CashFlowRE
Sign in Sign up
229 Ranier Drive Dr
C- Composite 50.27
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 +19.0/30.0
  • ARV discount +8.8/15.0
  • DSCR +6.0/10.0
  • 1% rule +4.2/10.0
  • Livability +3.7/5.0
  • Schools +3.2/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,900

229 Ranier Drive Dr · Inman, SC 29349
3 bd · 1.0 ba · 1,008 sqft · SingleFamily public records · 61 Days on market
Built 1995 8,712 sqft lot Est $196k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

YOUR HOME SEARCH IS OVER! This all brick home with a smart open floor plan features a kitchen with granite countertops, an abundance of cabinets, new stove, new faucet, and a new refrigerator. The kitchen is open to the eat-in area and great room, thus creating an atmosphere for entertainment as well as relaxation. You will also appreciate the following features: a newer A/C (one year), a newer water heater, a walk-in closet in the master bedroom, new faucet in bath, beautiful flooring, a fenced backyard with a fire pit, rocking chair front porch, carport with storage room, and eye-catching landscaping. THIS IS HOME!

Key facts

  • 8,712 sq ft lot
  • Garage
  • Built 1995

Property features AI

Exterior

  • Parking: Carport; 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Brick veneer construction; Composition roof; Built above grade (finished area listed)
  • Exterior features: Storage; Patio; Porch; Level lot

Interior

  • Kitchen: Range; Refrigerator; Microwave; Electric water heater
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heat pump heating; Electric heating; Heat pump cooling; Ceiling fan cooling
  • Interior features: Ceiling fans
  • Laundry & utility: Laundry on main level

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 $197 ($2k/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 $174k (8.4% below list).
  • Recommended offer: $174k (8.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% vs local median 4.3% in Inman — 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 74/100 on livability (#29 in SC, #4,452 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D, commute F.
  • Spartanburg 06 (suburban): math 33% / reading 42% proficiency, ranked #35 of 80 in SC (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Fairforest Elementary (math 32% / reading 32%, grade F, #369 of 597 statewide, top 64%, 782 students, 82% FRL); Fairforest Middle (math 19% / reading 27%, grade F, #171 of 229 statewide, top 76%, 1,054 students, 100% FRL); Dorman High (math 46% / reading 78%, grade B-, #99 of 196 statewide, top 53%, 3,808 students, 75% FRL) — zoned schools average 86% FRL vs 48% district-wide (37 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.8%/yr); 693 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 3,129 units permitted in Spartanburg 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.
  • Spartanburg County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($179k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 19y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $160k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $174,004 (8.4% below list)

Questions for the listing agent

  1. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
0.92%
Cap rate
7.54%
Cash-on-cash
4.45%
DSCR
1.20
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$195,552
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
416 Pisgah Ln 0.10mi 3/1.0 1,024 (+2%) 3mo $180,000 $176 90
138 Glassy Dr 0.15mi 3/1.0 1,025 (+2%) 7mo $200,000 $195 84
422 Mount Hood Dr 0.10mi 3/2.0 1,128 (+12%) 3mo $219,000 $194 69
1103 Southfield St 0.18mi 3/2.0 1,130 (+12%) 1mo $212,000 $188 67
254 Ranier Dr 0.10mi 3/2.0 1,122 (+11%) 14mo $230,000 $205 61
414 Mount Hood Dr 0.10mi 3/2.0 1,140 (+13%) 17mo $212,000 $186 56

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 · 1.79% rent growth · sell at horizon

5-year hold
IRR
-10.6%
Equity multiple
0.62×
Total profit
$-20,365
Equity at exit
$28,315
10-year hold
IRR
-3.0%
Equity multiple
0.81×
Total profit
$-10,178
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 29349

Home prices YoY
-31.8%
Rents YoY
1.8%
Active inventory
693
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,740 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$102 /mo · $1,230/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$365
Net cashflow
$197

Break-even live

Break-even rent $1,490
Max offer price $189,900
Occupancy floor 84%

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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2036 Brother Arthur Trl Inman, SC 3.0 2.5 1474 $1,595 $1.08 12d 1 0.37mi
2034 Brother Arthur Trl Inman, SC 3.0 2.0 1129 $1,545 $1.37 12d 1 0.39mi
2039 Brother Arthur Trl Inman, SC 3.0 2.5 1474 $1,695 $1.15 12d 1 0.42mi
2003 Brother Arthur Trl Inman, SC 3.0 2.0–2.5 1301 $1,570 $1.21 12d 4 0.47mi
400 Timberlake View Cir Inman, SC 2.0–3.0 2.0 1050 $1,164 $1.11 19d 1 1.03mi
18 W Clark Rd Inman, SC 3.0 2.0 1344 $1,500 $1.12 21d 1 1.18mi

