CashFlowRE
Sign in Sign up
No image
D+ Composite 49.67
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 +17.0/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.6/10.0
  • DSCR +5.3/10.0
  • 1% rule +4.6/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0

$135,000

1005 Lesane Pressley · Mayesville, SC 29080
4 bd · 2.5 ba · 2,400 sqft · SingleFamily public records · 334 Days on market
Built 1960 0.98 ac lot ↓ 16% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This home says affordability! USDA/Rural loan LOCATION approved, so your downpayment can be little to nothing at all! Close to the city and convenient to everything Sumter and surrounding areas have to offer! Spacious 2400 sq feet of a home with large-sized rooms for lots of storage, open kitchen/dining room and 2 and a half bathrooms! The property also includes its own * * well and septic system * * , helping keep utility costs manageable as well as affordable. This home also has a large spacious fenced backyard, great for entertaining, children or pets/animals. The furniture and amenities can be included with the sale! This home also has a home warranty with 2-10 that can transfer to the new owner for 12 months if stated in contract and agreed upon. HVAC checked twice a year by local company!

Key facts

  • Large kitchen
  • 0.98 acre lot
  • Built 1960

Tags

LARGE KITCHEN

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 single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $92 ($1k/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 $130k (3.9% below list).
  • Recommended offer: $119k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 55/100 on livability (#305 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: employment D, schools F, crime F.
  • Sumter 01 (urban): math 18% / reading 28% proficiency, ranked #64 of 80 in SC (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 13 active listings in the ZIP; 386 units permitted in Sumter County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($933 loan paydown + $1k appreciation (1.1% local appreciation)).
  • Sumter County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.1% appreciation + 3.0% rent growth), your $38k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 334 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $25k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $118,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 334 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — 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 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?
  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
0.96%
Cap rate
7.11%
Cash-on-cash
2.92%
DSCR
1.13
GRM
8.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

1.11% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
4.7%
Equity multiple
1.24×
Total profit
$9,094
Equity at exit
$46,832
10-year hold
IRR
9.0%
Equity multiple
2.10×
Total profit
$41,748
Equity at exit
$62,817

Cash invested: $37,800 (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 29080

Home prices YoY
1.2%
Active inventory
13
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,297 medium interval (Pro) →
Mortgage (P&I)
$708
Tax est. 1.5%
$169 /mo · $2,025/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$272
Net cashflow
$92

Break-even live

Break-even rent $1,181
Max offer price $135,000
Occupancy floor 88%

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
$33,750
Closing costs
$4,050
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 13 events

  1. 2026-04-18
    status Pending
  2. 2026-04-03
    status Pending 809-char remark
    Show marketing remark (809 chars)

    This home says affordability! USDA/Rural loan LOCATION approved, so your downpayment can be little to nothing at all! Close to the city and convenient to everything Sumter and surrounding areas have to offer! Spacious 2400 sq feet of a home with large-sized rooms for lots of storage, open kitchen/dining room and 2 and a half bathrooms! The property also includes its own * * well and septic system * * , helping keep utility costs manageable as well as affordable. This home also has a large spacious fenced backyard, great for entertaining, children or pets/animals. The furniture and amenities can be included with the sale! This home also has a home warranty with 2-10 that can transfer to the new owner for 12 months if stated in contract and agreed upon. HVAC checked twice a year by local company!

  3. 2026-04-03
    historical Active - Contingent
    Show marketing remark (809 chars)

    This home says affordability! USDA/Rural loan LOCATION approved, so your downpayment can be little to nothing at all! Close to the city and convenient to everything Sumter and surrounding areas have to offer! Spacious 2400 sq feet of a home with large-sized rooms for lots of storage, open kitchen/dining room and 2 and a half bathrooms! The property also includes its own * * well and septic system * * , helping keep utility costs manageable as well as affordable. This home also has a large spacious fenced backyard, great for entertaining, children or pets/animals. The furniture and amenities can be included with the sale! This home also has a home warranty with 2-10 that can transfer to the new owner for 12 months if stated in contract and agreed upon. HVAC checked twice a year by local company!

  4. 2026-01-20
    price $135,000
  5. 2026-01-17
    price $135,000 809-char remark
    Show marketing remark (809 chars)

    This home says affordability! USDA/Rural loan LOCATION approved, so your downpayment can be little to nothing at all! Close to the city and convenient to everything Sumter and surrounding areas have to offer! Spacious 2400 sq feet of a home with large-sized rooms for lots of storage, open kitchen/dining room and 2 and a half bathrooms! The property also includes its own * * well and septic system * * , helping keep utility costs manageable as well as affordable. This home also has a large spacious fenced backyard, great for entertaining, children or pets/animals. The furniture and amenities can be included with the sale! This home also has a home warranty with 2-10 that can transfer to the new owner for 12 months if stated in contract and agreed upon. HVAC checked twice a year by local company!

  6. 2025-11-25
    price $140,000
  7. 2025-11-24
    price $140,000 809-char remark
    Show marketing remark (809 chars)

    This home says affordability! USDA/Rural loan LOCATION approved, so your downpayment can be little to nothing at all! Close to the city and convenient to everything Sumter and surrounding areas have to offer! Spacious 2400 sq feet of a home with large-sized rooms for lots of storage, open kitchen/dining room and 2 and a half bathrooms! The property also includes its own * * well and septic system * * , helping keep utility costs manageable as well as affordable. This home also has a large spacious fenced backyard, great for entertaining, children or pets/animals. The furniture and amenities can be included with the sale! This home also has a home warranty with 2-10 that can transfer to the new owner for 12 months if stated in contract and agreed upon. HVAC checked twice a year by local company!

