CashFlowRE
Sign in Sign up
202 Lucky St
B+ Composite 77.26
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.4/10.0
  • Rent growth +3.9/5.0
  • Schools +3.9/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$109,900

202 Lucky St · Easley, SC 29640
2 bd · 1.0 ba · 982 sqft · SingleFamily public records · 41 Days on market
Built 1920 10,454 sqft lot Est $209k · 47% under

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

Listing remarks

Welcome to 202 Lucky Street in Easley South Carolina - Hidden Gem with Untapped Potential. This cozy 2-bedroom, 1-bathroom home on Lucky Street in Easley offers something increasingly rare in today's market - genuine potential at an accessible price point. Located in a quiet neighborhood just minutes from downtown Easley, this property presents an ideal opportunity for first-time homebuyers, investors, or those looking to downsize. The home sits on a quaint lot that provides just enough outdoor space without overwhelming maintenance. Inside, the property is honest about its condition - it needs renovations to reach its full potential. However, this blank canvas allows you to create exactly

Key facts

  • Convenient access
  • Quiet neighborhood
  • 0.24 acre lot

Tags

QUIET NEIGHBORHOODPEACEFUL RESIDENTIAL SETTINGCONVENIENT ACCESS

Property features AI

Finance

  • Other: Lead-based paint disclosure required; Residential property disclosure required
  • HOA & community: No HOA fees

Exterior

  • Parking: Paved asphalt driveway
  • Utilities: Public water; Electric water heater; Public sewer; Public garbage pickup; No garage
  • Home design: Single-story home; Approximately 50+ years old; Crawl space foundation
  • Construction: Asbestos shingle exterior finish; Architectural roof
  • Exterior features: Front porch; Deck; Level to gently sloped lot with some trees

Interior

  • Kitchen: Kitchen approximately 15 x 13; Stand-alone electric range
  • Bedrooms: Primary bedroom on main level; Primary bedroom approximately 16 x 15; Second bedroom approximately 14 x 9; Two bedrooms on the main level
  • Flooring: Carpet; Hardwood; Vinyl
  • Bathrooms: One full bathroom (on main level)
  • Heating & cooling: Forced air heating (natural gas); Central forced cooling
  • Interior features: Cable available; Ceiling fan; Smoke detector
  • Laundry & utility: First-floor laundry; Dryer electric 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 2-bed/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $498 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.7% 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.
  • Pickens 01 (rural): math 42% / reading 50% proficiency, ranked #21 of 80 in SC (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mckissick Academy of Science And Technology (math 30% / reading 33%, grade F, #383 of 597 statewide, top 64%, 503 students, 100% FRL) — zoned schools average 100% FRL vs 42% district-wide (58 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 32% at this address vs 46% district-wide (-14 pts) — the specific schools serving this property underperform the Pickens 01 average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+5.7%/yr); 229 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 1,440 units permitted in Pickens County in 2024 (245 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Pickens County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 5.7% rent growth), your $31k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $8k; list at $110k implies a 1193% 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→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $106,603 (3.0% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 3% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.34%
Cap rate
11.73%
Cash-on-cash
19.43%
DSCR
1.86
GRM
6.2

CMA / ARV

ARV (on-the-fly)
$209,166
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
202 Lucky St 0.00mi 2/1.0 985 (+0%) 1mo $95,000 $96 99
408 Graham St 0.05mi 2/1.0 950 (-3%) 14mo $112,000 $118 80
500 Blair St 0.14mi 2/2.0 1,039 (+6%) 2mo $140,000 $135 78
113 Robinson Ave 0.31mi 2/1.0 1,016 (+4%) 4mo $185,000 $182 77
712 W Main St 0.38mi 2/1.0 1,091 (+11%) 9mo $185,000 $170 56
218 Mark St 0.40mi 3/1.5 (+1) 917 (-7%) 13mo $219,900 $240 53
303 Gilliland Ave 0.71mi 2/1.5 953 (-3%) 10mo $213,000 $224 52
110 Nottingham Ln 0.74mi 3/2.0 (+1) 980 (-0%) 8mo $220,000 $224 50
120 N 7th St 0.51mi 2/1.0 893 (-9%) 22mo $195,000 $218 42
508 W D Ave 0.60mi 2/2.5 1,072 (+9%) 12mo $228,000 $213 41
226 Mark St 0.45mi 2/1.0 1,114 (+13%) 24mo $229,100 $206 37
403 W C Ave 0.73mi 2/1.0 838 (-15%) 14mo $183,000 $218 30

