CashFlowRE
Sign in Sign up
338 NW Mccormick St
D- Composite 35.26
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
  • DSCR +4.6/10.0
  • Rent growth +3.8/5.0
  • Livability +3.4/5.0
  • Schools +3.2/10.0
  • 1% rule +2.9/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$189,900

338 NW Mccormick St · Aiken, SC 29801
3 bd · 1.0 ba · 864 sqft · SingleFamily public records · 17 Days on market
Built 1966 6,969 sqft lot Est $143k · 32% over

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

Listing remarks MLS

Back on the market at no fault of the seller! This charming home at 338 NW McCormick St offers a fantastic opportunity for buyers who missed out the first time. Featuring a comfortable layout, inviting living spaces, and a spacious yard, this property is ideal for first-time buyers, downsizers, or investors alike. Conveniently located just minutes from downtown Aiken, shopping, and dining, you'll enjoy both accessibility and neighborhood charm. Previous buyer circumstances create a second chance -- don't miss it. Schedule your showing today!

Key facts

  • 6,969 sq ft lot
  • Built 1966
  • Listed 17 days

Property features AI

Finance

  • HOA & community: No community amenities listed

Exterior

  • Parking: Driveway
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Cable available; Other utilities
  • Home design: Single family residence; One level
  • Construction: HardiPlank-type siding; Other siding materials; Block foundation; Shingle/composition roof; Built on crawl space
  • Exterior features: Front porch; Deck; Fenced yard; Wooded and landscaped lot; Paved road access

Interior

  • Kitchen: Oven; Self-cleaning oven; Cooktop; Range; Dishwasher; Refrigerator; Electric water heater
  • Flooring: Ceramic tile; Hardwood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning (electric); Has heating
  • Interior features: Pantry; Eat-in kitchen; See remarks
  • Laundry & utility: 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 3-bed/1.0-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $59 ($711/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 $149k (21.4% below list).
  • Recommended offer: $149k (21.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 4.1% in Aiken — 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 67/100 on livability (#93 in SC) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A; Watch: crime F, commute F.
  • Aiken 01 (suburban): math 31% / reading 44% proficiency, ranked #36 of 80 in SC (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Aiken Elementary (math 34% / reading 40%, grade F, #315 of 597 statewide, top 55%, 524 students, 100% FRL); Aiken High (math 19% / reading 84%, grade D+, #146 of 196 statewide, top 75%, 1,195 students, 100% FRL) — zoned schools average 100% FRL vs 54% district-wide (46 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+5.1%/yr); 522 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 2,500 units permitted in Aiken County in 2024 (1,023 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($60k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Aiken County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($187k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 5y 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 76% 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 $149,233 (21.4% below list)

Questions for the listing agent

  1. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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?
  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
0.79%
Cap rate
6.67%
Cash-on-cash
1.34%
DSCR
1.06
GRM
10.6

CMA / ARV

ARV (on-the-fly)
$143,424
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
318 Mccormick St NW 0.04mi 3/1.0 828 (-4%) 8mo $168,500 $204 85
437 Morgan St 0.18mi 3/1.0 941 (+9%) 9mo $60,000 $64 69
810 Dillon Ave NW 0.11mi 2/1.0 (-1) 836 (-3%) 21mo $139,000 $166 67
1163 Abbeville Ave NW 0.40mi 2/1.0 (-1) 929 (+8%) 3mo $144,000 $155 61
424 NW Mccormick St 0.12mi 2/2.0 (-1) 964 (+12%) 10mo $193,500 $201 58
761 Pinecrest Ave 0.28mi 2/1.0 (-1) 896 (+4%) 23mo $54,000 $60 56
702 Hampton Ave NE 0.25mi 2/1.0 (-1) 952 (+10%) 18mo $79,000 $83 52
447 NW Newberry St Unit NW 0.51mi 2/1.0 (-1) 830 (-4%) 18mo $175,000 $211 49

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 · 5.06% rent growth · sell at horizon

5-year hold
IRR
-12.3%
Equity multiple
0.55×
Total profit
$-23,939
Equity at exit
$28,315
10-year hold
IRR
-0.7%
Equity multiple
0.95×
Total profit
$-2,867
Equity at exit
$16,419

