CashFlowRE
Sign in Sign up
No image
D Composite 41.27
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 +14.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.3/10.0
  • Schools +3.8/10.0
  • 1% rule +3.4/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,999

1010 Laurens St · Camden, SC 29020
4 bd · 2.5 ba · 2,010 sqft · Other public records · 490 Days on market
Built 1951 0.46 ac lot ↓ 12% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This beautiful home offers comfortable living spaces and thoughtful features throughout. The great room welcomes you with beautiful hardwood floors, a cozy fireplace, and access to a serene sunroom, perfect for relaxing or entertaining. The kitchen boasts ample cabinet space, LVP flooring, and original glazed cabinets, offering both functionality and charm. The living room features a second fireplace, LVP flooring, and a convenient washer/dryer closet for added convenience. The master bedroom is a retreat with soft carpeting, a private closet, and a half bath for added privacy. Outside, you'll find a detached 1-car garage with shelving, offering plenty of storage space. The backyard is equi

Key facts

  • Second fireplace
  • Serene sunroom
  • Ample cabinet space

Tags

HARDWOOD FLOORSCOZY FIREPLACESERENE SUNROOMAMPLE CABINET SPACEORIGINAL GLAZED CABINETSSECOND FIREPLACE

Property features AI

Exterior

  • Parking: Five total parking spaces; One garage space; Detached carport (main level)
  • Utilities: Public sewer; Public water
  • Home design: Single-story home
  • Construction: Crawlspace foundation
  • Exterior features: Vinyl exterior finish; Rear chain-link fence (rear only); Paved road access; Public water

Interior

  • Kitchen: Formica countertops; Glazed cabinets; Luxury vinyl plank flooring; Fireplace access from kitchen area; Refrigerator included; Gas range
  • Bedrooms: Master bedroom on main level with private bath, ceiling fan, walk-in closet and carpeted floors; Bedroom 2 on main level with private closet and carpeted floors; Bedroom 3 on main level with private closet and hardwood floors; Bedroom 4 on main level with private closet and hardwood floors
  • Flooring: Carpet in bedrooms; Hardwood in some bedrooms and great room; Luxury vinyl plank in living areas and kitchen
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Central cooling; Central heating and gas pack
  • Interior features: Two wood-burning fireplaces; Refrigerator included; Gas range; Fireplace in living area; Ceiling fans in living room and master bedroom; Office
  • Laundry & utility: Main-level laundry in closet (common, heated space)

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 $250k.

Deal economics

  • At list price, monthly cash flow is $43 ($512/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $210k (16.0% below list).
  • Recommended offer: $210k (16.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.8% in Camden — 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 61/100 on livability (#218 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, crime F, amenities F.
  • Kershaw 01 (rural): math 38% / reading 51% proficiency, ranked #25 of 80 in SC (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Camden Elementary (math 41% / reading 46%, grade F, #246 of 597 statewide, top 42%, 627 students, 65% FRL); Camden High (math 37% / reading 77%, grade C, #120 of 196 statewide, top 64%, 1,124 students, 71% FRL) — zoned schools average 68% FRL vs 49% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 231 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 491 units permitted in Kershaw County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Kershaw County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 490 days — a 12% lower offer ($220k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $35k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 66% 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 $210,000 (16.0% below list)

Questions for the listing agent

  1. It's been on market 490 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Built in 1951 — 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. 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?
  8. 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.
  9. 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.
  10. 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
0.84%
Cap rate
6.50%
Cash-on-cash
0.73%
DSCR
1.03
GRM
9.9

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
-15.2%
Equity multiple
0.46×
Total profit
$-37,830
Equity at exit
$37,276
10-year hold
IRR
-6.6%
Equity multiple
0.58×
Total profit
$-29,592
Equity at exit
$21,615

Cash invested: $70,000 (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 29020

Home prices YoY
-29.7%
Active inventory
231
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,100 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$201 /mo · $2,414/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$441
Net cashflow
$43

Break-even live

Break-even rent $2,046
Max offer price $249,999
Occupancy floor 93%

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
$62,500
Closing costs
$7,500
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
85 Ridge Circle Dr Camden, SC 4.0 2.5 2488 $2,100 $0.84 23d 1 1.00mi

Listing history 9 events

  1. 2026-05-21
    status Pending
  2. 2026-05-06
    historical Active - Contingent
  3. 2026-02-26
    status Active
  4. 2026-02-12
    historical Active - Contingent
  5. 2025-11-19
    price $249,999
  6. 2025-07-15
    price $257,000
  7. 2025-05-09
    price $265,000
  8. 2025-03-07
    price $275,000
  9. 2025-01-16
    listed $285,000 Active

ⓘ 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
$2,414 · $201/mo
Projected year-2 tax
$2,414 · $201/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 7/10 Severe 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 66% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$25,200
− Mortgage interest
−$14,004
− Property taxes
−$2,414
− Insurance
−$1,250
− Repairs & maintenance
−$2,016
− Management
−$2,016
− Depreciation
−$7,273
Taxable loss
−$3,772
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$905
After-tax cash flow
$1,417/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
Kershaw 01
NCES district ID
4502550
Math proficiency
38% ▼ -7.00%
Reading proficiency
51% ▲ 6.00%
Median HH income
$44,585
Composite
37.66/100
National rank
#4371
State rank
#25 of 80 in SC

Livability — Camden

Score
61/100
State rank
#218
US rank
#18355

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
22,868

Population outlook (Kershaw County) Hauer SSP2

Today (2025)
67,683 people
By 2030
69,374 · +2.5%
By 2040
71,936 · +6.3%
By 2050
73,292 · +8.3%
By 2075
75,762 · +11.9%
By 2100
72,620 · +7.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (62%)
Race & ethnicity
White 62% Black 28% Hispanic / Latino 6% Two or more races 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Serbian 2% Slovak 2% Italian 1%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 6%

Political lean MEDSL · Kershaw

2024 margin
Strong R (+28.2) · D 35.3% · R 63.5% · Other 1.2%
2008→2024 swing
-9.5pp toward R · 2008: -18.7pp · 2024: -28.2pp
All cycles
2024: R+28.2 2020: R+23.1 2016: R+24.8 2012: R+18.6 2008: R+18.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -95.81%
Current HPI
227.0389
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

-12.3% since first listed
9 events — show timeline
  • 2026-05-21 Pending Consolidated MLS
  • 2026-05-06 Contingent Consolidated MLS
  • 2026-02-26 Relisted Consolidated MLS
  • 2026-02-12 Contingent Consolidated MLS
  • 2025-11-19 Price Changed $249,999 Consolidated MLS
  • 2025-07-15 Price Changed $257,000 Consolidated MLS
  • 2025-05-09 Price Changed $265,000 Consolidated MLS
  • 2025-03-07 Price Changed $275,000 Consolidated MLS
  • 2025-01-16 Listed $285,000 Consolidated MLS

Property tax history

+18.7%/yr

Latest (2025): $2,414 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…