CashFlowRE
Sign in Sign up
196 Garrett Rd
C Composite 58.66
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 +26.6/30.0
  • DSCR +9.1/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.9/10.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Livability +1.8/5.0
  • Appreciation +0.0/10.0

$130,000

196 Garrett Rd · Clarks Hill, SC 29824
4 bd · 2.0 ba · 2,432 sqft · SingleFamily public records · 183 Days on market
Built 1997 2.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This home needs work and updating. There is no water to property and buyer would need a well dug to get water to home. There is a large covered back deck and covered 4-car carport attached. This home has great potential to be a wonderful private home on 2 acres. Please call Dale Testino for lockbox code at 706-306-2118

Key facts

  • Hvac
  • Newer appliances
  • New flooring

Tags

18X20 SHOPLARGE COVERED BACK DECK4 CAR COVERED ATTACHED CARPORTNEWER APPLIANCESNEW FLOORINGHVAC

Property features AI

Exterior

  • Parking: Carport (4 spaces)
  • Utilities: Electricity available; Septic tank; No listed public water source
  • Home design: Manufactured home (residential); One level
  • Construction: Aluminum siding; Block foundation; Shingle roof; Built on a single level
  • Exterior features: Deck; Workshop (outbuilding); Wooded, corner lot

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator; Electric water heater
  • Bedrooms: Total of 6 rooms (includes bedrooms and living spaces)
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Ceiling fans; Forced air heating; Electric heating
  • Interior features: Ceiling fans; Eat-in kitchen; Family room fireplace
  • Laundry & utility: Washer hookup; Electric dryer 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 4-bed/2.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $349 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Recommended offer: $114k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 36/100 on livability (#394 in SC) — a limited-amenity area; tenant pool skews transient or value-seeking. Strengths: cost of living A+, crime A; Watch: schools F, amenities F, commute F.
  • Edgefield 01 (rural): math 26% / reading 39% proficiency, ranked #48 of 80 in SC (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 86 active listings in the ZIP; 181 units permitted in Edgefield County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Edgefield County population projected at -12% 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 $36k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 183 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y 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 $76k; list at $130k implies a 70% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 55% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $114,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 183 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. 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.
  6. 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.
  7. 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
9.51%
Cash-on-cash
11.49%
DSCR
1.51
GRM
7.7

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
0.8%
Equity multiple
1.03×
Total profit
$1,074
Equity at exit
$19,383
10-year hold
IRR
10.4%
Equity multiple
1.80×
Total profit
$29,276
Equity at exit
$11,240

Cash invested: $36,400 (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 29824

Home prices YoY
-26.3%
Active inventory
86
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,411 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$30 /mo · $363/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$296
Net cashflow
$349

Break-even live

Break-even rent $970
Max offer price $130,000
Occupancy floor 70%

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
$32,500
Closing costs
$3,900
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 21 events

  1. 2026-06-18
    days on market $130,000 Active 183 DOM
  2. 2026-06-17
    days on market $130,000 Active 182 DOM
  3. 2026-06-16
    days on market $130,000 Active 181 DOM
  4. 2026-06-15
    days on market $130,000 Active 180 DOM
  5. 2026-06-14
    days on market $130,000 Active 178 DOM
  6. 2026-06-13
    days on market $130,000 Active 177 DOM
  7. 2026-06-10
    days on market $130,000 Active 175 DOM
  8. 2026-06-09
    days on market $130,000 Active 174 DOM
  9. 2026-06-08
    days on market $130,000 Active 173 DOM
  10. 2026-06-07
    days on market $130,000 Active 172 DOM
  11. 2026-06-05
    days on market $130,000 Active 169 DOM
  12. 2026-06-03
    days on market $130,000 Active 168 DOM
  13. 2026-06-02
    days on market $130,000 Active 167 DOM
  14. 2026-06-01
    days on market $130,000 Active 166 DOM
  15. 2026-05-31
    days on market $130,000 Active 165 DOM
  16. 2026-05-30
    days on market $130,000 Active 164 DOM
  17. 2025-12-16
    listed $130,000 Active
  18. 2023-01-12
    soldstatus $76,500 320-char remark
    Show marketing remark (320 chars)

    This home needs work and updating. There is no water to property and buyer would need a well dug to get water to home. There is a large covered back deck and covered 4-car carport attached. This home has great potential to be a wonderful private home on 2 acres. Please call Dale Testino for lockbox code at 706-306-2118

  19. 2023-01-12
    soldstatus $76,500 320-char remark
    Show marketing remark (320 chars)

    This home needs work and updating. There is no water to property and buyer would need a well dug to get water to home. There is a large covered back deck and covered 4-car carport attached. This home has great potential to be a wonderful private home on 2 acres. Please call Dale Testino for lockbox code at 706-306-2118

  20. 2022-03-11
    listed $79,500 320-char remark
    Show marketing remark (320 chars)

    This home needs work and updating. There is no water to property and buyer would need a well dug to get water to home. There is a large covered back deck and covered 4-car carport attached. This home has great potential to be a wonderful private home on 2 acres. Please call Dale Testino for lockbox code at 706-306-2118

  21. 2022-03-11
    listed $79,500 320-char remark
    Show marketing remark (320 chars)

    This home needs work and updating. There is no water to property and buyer would need a well dug to get water to home. There is a large covered back deck and covered 4-car carport attached. This home has great potential to be a wonderful private home on 2 acres. Please call Dale Testino for lockbox code at 706-306-2118

ⓘ 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
$363 · $30/mo
Projected year-2 tax
$741 · $62/mo
Expected delta
+$378/yr (+$32/mo · 104.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

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 ≥108°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 55% 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
$16,932
− Mortgage interest
−$7,282
− Property taxes
−$363
− Insurance
−$650
− Repairs & maintenance
−$1,355
− Management
−$1,355
− Depreciation
−$3,782
Taxable income
$2,146
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$515
After-tax cash flow
$3,668/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
Edgefield 01
NCES district ID
4502070
Math proficiency
26% ▼ -11.00%
Reading proficiency
39% ▼ -3.00%
Median HH income
$44,958
Composite
27.75/100
National rank
#6897
State rank
#48 of 80 in SC

Livability — Clarks Hill

Score
36/100
State rank
#394
US rank
#27659

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
7,598

Population outlook (Edgefield County) Hauer SSP2

Today (2025)
26,188 people
By 2030
25,803 · -1.5%
By 2040
24,658 · -5.8%
By 2050
23,034 · -12.0%
By 2075
19,448 · -25.7%
By 2100
15,301 · -41.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 46% Black 40% Hispanic / Latino 11% Two or more races 8%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Hispanic 1% Portuguese 1% Slovak 1%
Foreign-born
9% · Canada, Jamaica
Languages at home
89% English-only · Spanish 10%

Political lean MEDSL · Edgefield

2024 margin
Solid R (+31.9) · D 33.5% · R 65.3% · Other 1.2%
2008→2024 swing
-20.9pp toward R · 2008: -10.9pp · 2024: -31.9pp
All cycles
2024: R+31.9 2020: R+24.3 2016: R+20.2 2012: R+13.3 2008: R+10.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -63.79%
Current HPI
178.7034
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

+63.5% since first listed
5 events — show timeline
  • 2025-12-16 Listed $130,000 AMLS
  • 2023-01-12 Sold (MLS) $76,500 Hive MLS
  • 2023-01-12 Sold (MLS) $76,500 Hive MLS
  • 2022-03-11 Listed $79,500 Hive MLS
  • 2022-03-11 Listed $79,500 Hive MLS

Property tax history

+15.4%/yr

Latest (2025): $363 · +7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…