CashFlowRE
Sign in Sign up
112 Newry Rd
D+ Composite 45.02
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).

  • ARV discount +15.0/15.0
  • Cash flow +11.9/30.0
  • Schools +3.7/10.0
  • Livability +3.7/5.0
  • DSCR +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • Appreciation +0.0/10.0

$210,000

112 Newry Rd · Seneca, SC 29672
2 bd · 2.0 ba · 1,809 sqft · SingleFamily public records · 101 Days on market
Built 1953 Est $346k · 39% under

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

Listing remarks MLS

Welcome to this 2-bedroom, 2-bath home located in the desirable Newry area of Seneca, SC. Situated on 0.34 acres, this property offers 1,338 total square feet of living space and plenty of potential for the right buyer. Conveniently located just minutes from Clemson University, this home is also close to local dining, shopping, entertainment, and many popular area attractions. Whether you’re a first-time homebuyer looking for a great opportunity or an investor seeking a property with strong Airbnb potential, this home could be a great fit. With its convenient location and functional layout, the possibilities are endless. Property is being sold as is where. The seller is willing to offer seller concessions towards HVAC UNIT

Key facts

  • Listed 101 days

Property features AI

Finance

  • HOA & community: No HOA fees or community amenities indicated

Exterior

  • Parking: Paved driveway parking
  • Utilities: Public water; Public sewer (public available); Public garbage pickup; Electric service for heating, cooling, and water heater; No garage
  • Home design: Single-story with basement (1 + basement); Approximate age: 31–50 years; Residential property (disclosure required); Lead-based paint discovery required
  • Construction: Vinyl siding exterior; Composition shingle roof; Basement foundation; Basement used for storage
  • Exterior features: Front porch; Level lot

Interior

  • Kitchen: Kitchen approx. 15 x 9; Dishwasher; Disposal; Compactor; Microwave (built-in, convection); Oven(s) including wall ovens and self-cleaning oven; Double oven; Cooktops: gas and smooth electric; Refrigerator; Freezer; Ice machine
  • Bedrooms: Two main-level bedrooms; Primary bedroom with full bath; Primary bedroom approx. 11 x 13; Second bedroom approx. 11 x 12
  • Flooring: Laminate flooring
  • Bathrooms: Two full bathrooms (one full bath on the main level)
  • Heating & cooling: Electric heating system; Electric cooling system
  • Interior features: Second living quarters on the main level; Circulating fireplace; Other interior features (see remarks); Full finished basement
  • Laundry & utility: Washer connection; Washer and dryer listed among appliances; Electric water heater

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/2.0-bath single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $-55 ($-656/yr) — negative.
  • To cash-flow at today's rent, offer at most $200k (4.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $153k (27.2% below list).
  • Recommended offer: $153k (27.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 2.7% in Seneca — 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 73/100 on livability (#40 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, crime F, commute F.
  • Oconee 01 (rural): math 41% / reading 47% proficiency, ranked #27 of 80 in SC (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Northside Elementary (math 49% / reading 50%, grade D, #168 of 597 statewide, top 31%, 658 students, 74% FRL); Seneca Middle (math 36% / reading 40%, grade F, #86 of 229 statewide, top 39%, 781 students, 77% FRL); Seneca High (math 62% / reading 87%, grade B+, #38 of 196 statewide, top 20%, 1,052 students, 67% FRL) — zoned schools average 73% FRL vs 50% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 156 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 648 units permitted in Oconee County in 2024 (40 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 $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 101 days — a 9% lower offer ($191k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 17y 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.
  • Current owner paid $180k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1953 — 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 $152,897 (27.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 101 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.73%
Cap rate
5.98%
Cash-on-cash
-1.11%
DSCR
0.95
GRM
11.4

CMA / ARV

ARV (on-the-fly)
$345,519
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
133 South Port Dr 0.43mi 3/2.0 (+1) 1,956 (+8%) 2mo $465,000 $238 60
362 E Sizemore Rd 0.54mi 3/1.5 (+1) 1,780 (-2%) 13mo $185,400 $104 54
507 Rochester Hwy 0.40mi 3/2.0 (+1) 1,600 (-12%) 6mo $305,000 $191 52