Cash invested: $53,172 (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 29801

Rents YoY
5.1%
Active inventory
522
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$1,492 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$45 /mo · $537/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$313
Net cashflow
$59

Break-even live

Break-even rent $1,417
Max offer price $189,900
Occupancy floor 91%

Sensitivity live

Price -10% $167 -5% $113 +0% $59 +5% $5 +10% $-48
Rent -10% $-59 -5% $0 +0% $59 +5% $118 +10% $177
Rate -1.0pp $155 -0.5pp $108 base $59 +0.5pp $10 +1.0pp $-40

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
$47,475
Closing costs
$5,697
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
630 Morgan St NW Unit A Aiken, SC 3.0 1.0 950 $1,100 $1.16 25d 1 0.31mi
811 Laurens St NW Aiken, SC 3.0 1.5 986 $1,379 $1.40 25d 1 0.55mi
206 Sumter St SE Aiken, SC 2.0 2.0 1118 $2,200 $1.97 25d 1 1.17mi
328 Williamsburg St Aiken, SC 2.0 1.0 1043 $1,050 $1.01 15d 1 1.28mi

Listing history 35 events

  1. 2026-06-21
    days on market $189,900 Active 17 DOM
  2. 2026-06-18
    days on market $189,900 Active 14 DOM
  3. 2026-06-17
    days on market $189,900 Active 13 DOM
  4. 2026-06-16
    days on market $189,900 Active 12 DOM
  5. 2026-06-15
    days on market $189,900 Active 11 DOM
  6. 2026-06-14
    days on market $189,900 Active 9 DOM
  7. 2026-06-13
    days on market $189,900 Active 8 DOM
  8. 2026-06-10
    days on market $189,900 Active 6 DOM
  9. 2026-06-09
    days on market $189,900 Active 5 DOM
  10. 2026-06-08
    days on market $189,900 Active 4 DOM
  11. 2026-06-07
    remarks 563-char remark
  12. 2026-06-07
    pricedays on marketlisting id $189,900 Active 3 DOM
  13. 2026-06-03
    days on market $194,900 Active 91 DOM
  14. 2026-06-02
    days on market $194,900 Active 90 DOM
  15. 2026-06-01
    days on market $194,900 Active 89 DOM
  16. 2026-05-31
    days on market $194,900 Active 88 DOM
  17. 2026-05-30
    days on market $194,900 Active 87 DOM
  18. 2026-05-06
    price $194,900
  19. 2026-05-06
    price $194,900
  20. 2026-03-18
    status Active
  21. 2026-03-18
    status Active
  22. 2026-03-09
    historical
  23. 2026-03-09
    status Pending
  24. 2026-03-09
    historical Active Under Contract
  25. 2026-03-04
    listed $197,000 Active
    Show marketing remark (547 chars)

    Back on the market at no fault of the seller! This charming home at 338 NW McCormick St offers a fantastic opportunity for buyers who missed out the first time. Featuring a comfortable layout, inviting living spaces, and a spacious yard, this property is ideal for first-time buyers, downsizers, or investors alike. Conveniently located just minutes from downtown Aiken, shopping, and dining, you'll enjoy both accessibility and neighborhood charm. Previous buyer circumstances create a second chance -- don't miss it. Schedule your showing today!

  26. 2026-03-04
    listed $197,000 Active
    Show marketing remark (547 chars)

    Back on the market at no fault of the seller! This charming home at 338 NW McCormick St offers a fantastic opportunity for buyers who missed out the first time. Featuring a comfortable layout, inviting living spaces, and a spacious yard, this property is ideal for first-time buyers, downsizers, or investors alike. Conveniently located just minutes from downtown Aiken, shopping, and dining, you'll enjoy both accessibility and neighborhood charm. Previous buyer circumstances create a second chance -- don't miss it. Schedule your showing today!