Listing history 23 events

  1. 2026-05-23
    status Pending
  2. 2026-04-29
    price $189,900
  3. 2026-04-15
    price $194,900
  4. 2026-03-24
    listed $199,999 Active
  5. 2021-07-15
    soldstatus $160,000
  6. 2021-07-13
    soldstatus $160,000 Sold CO-OP Member 626-char remark
    Show marketing remark (628 chars)

    YOUR HOME SEARCH IS OVER! This all brick home with a smart open floor plan features a kitchen with granite countertops, an abundance of cabinets, new stove, new faucet, and a new refrigerator. The kitchen is open to the eat-in area and great room, thus creating an atmosphere for entertainment as well as relaxation. You will also appreciate the following features: a newer A/C (one year), a newer water heater, a walk-in closet in the master bedroom, new faucet in bath, beautiful flooring, a fenced backyard with a fire pit, rocking chair front porch, carport with storage room, and eye-catching landscaping. THIS IS HOME!

  7. 2021-07-13
    soldstatus $160,000 Sold 628-char remark
    Show marketing remark (628 chars)

    YOUR HOME SEARCH IS OVER! This all brick home with a smart open floor plan features a kitchen with granite countertops, an abundance of cabinets, new stove, new faucet, and a new refrigerator. The kitchen is open to the eat-in area and great room, thus creating an atmosphere for entertainment as well as relaxation. You will also appreciate the following features: a newer A/C (one year), a newer water heater, a walk-in closet in the master bedroom, new faucet in bath, beautiful flooring, a fenced backyard with a fire pit, rocking chair front porch, carport with storage room, and eye-catching landscaping. THIS IS HOME!

  8. 2021-06-14
    status Pending 628-char remark
    Show marketing remark (626 chars)

    YOUR HOME SEARCH IS OVER! This all brick home with a smart open floor plan features a kitchen with granite countertops, an abundance of cabinets, new stove, new faucet, and a new refrigerator. The kitchen is open to the eat-in area and great room, thus creating an atmosphere for entertainment as well as relaxation. You will also appreciate the following features: a newer A/C (one year), a newer water heater, a walk-in closet in the master bedroom, new faucet in bath, beautiful flooring, a fenced backyard with a fire pit, rocking chair front porch, carport with storage room, and eye-catching landscaping. THIS IS HOME!

  9. 2021-06-14
    status Pending 626-char remark
    Show marketing remark (626 chars)

    YOUR HOME SEARCH IS OVER! This all brick home with a smart open floor plan features a kitchen with granite countertops, an abundance of cabinets, new stove, new faucet, and a new refrigerator. The kitchen is open to the eat-in area and great room, thus creating an atmosphere for entertainment as well as relaxation. You will also appreciate the following features: a newer A/C (one year), a newer water heater, a walk-in closet in the master bedroom, new faucet in bath, beautiful flooring, a fenced backyard with a fire pit, rocking chair front porch, carport with storage room, and eye-catching landscaping. THIS IS HOME!

  10. 2021-06-10
    listed $159,777 Active 626-char remark
    Show marketing remark (628 chars)

    YOUR HOME SEARCH IS OVER! This all brick home with a smart open floor plan features a kitchen with granite countertops, an abundance of cabinets, new stove, new faucet, and a new refrigerator. The kitchen is open to the eat-in area and great room, thus creating an atmosphere for entertainment as well as relaxation. You will also appreciate the following features: a newer A/C (one year), a newer water heater, a walk-in closet in the master bedroom, new faucet in bath, beautiful flooring, a fenced backyard with a fire pit, rocking chair front porch, carport with storage room, and eye-catching landscaping. THIS IS HOME!

  11. 2021-06-10
    listed $159,777 Active 628-char remark
    Show marketing remark (628 chars)

    YOUR HOME SEARCH IS OVER! This all brick home with a smart open floor plan features a kitchen with granite countertops, an abundance of cabinets, new stove, new faucet, and a new refrigerator. The kitchen is open to the eat-in area and great room, thus creating an atmosphere for entertainment as well as relaxation. You will also appreciate the following features: a newer A/C (one year), a newer water heater, a walk-in closet in the master bedroom, new faucet in bath, beautiful flooring, a fenced backyard with a fire pit, rocking chair front porch, carport with storage room, and eye-catching landscaping. THIS IS HOME!