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-18.2%
Equity multiple
0.36×
Total profit
$-37,602
Equity at exit
$31,312
10-year hold
IRR
-10.6%
Equity multiple
0.36×
Total profit
$-37,601
Equity at exit
$18,157

Cash invested: $58,800 (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 29672

Active inventory
156
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$1,529 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$74 /mo · $885/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$321
Net cashflow
$-55

Break-even live

Break-even rent $1,598
Max offer price $200,349
Occupancy floor 99%

Sensitivity live

Price -10% $64 -5% $5 +0% $-55 +5% $-114 +10% $-174
Rent -10% $-175 -5% $-115 +0% $-55 +5% $6 +10% $66
Rate -1.0pp $51 -0.5pp $-1 base $-55 +0.5pp $-109 +1.0pp $-164

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
$52,500
Closing costs
$6,300
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
511 Oakmont Valley Trl Unit 1 Seneca, SC 3.0 3.0 1381 $1,900 $1.38 25d 1 1.41mi

Listing history 35 events

  1. 2026-06-22
    days on market $210,000 Active 101 DOM
  2. 2026-06-18
    days on market $210,000 Active 98 DOM
  3. 2026-06-17
    days on market $210,000 Active 97 DOM
  4. 2026-06-16
    days on market $210,000 Active 96 DOM
  5. 2026-06-15
    days on market $210,000 Active 95 DOM
  6. 2026-06-13
    days on market $210,000 Active 93 DOM
  7. 2026-06-10
    days on market $210,000 Active 90 DOM
  8. 2026-06-09
    days on market $210,000 Active 89 DOM
  9. 2026-06-08
    days on market $210,000 Active 88 DOM
  10. 2026-06-07
    days on market $210,000 Active 87 DOM
  11. 2026-06-05
    days on market $210,000 Active 84 DOM
  12. 2026-06-03
    days on market $210,000 Active 83 DOM
  13. 2026-06-03
    days on market $210,000 Active 82 DOM
  14. 2026-06-01
    days on market $210,000 Active 81 DOM
  15. 2026-05-31
    days on market $210,000 Active 80 DOM
  16. 2026-05-13
    price $210,000
  17. 2026-05-12
    listed $210,000 Active 738-char remark
    Show marketing remark (738 chars)

    Welcome to this 2-bedroom, 2-bath home located in the desirable Newry area of Seneca, SC. Situated on 0.34 acres, this property offers 1,338 total square feet of living space and plenty of potential for the right buyer. Conveniently located just minutes from Clemson University, this home is also close to local dining, shopping, entertainment, and many popular area attractions. Whether you’re a first-time homebuyer looking for a great opportunity or an investor seeking a property with strong Airbnb potential, this home could be a great fit. With its convenient location and functional layout, the possibilities are endless. Property is being sold as is where. The seller is willing to offer seller concessions towards HVAC UNIT

  18. 2026-05-12
    historical
    Show marketing remark (738 chars)

    Welcome to this 2-bedroom, 2-bath home located in the desirable Newry area of Seneca, SC. Situated on 0.34 acres, this property offers 1,338 total square feet of living space and plenty of potential for the right buyer. Conveniently located just minutes from Clemson University, this home is also close to local dining, shopping, entertainment, and many popular area attractions. Whether you’re a first-time homebuyer looking for a great opportunity or an investor seeking a property with strong Airbnb potential, this home could be a great fit. With its convenient location and functional layout, the possibilities are endless. Property is being sold as is where. The seller is willing to offer seller concessions towards HVAC UNIT

