
Sumter, SC
Population (ZIP)
38,538
Household income
$50,965
Rent vs Own
40.4% rent · 59.6% own
Severe rent burden
1136.0

Population outlook (Sumter County) Hauer SSP2

Today (2025)
104,585 people
By 2030
102,282 · -2.2%
By 2040
96,258 · -8.0%
By 2050
89,592 · -14.3%
By 2075
74,715 · -28.6%
By 2100
60,235 · -42.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
Black 50% White 39% Hispanic / Latino 5% Two or more races 4% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
4% · Canada, China, Vietnam
Languages at home
93% English-only · Spanish 4% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Sumter

2024 margin
Toss-up / Even · D 51.9% · R 47.0% · Other 1.2%
2008→2024 swing
-10.6pp toward R · 2008: 15.4pp · 2024: 4.9pp
All cycles
2024: D+4.9 2020: D+13.0 2016: D+12.0 2012: D+17.5 2008: D+15.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -100.16%
Current HPI
129.032
Rent YoY
▲ 2.55%
Metro
Sumter, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+864.3% since first listed
6 events — show timeline
  • 2026-04-21 Listed $135,000 SBOR
  • 2025-12-02 Pending Consolidated MLS
  • 2025-11-17 Contingent Consolidated MLS
  • 2025-10-22 Listed $88,000 Consolidated MLS
  • 2017-06-22 Sold (MLS) $10,000 SBOR
  • 2017-05-25 Listed $14,000 SBOR

Property tax history

+6.1%/yr

Latest (2025): $168 · -81.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…