CashFlowRE
Sign in Sign up
519 Central Ave
C- Composite 54.75
Why this score? — see what drove the C- 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 +23.3/30.0
  • DSCR +7.5/10.0
  • ARV discount +6.8/15.0
  • 1% rule +5.7/10.0
  • Schools +3.7/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$125,000

519 Central Ave · Lancaster, SC 29720
3 bd · 1.0 ba · 820 sqft · SingleFamily public records · 38 Days on market
Built 1940 0.39 ac lot Est $123k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great investment property. Tennant pays month to month and has paid 5 months in advance for rent through October. Close proximity to MUSC and right down the street from uptown Lancaster.

Key facts

  • Added privacy
  • Community amenities
  • Spacious lot

Tags

SPACIOUS LOTNEW ROOFROOM TO EXPANDADDED PRIVACYEASY ACCESS TO LOCAL SHOPSCOMMUNITY AMENITIES

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Driveway; No garage
  • Utilities: City water; Public sewer
  • Home design: Single-family residence; One story; Site-built construction; City zoning
  • Construction: Asbestos exterior material; Crawl space foundation
  • Exterior features: Porch

Interior

  • Kitchen: Electric Range
  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: 5 total rooms; Primary-bedroom fireplace
  • Laundry & utility: Mud room laundry area

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 $125k.

Deal economics

  • At list price, monthly cash flow is $229 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Recommended offer: $121k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 3.0% in Lancaster — 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 55/100 on livability (#301 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: schools C-, crime F, amenities F.
  • Lancaster 01 (rural): math 41% / reading 47% proficiency, ranked #26 of 80 in SC (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 675 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 976 units permitted in Lancaster County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Lancaster County population projected at +40% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago; this cycle's ask has dropped $25k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $60k; list at $125k implies a 108% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 47% 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 $121,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 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 1940 — 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. 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. 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
1.07%
Cap rate
8.49%
Cash-on-cash
7.84%
DSCR
1.35
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$123,000
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
126 S Jackson Rd 0.11mi 2/1.0 (-1) 800 (-2%) 4mo $120,000 $150 82
1141 6th St 0.16mi 2/1.0 (-1) 811 (-1%) 18mo $85,000 $105 71
521 Central Ave 0.02mi 2/1.0 (-1) 764 (-7%) 24mo $169,000 $221 63
1127 6th St 0.18mi 3/2.0 910 (+11%) 21mo $185,000 $203 52
944 15th St 0.54mi 3/2.0 878 (+7%) 15mo $169,999 $194 46
813 N Woodland Dr 0.59mi 2/1.0 (-1) 875 (+7%) 24mo $85,000 $97 37
1010 13th St #11 0.69mi 2/1.0 (-1) 932 (+14%) 13mo $67,500 $72 29

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
-4.4%
Equity multiple
0.84×
Total profit
$-5,696
Equity at exit
$18,638
10-year hold
IRR
5.3%
Equity multiple
1.39×
Total profit
$13,788
Equity at exit
$10,808

Cash invested: $35,000 (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 29720

Home prices YoY
-28.2%
Active inventory
675
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,341 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$124 /mo · $1,483/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$282
Net cashflow
$229

Break-even live

Break-even rent $1,052
Max offer price $125,000
Occupancy floor 78%

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
$31,250
Closing costs
$3,750
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
205 S Catawba St Lancaster, SC 2.0 1.0 950 $1,350 $1.42 1d 1 0.60mi
409 Plantation Rd Unit B Lancaster, SC 2.0 1.0 800 $900 $1.12 16d 1 1.01mi
1045 W Meadow Dr Unit F Lancaster, SC 2.0 1.0 800 $900 $1.12 23d 1 1.01mi
417 Plantation Rd Unit C Lancaster, SC 2.0 1.0 800 $900 $1.12 23d 1 1.02mi
730 Taylor St Lancaster, SC 2.0 1.0 868 $985 $1.13 1d 1 1.05mi
732 Taylor St Lancaster, SC 2.0 1.0 868 $985 $1.13 1d 1 1.06mi
3038 Miller St Unit 3016-A Lancaster, SC 2.0 2.0 915 $1,363 $1.49 17d 1 1.10mi
1340 Wade St Lancaster, SC 2.0 1.0 964 $1,350 $1.40 3d 1 1.28mi
1727 Summit Ave Lancaster, SC 2.0 1.0 720 $1,200 $1.67 23d 1 1.34mi

