CashFlowRE
Sign in Sign up
2809 Pelzer Hwy
B Composite 70.51
Why this score? — see what drove the B 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.1/10.0
  • ARV discount +7.5/15.0
  • Schools +5.0/10.0
  • Rent growth +3.8/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$165,000

2809 Pelzer Hwy · Easley, SC 29642
4 bd · 2.0 ba · 2,304 sqft · Other public records · 109 Days on market
Built 1920 2.08 ac lot

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

Listing remarks MLS

Property Sold AS IS. A prequlification letter and a $1000 earnest money check to accompany all offers. Buyers agent to verify all information.

Key facts

  • 20x40 building
  • Over two acres
  • Several outbuildings

Tags

PRIME EASLEY LOCATION20X40 BUILDINGSEVERAL OUTBUILDINGSOVER TWO ACRES

Property features AI

Finance

  • HOA & community: No HOA fees or community amenities

Exterior

  • Parking: Driveway parking (unpaved)
  • Utilities: Public water; Gas water heater; Septic system; Private garbage pickup
  • Home design: Two-story residential property; Originally built circa 1920; Lead-based paint and residential property disclosures required
  • Construction: Vinyl siding exterior; Architectural roof; Crawl space foundation
  • Exterior features: Enclosed front porch; Front porch; Level lot with some trees; Outbuilding for storage

Interior

  • Kitchen: Kitchen (12 x 11)
  • Bedrooms: Primary bedroom on main level (15 x 9); Bedroom 2 (15 x 14); Bedroom 3 (15 x 14); Bedroom 4 (15 x 14); Two bedrooms on the main level
  • Flooring: Hardwood flooring
  • Bathrooms: Two full bathrooms (both on main level)
  • Heating & cooling: Wall furnace heating; Gas available for heating; Wall/window air conditioning units
  • Interior features: Second living quarters on second level; Walk-in pantry; Wood-burning fireplace; Sun room
  • Laundry & utility: Laundry on 1st floor; Washer connection and multiple hookups; 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 other listed at $165k.

Deal economics

  • At list price, monthly cash flow is $733 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Recommended offer: $150k (9.0% below list) — sets the bar for market timing.
  • Cap rate 11.6% vs local median 4.0% in Easley — 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 71/100 on livability (#47 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities D, commute F.
  • Anderson 01 (rural): math 58% / reading 60% proficiency, ranked #3 of 80 in SC (top 4%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Hunt Meadows Elementary (math 61% / reading 54%, grade C+, #99 of 597 statewide, top 17%, 574 students, 47% FRL); Wren Middle (math 54% / reading 59%, grade B, #21 of 229 statewide, top 9%, 973 students, 46% FRL); Wren High (math 82% / reading 91%, grade A, #7 of 196 statewide, top 4%, 1,202 students, 40% FRL).
  • Market conditions: Rents rising fast (+5.3%/yr); 321 active listings in the ZIP; solid renter incomes; 1,255 units permitted in Anderson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Anderson County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 5.3% rent growth), your $46k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 109 days — a 9% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 20y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $20k; list at $165k implies a 725% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $150,150 (9.0% below list)

Questions for the listing agent

  1. It's been on market 109 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 1920 — 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. 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
1.31%
Cap rate
11.63%
Cash-on-cash
19.05%
DSCR
1.85
GRM
6.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.3% rent growth · sell at horizon

5-year hold
IRR
13.2%
Equity multiple
1.54×
Total profit
$25,014
Equity at exit
$24,602
10-year hold
IRR
23.7%
Equity multiple
3.24×
Total profit
$103,636
Equity at exit
$14,266

Cash invested: $46,200 (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 29642

Home prices YoY
-31.6%
Rents YoY
5.3%
Active inventory
321
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$2,160 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$39 /mo · $470/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$454
Net cashflow
$733

Break-even live

Break-even rent $1,232
Max offer price $165,000
Occupancy floor 61%

Sensitivity live

Price -10% $827 -5% $780 +0% $733 +5% $687 +10% $640
Rent -10% $563 -5% $648 +0% $733 +5% $819 +10% $904
Rate -1.0pp $816 -0.5pp $775 base $733 +0.5pp $691 +1.0pp $647