  19. 2026-04-07
    price $220,000
  20. 2026-04-06
    price $220,000
  21. 2026-03-12
    listed $228,000 Active
  22. 2026-03-02
    listed $228,000 Active
  23. 2024-04-08
    soldstatus $180,000
  24. 2024-04-05
    soldstatus $180,000 Sold
  25. 2024-02-27
    status Pending
  26. 2024-02-15
    listed $190,000 Active
  27. 2024-01-13
    historical
  28. 2023-11-15
    price $199,900
  29. 2023-09-01
    price $214,900
  30. 2023-07-20
    listed $225,000 Active
  31. 2010-01-02
    soldstatus $88,900
  32. 2009-12-30
    soldstatus $88,900
  33. 2009-12-29
    soldstatus $88,900
  34. 2009-08-18
    listed $89,900
  35. 2009-08-14
    listed $89,900

ⓘ 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
$885 · $74/mo
Projected year-2 tax
$1,197 · $100/mo
Expected delta
+$312/yr (+$26/mo · 35.2%)

ⓘ 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 ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$18,348
− Mortgage interest
−$11,763
− Property taxes
−$885
− Insurance
−$1,050
− Repairs & maintenance
−$1,468
− Management
−$1,468
− Depreciation
−$6,109
Taxable loss
−$4,395
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,055
After-tax cash flow
$399/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
Oconee 01
NCES district ID
4503060
Math proficiency
41% ▼ -7.00%
Reading proficiency
47% ▼ -1.00%
Median HH income
$42,074
Composite
37.03/100
National rank
#4516
State rank
#27 of 80 in SC

Livability — Seneca

Score
73/100
State rank
#40
US rank
#5072

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Oconee County · 36,517 people
City population
36,517
Metro
Seneca, SC
Population (ZIP)
12,750
Household income
$90,650
Rent vs Own
16.1% rent · 83.9% own
Severe rent burden
249.0

Population outlook (Oconee County) Hauer SSP2

Today (2025)
77,950 people
By 2030
78,551 · +0.8%
By 2040
78,628 · +0.9%
By 2050
77,052 · -1.2%
By 2075
71,098 · -8.8%
By 2100
61,216 · -21.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Hispanic / Latino 5% Black 3% Two or more races 3% Asian 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 5% Iranian 3% Romanian 3%
Foreign-born
6% · Canada
Languages at home
94% English-only · Spanish 4% Other Indo-European 2%

Political lean MEDSL · Oconee

2024 margin
Solid R (+51.5) · D 23.6% · R 75.2% · Other 1.2%
2008→2024 swing
-14.0pp toward R · 2008: -37.5pp · 2024: -51.5pp
All cycles
2024: R+51.5 2020: R+47.4 2016: R+48.1 2012: R+42.6 2008: R+37.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -151.73%
Current HPI
203.8485
Rent YoY
Metro
Seneca, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+133.6% since first listed
20 events — show timeline
  • 2026-05-13 Price Changed $210,000 Greater Greenville MLS
  • 2026-05-12 Listing Removed WUMLS
  • 2026-05-12 Listed $210,000 WUMLS
  • 2026-04-07 Price Changed $220,000 Greater Greenville MLS
  • 2026-04-06 Price Changed $220,000 WUMLS
  • 2026-03-12 Listed $228,000 Greater Greenville MLS
  • 2026-03-02 Listed $228,000 WUMLS
  • 2024-04-08 Sold (Public Records) $180,000 Public Records
  • 2024-04-05 Sold (MLS) $180,000 WUMLS
  • 2024-02-27 Pending WUMLS
  • 2024-02-15 Listed $190,000 WUMLS
  • 2024-01-13 Listing Removed WUMLS
  • 2023-11-15 Price Changed $199,900 WUMLS
  • 2023-09-01 Price Changed $214,900 WUMLS
  • 2023-07-20 Listed $225,000 WUMLS
  • 2010-01-02 Sold (MLS) $88,900 Greater Greenville MLS
  • 2009-12-30 Sold (Public Records) $88,900 Public Records
  • 2009-12-29 Sold (MLS) $88,900 WUMLS
  • 2009-08-18 Listed $89,900 WUMLS
  • 2009-08-14 Listed $89,900 Greater Greenville MLS

Property tax history

+11.5%/yr

Latest (2025): $885 · +303.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…