Listing history 18 events

  1. 2026-06-18
    days on market $125,000 Active 38 DOM
  2. 2026-06-17
    days on market $125,000 Active 37 DOM
  3. 2026-06-16
    days on market $125,000 Active 36 DOM
  4. 2026-06-15
    pricedays on market $125,000 Active 35 DOM
  5. 2026-06-13
    days on market $150,000 Active 33 DOM
  6. 2026-06-09
    days on market $150,000 Active 29 DOM
  7. 2026-06-08
    days on market $150,000 Active 28 DOM
  8. 2026-06-07
    days on market $150,000 Active 27 DOM
  9. 2026-06-04
    days on market $150,000 Active 24 DOM
  10. 2026-06-03
    days on market $150,000 Active 23 DOM
  11. 2026-06-02
    days on market $150,000 Active 22 DOM
  12. 2026-06-01
    days on market $150,000 Active 21 DOM
  13. 2026-05-31
    days on market $150,000 Active 20 DOM
  14. 2026-05-12
    listed $150,000 Active
  15. 2023-08-09
    soldstatus $60,000 Closed 186-char remark
    Show marketing remark (186 chars)

    Great investment property. Tennant pays month to month and has paid 5 months in advance for rent through October. Close proximity to MUSC and right down the street from uptown Lancaster.

  16. 2023-07-18
    status Pending 186-char remark
    Show marketing remark (186 chars)

    Great investment property. Tennant pays month to month and has paid 5 months in advance for rent through October. Close proximity to MUSC and right down the street from uptown Lancaster.

  17. 2023-07-13
    listed $30,000 Active 186-char remark
    Show marketing remark (186 chars)

    Great investment property. Tennant pays month to month and has paid 5 months in advance for rent through October. Close proximity to MUSC and right down the street from uptown Lancaster.

  18. 2004-02-13
    soldstatus $15,000

ⓘ 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
$1,483 · $124/mo
Projected year-2 tax
$1,483 · $124/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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 47% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 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
$16,098
− Mortgage interest
−$7,002
− Property taxes
−$1,483
− Insurance
−$625
− Repairs & maintenance
−$1,288
− Management
−$1,288
− Depreciation
−$3,636
Taxable income
$776
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$186
After-tax cash flow
$2,557/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
Lancaster 01
NCES district ID
4502580
Math proficiency
41% ▼ -7.00%
Reading proficiency
47% ▼ -1.00%
Median HH income
$44,165
Composite
37.23/100
National rank
#4462
State rank
#26 of 80 in SC

Livability — Lancaster

Score
55/100
State rank
#301
US rank
#23178

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lancaster, SC
County
Lancaster County · 91,213 people
City population
53,584
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
53,584
Household income
$62,969
Rent vs Own
20.2% rent · 79.8% own
Severe rent burden
1158.0

Population outlook (Lancaster County) Hauer SSP2

Today (2025)
105,572 people
By 2030
114,865 · +8.8%
By 2040
132,268 · +25.3%
By 2050
148,252 · +40.4%
By 2075
182,540 · +72.9%
By 2100
202,237 · +91.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (62%)
Race & ethnicity
White 62% Black 26% Hispanic / Latino 8% Two or more races 5%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 3% Serbian 2% Romanian 1%
Foreign-born
6% · Canada
Languages at home
91% English-only · Spanish 7% Other Indo-European 1%

Political lean MEDSL · Lancaster

2024 margin
Strong R (+24.8) · D 37.0% · R 61.8% · Other 1.2%
2008→2024 swing
-9.9pp toward R · 2008: -14.9pp · 2024: -24.8pp
All cycles
2024: R+24.8 2020: R+22.8 2016: R+25.5 2012: R+18.0 2008: R+14.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -95.90%
Current HPI
244.328
Rent YoY
Metro
Charlotte-Concord-Gastonia, NC-SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+900.0% since first listed
5 events — show timeline
  • 2026-05-12 Listed $150,000 CANOPYMLS as Distributed by MLS Grid
  • 2023-08-09 Sold (MLS) $60,000 CANOPYMLS as Distributed by MLS Grid
  • 2023-07-18 Pending CANOPYMLS as Distributed by MLS Grid
  • 2023-07-13 Listed $30,000 CANOPYMLS as Distributed by MLS Grid
  • 2004-02-13 Sold (Public Records) $15,000 Public Records

Property tax history

+8.0%/yr

Latest (2024): $1,483 · +61.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…