  27. 2026-03-04
    listed $194,900 Active 547-char remark
    Show marketing remark (547 chars)

    Back on the market at no fault of the seller! This charming home at 338 NW McCormick St offers a fantastic opportunity for buyers who missed out the first time. Featuring a comfortable layout, inviting living spaces, and a spacious yard, this property is ideal for first-time buyers, downsizers, or investors alike. Conveniently located just minutes from downtown Aiken, shopping, and dining, you'll enjoy both accessibility and neighborhood charm. Previous buyer circumstances create a second chance -- don't miss it. Schedule your showing today!

  28. 2025-07-01
    soldstatus $190,000
  29. 2025-06-04
    status Pending
  30. 2025-05-29
    listed $190,000 Active
  31. 2022-07-14
    soldstatus $155,000
  32. 2022-06-03
    listed $139,500
  33. 2022-01-03
    soldstatus $64,000
  34. 2021-12-30
    soldstatus $64,000
  35. 2021-12-01
    listed $62,500

ⓘ 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
$537 · $45/mo
Projected year-2 tax
$1,082 · $90/mo
Expected delta
+$546/yr (+$45/mo · 101.7%)

ⓘ 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 ≥109°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 76% 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
$17,908
− Mortgage interest
−$10,637
− Property taxes
−$537
− Insurance
−$950
− Repairs & maintenance
−$1,433
− Management
−$1,433
− Depreciation
−$5,524
Taxable loss
−$2,605
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$625
After-tax cash flow
$1,336/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
Aiken 01
NCES district ID
4500720
Math proficiency
31% ▼ -11.00%
Reading proficiency
44% ▼ -1.00%
Median HH income
$45,081
Composite
31.91/100
National rank
#5857
State rank
#36 of 80 in SC

Livability — Aiken

Score
67/100
State rank
#93
US rank
#10443

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Aiken, SC
County
Aiken County · 116,534 people
City population
71,807
Metro
Augusta-Richmond County, GA-SC
Population (ZIP)
31,108
Household income
$59,573
Rent vs Own
33.2% rent · 66.8% own
Severe rent burden
1260.0

Population outlook (Aiken County) Hauer SSP2

Today (2025)
178,003 people
By 2030
182,876 · +2.7%
By 2040
189,970 · +6.7%
By 2050
193,840 · +8.9%
By 2075
199,453 · +12.1%
By 2100
192,403 · +8.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 50% Black 42% Hispanic / Latino 5% Two or more races 4% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Slovak 2% Italian 1% Serbian 1%
Foreign-born
3% · Canada, Jamaica
Languages at home
95% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Aiken

2024 margin
Strong R (+25.9) · D 36.4% · R 62.2% · Other 1.4%
2008→2024 swing
-1.9pp toward R · 2008: -24.0pp · 2024: -25.9pp
All cycles
2024: R+25.9 2020: R+22.7 2016: R+27.5 2012: R+26.0 2008: R+24.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -278.52%
Current HPI
173.7944
Rent YoY
▲ 5.06%
Metro
Augusta-Richmond County, GA-SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+211.8% since first listed
18 events — show timeline
  • 2026-05-06 Price Changed $194,900 Hive MLS
  • 2026-05-06 Price Changed $194,900 AMLS
  • 2026-03-18 Relisted Hive MLS
  • 2026-03-18 Relisted AMLS
  • 2026-03-09 Listing Removed Hive MLS
  • 2026-03-09 Pending Hive MLS
  • 2026-03-09 Contingent AMLS
  • 2026-03-04 Listed $197,000 Hive MLS
  • 2026-03-04 Listed $197,000 AMLS
  • 2026-03-04 Listed $194,900 Hive MLS
  • 2025-07-01 Sold (Public Records) $190,000 Public Records
  • 2025-06-04 Pending Consolidated MLS
  • 2025-05-29 Listed $190,000 Consolidated MLS
  • 2022-07-14 Sold (MLS) $155,000 AMLS
  • 2022-06-03 Listed $139,500 AMLS
  • 2022-01-03 Sold (Public Records) $64,000 Public Records
  • 2021-12-30 Sold (MLS) $64,000 AMLS
  • 2021-12-01 Listed $62,500 AMLS

Property tax history

+0.8%/yr

Latest (2025): $537 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…