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
$41,250
Closing costs
$4,950
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. 2026-06-21
    days on market $165,000 Active 109 DOM
  2. 2026-06-18
    days on market $165,000 Active 106 DOM
  3. 2026-06-17
    days on market $165,000 Active 105 DOM
  4. 2026-06-16
    days on market $165,000 Active 104 DOM
  5. 2026-06-15
    days on market $165,000 Active 103 DOM
  6. 2026-06-13
    days on market $165,000 Active 101 DOM
  7. 2026-06-10
    days on market $165,000 Active 98 DOM
  8. 2026-06-09
    days on market $165,000 Active 97 DOM
  9. 2026-06-08
    days on market $165,000 Active 96 DOM
  10. 2026-06-07
    days on market $165,000 Active 95 DOM
  11. 2026-06-03
    days on market $165,000 Active 91 DOM
  12. 2026-06-03
    days on market $165,000 Active 90 DOM
  13. 2026-06-01
    days on market $165,000 Active 89 DOM
  14. 2026-05-31
    days on market $165,000 Active 88 DOM
  15. 2026-05-22
    price $165,000
  16. 2026-05-18
    status Active
  17. 2026-05-15
    historical
  18. 2026-02-28
    listed $175,000 Active
  19. 2007-11-30
    soldstatus $20,000 142-char remark
    Show marketing remark (142 chars)

    Property Sold AS IS. A prequlification letter and a $1000 earnest money check to accompany all offers. Buyers agent to verify all information.

  20. 2007-10-29
    historical 142-char remark
    Show marketing remark (142 chars)

    Property Sold AS IS. A prequlification letter and a $1000 earnest money check to accompany all offers. Buyers agent to verify all information.

  21. 2006-03-23
    listed $22,050 142-char remark
    Show marketing remark (142 chars)

    Property Sold AS IS. A prequlification letter and a $1000 earnest money check to accompany all offers. Buyers agent to verify all information.

  22. 1992-07-10
    soldstatus $31,747

ⓘ 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
$470 · $39/mo
Projected year-2 tax
$940 · $78/mo
Expected delta
+$471/yr (+$39/mo · 100.1%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$25,922
− Mortgage interest
−$9,243
− Property taxes
−$470
− Insurance
−$825
− Repairs & maintenance
−$2,074
− Management
−$2,074
− Depreciation
−$4,800
Taxable income
$6,437
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,545
After-tax cash flow
$7,255/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
Anderson 01
NCES district ID
4500780
Math proficiency
58% ▼ -6.00%
Reading proficiency
60% ▼ -1.00%
Median HH income
$52,196
Composite
50.46/100
National rank
#1861
State rank
#3 of 80 in SC

Livability — Easley

Score
71/100
State rank
#47
US rank
#6783

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Pickens County · 102,825 people
City population
69,994
Metro
Greenville-Anderson, SC
Population (ZIP)
36,852
Household income
$78,221
Rent vs Own
17.6% rent · 82.4% own
Severe rent burden
915.0

Population outlook (Anderson County) Hauer SSP2

Today (2025)
210,546 people
By 2030
217,791 · +3.4%
By 2040
230,643 · +9.5%
By 2050
240,220 · +14.1%
By 2075
259,518 · +23.3%
By 2100
258,696 · +22.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 7% Two or more races 7% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Slovak 4% Serbian 3% Italian 2%
Foreign-born
4% · Canada, Jamaica
Languages at home
95% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Anderson

2024 margin
Solid R (+47.4) · D 25.7% · R 73.1% · Other 1.2%
2008→2024 swing
-14.1pp toward R · 2008: -33.3pp · 2024: -47.4pp
All cycles
2024: R+47.4 2020: R+42.0 2016: R+43.7 2012: R+36.4 2008: R+33.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -103.03%
Current HPI
222.4976
Rent YoY
▲ 5.30%
Metro
Greenville-Anderson, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+419.7% since first listed
8 events — show timeline
  • 2026-05-22 Price Changed $165,000 Greater Greenville MLS
  • 2026-05-18 Relisted Greater Greenville MLS
  • 2026-05-15 Listing Removed Greater Greenville MLS
  • 2026-02-28 Listed $175,000 Greater Greenville MLS
  • 2007-11-30 Sold (MLS) $20,000 Greater Greenville MLS
  • 2007-10-29 Listing Removed Greater Greenville MLS
  • 2006-03-23 Listed $22,050 Greater Greenville MLS
  • 1992-07-10 Sold (Public Records) $31,747 Public Records

Property tax history

+2.3%/yr

Latest (2025): $470 · +17.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…