  8. 2025-10-31
    price $151,000
    Show marketing remark (809 chars)

    This home says affordability! USDA/Rural loan LOCATION approved, so your downpayment can be little to nothing at all! Close to the city and convenient to everything Sumter and surrounding areas have to offer! Spacious 2400 sq feet of a home with large-sized rooms for lots of storage, open kitchen/dining room and 2 and a half bathrooms! The property also includes its own * * well and septic system * * , helping keep utility costs manageable as well as affordable. This home also has a large spacious fenced backyard, great for entertaining, children or pets/animals. The furniture and amenities can be included with the sale! This home also has a home warranty with 2-10 that can transfer to the new owner for 12 months if stated in contract and agreed upon. HVAC checked twice a year by local company!

  9. 2025-10-31
    price $151,000 809-char remark
    Show marketing remark (809 chars)

    This home says affordability! USDA/Rural loan LOCATION approved, so your downpayment can be little to nothing at all! Close to the city and convenient to everything Sumter and surrounding areas have to offer! Spacious 2400 sq feet of a home with large-sized rooms for lots of storage, open kitchen/dining room and 2 and a half bathrooms! The property also includes its own * * well and septic system * * , helping keep utility costs manageable as well as affordable. This home also has a large spacious fenced backyard, great for entertaining, children or pets/animals. The furniture and amenities can be included with the sale! This home also has a home warranty with 2-10 that can transfer to the new owner for 12 months if stated in contract and agreed upon. HVAC checked twice a year by local company!

  10. 2025-08-06
    price $158,000
  11. 2025-08-05
    price $158,000 809-char remark
    Show marketing remark (809 chars)

    This home says affordability! USDA/Rural loan LOCATION approved, so your downpayment can be little to nothing at all! Close to the city and convenient to everything Sumter and surrounding areas have to offer! Spacious 2400 sq feet of a home with large-sized rooms for lots of storage, open kitchen/dining room and 2 and a half bathrooms! The property also includes its own * * well and septic system * * , helping keep utility costs manageable as well as affordable. This home also has a large spacious fenced backyard, great for entertaining, children or pets/animals. The furniture and amenities can be included with the sale! This home also has a home warranty with 2-10 that can transfer to the new owner for 12 months if stated in contract and agreed upon. HVAC checked twice a year by local company!

  12. 2025-05-19
    listed $160,000 Active
  13. 2025-05-15
    listed $160,000 Active 809-char remark
    Show marketing remark (809 chars)

    This home says affordability! USDA/Rural loan LOCATION approved, so your downpayment can be little to nothing at all! Close to the city and convenient to everything Sumter and surrounding areas have to offer! Spacious 2400 sq feet of a home with large-sized rooms for lots of storage, open kitchen/dining room and 2 and a half bathrooms! The property also includes its own * * well and septic system * * , helping keep utility costs manageable as well as affordable. This home also has a large spacious fenced backyard, great for entertaining, children or pets/animals. The furniture and amenities can be included with the sale! This home also has a home warranty with 2-10 that can transfer to the new owner for 12 months if stated in contract and agreed upon. HVAC checked twice a year by local company!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥109°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$15,566
− Mortgage interest
−$7,562
− Property taxes
−$2,025
− Insurance
−$675
− Repairs & maintenance
−$1,245
− Management
−$1,245
− Depreciation
−$3,927
Taxable loss
−$1,114
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$267
After-tax cash flow
$1,369/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
Sumter 01
NCES district ID
4503902
Math proficiency
18% ▼ -13.00%
Reading proficiency
28% ▼ -6.00%
Median HH income
$40,423
Composite
19.45/100
National rank
#8775
State rank
#64 of 80 in SC

Livability — Mayesville

Score
55/100
State rank
#305
US rank
#23372

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)
2,784

Population outlook (Sumter County) Hauer SSP2

Today (2025)
104,585 people
By 2030
102,282 · -2.2%
By 2040
96,258 · -8.0%
By 2050
89,592 · -14.3%
By 2075
74,715 · -28.6%
By 2100
60,235 · -42.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (65%)
Race & ethnicity
Black 65% White 30% Hispanic / Latino 3% Two or more races 2%
Common ancestry
Serbian 2% Slovak 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Sumter

2024 margin
Toss-up / Even · D 51.9% · R 47.0% · Other 1.2%
2008→2024 swing
-10.6pp toward R · 2008: 15.4pp · 2024: 4.9pp
All cycles
2024: D+4.9 2020: D+13.0 2016: D+12.0 2012: D+17.5 2008: D+15.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.11%
Current HPI
93.7365
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

-15.6% since first listed
13 events — show timeline
  • 2026-04-18 Pending Consolidated MLS
  • 2026-04-03 Pending SBOR
  • 2026-04-03 Contingent Consolidated MLS
  • 2026-01-20 Price Changed $135,000 Consolidated MLS
  • 2026-01-17 Price Changed $135,000 SBOR
  • 2025-11-25 Price Changed $140,000 Consolidated MLS
  • 2025-11-24 Price Changed $140,000 SBOR
  • 2025-10-31 Price Changed $151,000 Consolidated MLS
  • 2025-10-31 Price Changed $151,000 SBOR
  • 2025-08-06 Price Changed $158,000 Consolidated MLS
  • 2025-08-05 Price Changed $158,000 SBOR
  • 2025-05-19 Listed $160,000 Consolidated MLS
  • 2025-05-15 Listed $160,000 SBOR

Property tax history

-0.1%/yr

Latest (2025): $77 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…