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 · 5.69% rent growth · sell at horizon

5-year hold
IRR
14.2%
Equity multiple
1.58×
Total profit
$17,983
Equity at exit
$16,386
10-year hold
IRR
24.8%
Equity multiple
3.41×
Total profit
$74,147
Equity at exit
$9,502

Cash invested: $30,772 (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 29640

Home prices YoY
-28.0%
Rents YoY
5.7%
Active inventory
229
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,475 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$45 /mo · $537/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$310
Net cashflow
$498

Break-even live

Break-even rent $844
Max offer price $109,900
Occupancy floor 61%

Sensitivity live

Price -10% $560 -5% $529 +0% $498 +5% $467 +10% $436
Rent -10% $382 -5% $440 +0% $498 +5% $556 +10% $615
Rate -1.0pp $553 -0.5pp $526 base $498 +0.5pp $470 +1.0pp $441

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
$27,475
Closing costs
$3,297
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
106 S 9th St Easley, SC 2.0 2.5 1100 $1,750 $1.59 24d 1 0.95mi
113 S 7th St Easley, SC 2.0 1.0 1116 $1,000 $0.90 4d 1 1.06mi
601 S 5th St Easley, SC 1.0–2.0 1.0–2.0 1232 $1,900 $1.54 4d 6 1.07mi
102 Russell St #101 Easley, SC 2.0 2.0 1050 $1,299 $1.24 24d 1 1.22mi
300 Duvall St Easley, SC 2.0–3.0 1.0–2.0 1089 $1,368 $1.26 24d 1 1.34mi
101 Pendleton Ct Unit A3 Easley, SC 2.0 1.5 1024 $1,250 $1.22 24d 1 1.36mi

Listing history 5 events

  1. 2026-04-20
    status Pending
  2. 2026-03-10
    listed $109,900 Active
  3. 1991-12-20
    soldstatus $8,500
  4. 1991-09-19
    soldstatus $8,500
  5. 1991-08-16
    soldstatus $6,500

ⓘ 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
$626 · $52/mo
Expected delta
+$89/yr (+$7/mo · 16.6%)

ⓘ 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 · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$17,697
− Mortgage interest
−$6,156
− Property taxes
−$537
− Insurance
−$550
− Repairs & maintenance
−$1,416
− Management
−$1,416
− Depreciation
−$3,197
Taxable income
$4,425
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,062
After-tax cash flow
$4,916/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
Pickens 01
NCES district ID
4503330
Math proficiency
42% ▼ -11.00%
Reading proficiency
50% ▼ -2.00%
Median HH income
$42,534
Composite
38.73/100
National rank
#4130
State rank
#21 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

Census place
Easley, SC
County
Pickens County · 102,825 people
City population
69,994
Metro
Greenville-Anderson, SC
Population (ZIP)
33,142
Household income
$62,207
Rent vs Own
24.6% rent · 75.4% own
Severe rent burden
789.0

Population outlook (Pickens County) Hauer SSP2

Today (2025)
126,530 people
By 2030
128,780 · +1.8%
By 2040
132,151 · +4.4%
By 2050
133,800 · +5.7%
By 2075
137,594 · +8.7%
By 2100
139,784 · +10.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 8% Black 8% Two or more races 4%
Hispanic origin (detail)
Mexican 4% Puerto Rican 3%
Common ancestry
Slovak 2% Serbian 2% Italian 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4%

Political lean MEDSL · Pickens

2024 margin
Solid R (+52.7) · D 23.0% · R 75.6% · Other 1.4%
2008→2024 swing
-6.4pp toward R · 2008: -46.2pp · 2024: -52.7pp
All cycles
2024: R+52.7 2020: R+50.9 2016: R+52.7 2012: R+49.0 2008: R+46.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -106.69%
Current HPI
274.4751
Rent YoY
▲ 5.69%
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

+1590.8% since first listed
5 events — show timeline
  • 2026-04-20 Pending Greater Greenville MLS
  • 2026-03-10 Listed $109,900 Greater Greenville MLS
  • 1991-12-20 Sold (Public Records) $8,500 Public Records
  • 1991-09-19 Sold (Public Records) $8,500 Public Records
  • 1991-08-16 Sold (Public Records) $6,500 Public Records

Property tax history

+1.5%/yr

Latest (2025): $537 · +9.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…