  12. 2020-05-06
    soldstatus $128,500
  13. 2020-05-05
    soldstatus $128,500 Sold CO-OP Member
  14. 2020-04-05
    historical Sale with Right of Refusal
  15. 2020-03-26
    listed $134,900 Active
  16. 2014-07-21
    soldstatus $68,000
  17. 2014-07-18
    soldstatus $68,000
  18. 2014-03-23
    listed $69,900
  19. 2007-05-03
    soldstatus $74,000
  20. 2007-05-02
    soldstatus $74,000
  21. 2007-03-08
    listed $78,000
  22. 2001-01-01
    soldstatus $75,000
  23. 1998-11-01
    soldstatus $71,500

ⓘ 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
$1,230 · $102/mo
Projected year-2 tax
$1,230 · $102/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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 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
$20,880
− Mortgage interest
−$10,637
− Property taxes
−$1,230
− Insurance
−$950
− Repairs & maintenance
−$1,670
− Management
−$1,670
− Depreciation
−$5,524
Taxable loss
−$802
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$192
After-tax cash flow
$2,558/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
Spartanburg 06
NCES district ID
4503630
Math proficiency
33% ▼ -8.00%
Reading proficiency
42% ▼ -2.00%
Median HH income
$46,110
Composite
32.02/100
National rank
#5827
State rank
#35 of 80 in SC

Livability — Inman

Score
74/100
State rank
#29
US rank
#4452

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Spartanburg County · 258,607 people
City population
39,083
Metro
Spartanburg, SC
Population (ZIP)
39,083
Household income
$76,168
Rent vs Own
10.8% rent · 89.2% own
Severe rent burden
271.0

Population outlook (Spartanburg County) Hauer SSP2

Today (2025)
325,495 people
By 2030
338,800 · +4.1%
By 2040
363,471 · +11.7%
By 2050
384,156 · +18.0%
By 2075
430,137 · +32.1%
By 2100
442,733 · +36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Black 9% Hispanic / Latino 6% Two or more races 4% Asian 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Subsaharan African 6% Serbian 3% Scotch-Irish 3%
Foreign-born
9% · Canada
Languages at home
86% English-only · Russian/Polish/Slavic 7% Spanish 3% Other Asian/Pacific 2%

Political lean MEDSL · Spartanburg

2024 margin
Solid R (+33.6) · D 32.6% · R 66.2% · Other 1.2%
2008→2024 swing
-12.0pp toward R · 2008: -21.6pp · 2024: -33.6pp
All cycles
2024: R+33.6 2020: R+27.3 2016: R+30.0 2012: R+23.1 2008: R+21.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -113.67%
Current HPI
244.0359
Rent YoY
▲ 1.79%
Metro
Spartanburg, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+165.6% since first listed
23 events — show timeline
  • 2026-05-23 Pending SPMLS
  • 2026-04-29 Price Changed $189,900 SPMLS
  • 2026-04-15 Price Changed $194,900 SPMLS
  • 2026-03-24 Listed $199,999 SPMLS
  • 2021-07-15 Sold (Public Records) $160,000 Public Records
  • 2021-07-13 Sold (MLS) $160,000 Greater Greenville MLS
  • 2021-07-13 Sold (MLS) $160,000 SPMLS
  • 2021-06-14 Pending Greater Greenville MLS
  • 2021-06-14 Pending SPMLS
  • 2021-06-10 Listed $159,777 Greater Greenville MLS
  • 2021-06-10 Listed $159,777 SPMLS
  • 2020-05-06 Sold (Public Records) $128,500 Public Records
  • 2020-05-05 Sold (MLS) $128,500 SPMLS
  • 2020-04-05 Contingent SPMLS
  • 2020-03-26 Listed $134,900 SPMLS
  • 2014-07-21 Sold (Public Records) $68,000 Public Records
  • 2014-07-18 Sold (MLS) $68,000 SPMLS
  • 2014-03-23 Listed $69,900 SPMLS
  • 2007-05-03 Sold (Public Records) $74,000 Public Records
  • 2007-05-02 Sold (MLS) $74,000 SPMLS
  • 2007-03-08 Listed $78,000 SPMLS
  • 2001-01-01 Sold (Public Records) $75,000 Public Records
  • 1998-11-01 Sold (Public Records) $71,500 Public Records

Property tax history

+9.0%/yr

Latest (2025): $1,230 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…