CashFlowRE
Sign in Sign up
151 Sandpit Ct
C- Composite 54.85
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 +15.8/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +4.9/10.0
  • 1% rule +4.3/10.0
  • Schools +4.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$189,000

151 Sandpit Ct · Summit, SC 29070
3 bd · 2.0 ba · 980 sqft · SingleFamily public records · 79 Days on market
Built 1983 4.20 ac lot

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

Listing remarks

Enjoy peaceful country living on 4.2 acres in the desirable Lexington One School District (Gilbert area). This manufactured home features 3 bedrooms and 2 bathrooms and offers great potential with some TLC. to unlock its full potential- perfect as an investment property or for your family. The main bedroom flooring has been updated, new windows and the back porch was redone as well. The property includes a large carport with an enclosed shed, plus additional outbuildings—perfect for storage, hobbies, or workspace. All vehicles and trailers will be removed prior to closing. Power is currently OFF. Property is being Sold AS IS. Experience the privacy and freedom of no HOA restrictions.

Key facts

  • Back porch redone
  • Enclosed shed
  • Large carport

Tags

LEXINGTON ONE SCHOOL DISTRICTMAIN BEDROOM FLOORING UPDATEDBACK PORCH REDONELARGE CARPORTENCLOSED SHEDADDITIONAL OUTBUILDINGS

Property features AI

Finance

  • Other: Property sits on approximately 4.2 acres; Dirt road access

Exterior

  • Utilities: Public water and well; Septic system
  • Home design: Wood exterior finish; Single-story layout (main-level living)
  • Construction: Crawlspace foundation
  • Exterior features: Deck; Shed; Workshop; Chain link and full privacy fencing

Interior

  • Kitchen: Painted cabinets; Vinyl flooring
  • Bedrooms: Main-level master bedroom with double vanity, garden tub, and private bath; Main-level second bedroom with shared bath, tub/shower and box ceilings; Main-level third bedroom with shared bath
  • Flooring: Vinyl flooring in kitchen
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating; Central air conditioning; Wood stove fireplace
  • Interior features: Beamed great room with vaulted ceilings and a wood stove fireplace
  • Laundry & utility: Main-level laundry in a heated mud room with 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 3-bed/2.0-bath single-family listed at $189k.

Deal economics

  • At list price, monthly cash flow is $85 ($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 $176k (6.8% below list).
  • Recommended offer: $176k (6.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 65/100 on livability (#145 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D+, amenities F, commute F.
  • Lexington 01 (suburban): math 42% / reading 53% proficiency, ranked #11 of 80 in SC (top 14%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Gilbert Elementary (math 33% / reading 26%, grade F, #399 of 597 statewide, top 69%, 768 students, 45% FRL); Gilbert High (math 37% / reading 83%, grade C+, #109 of 196 statewide, top 55%, 1,118 students, 38% FRL).
  • Market conditions: 167 active listings in the ZIP; 1,712 units permitted in Lexington County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $20k of equity ($1k loan paydown + $19k appreciation (10.0% local appreciation)).
  • Lexington County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $53k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($178k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $64k; list at $189k implies a 195% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 64% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $176,073 (6.8% below list)

Questions for the listing agent

  1. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 7% 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. 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?
  5. Crime grade is D 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?
  6. 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.
  7. 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.
  8. 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
0.93%
Cap rate
6.83%
Cash-on-cash
1.92%
DSCR
1.09
GRM
8.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
25.7%
Equity multiple
3.05×
Total profit
$108,364
Equity at exit
$170,266
10-year hold
IRR
22.6%
Equity multiple
6.95×
Total profit
$314,919
Equity at exit
$367,185

Cash invested: $52,920 (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 29070

Home prices YoY
3.2%
Active inventory
167
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,761 medium interval (Pro) →
Mortgage (P&I)
$991
Tax est. 1.5%
$236 /mo · $2,835/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$370
Net cashflow
$85

Break-even live

Break-even rent $1,653
Max offer price $189,000
Occupancy floor 90%

Sensitivity live

Price -10% $215 -5% $150 +0% $85 +5% $20 +10% $-46
Rent -10% $-54 -5% $15 +0% $85 +5% $154 +10% $224
Rate -1.0pp $180 -0.5pp $133 base $85 +0.5pp $36 +1.0pp $-14

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
$47,250
Closing costs
$5,670
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 16 events

  1. 2026-06-18
    days on market $189,000 Active 79 DOM
  2. 2026-06-17
    days on market $189,000 Active 78 DOM
  3. 2026-06-16
    days on market $189,000 Active 77 DOM
  4. 2026-06-15
    days on market $189,000 Active 76 DOM
  5. 2026-06-14
    pricedays on market $189,000 Active 74 DOM
  6. 2026-06-10
    days on market $190,000 Active 71 DOM
  7. 2026-06-09
    days on market $190,000 Active 70 DOM
  8. 2026-06-08
    days on market $190,000 Active 69 DOM
  9. 2026-06-07
    days on market $190,000 Active 68 DOM
  10. 2026-06-03
    days on market $190,000 Active 64 DOM
  11. 2026-06-03
    days on market $190,000 Active 63 DOM
  12. 2026-06-02
    days on market $190,000 Active 62 DOM
  13. 2026-05-31
    days on market $190,000 Active 61 DOM
  14. 2026-05-21
    price $190,000
  15. 2026-03-31
    listed $195,000 Active
  16. 2014-04-01
    soldstatus $64,000

ⓘ 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 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 64% 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
$21,129
− Mortgage interest
−$10,587
− Property taxes
−$2,835
− Insurance
−$945
− Repairs & maintenance
−$1,690
− Management
−$1,690
− Depreciation
−$5,498
Taxable loss
−$2,117
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$508
After-tax cash flow
$1,526/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
Lexington 01
NCES district ID
4502700
Math proficiency
42% ▼ -12.00%
Reading proficiency
53% ▼ -2.00%
Median HH income
$61,298
Composite
41.75/100
National rank
#3399
State rank
#11 of 80 in SC

Livability — Summit

Score
65/100
State rank
#145
US rank
#13523

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
15,528

Population outlook (Lexington County) Hauer SSP2

Today (2025)
322,999 people
By 2030
342,356 · +6.0%
By 2040
377,715 · +16.9%
By 2050
406,984 · +26.0%
By 2075
465,447 · +44.1%
By 2100
485,674 · +50.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Black 12% Hispanic / Latino 7% Two or more races 6%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 1% Slovak 1% Italian 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 6% Other Indo-European 1%

Political lean MEDSL · Lexington

2024 margin
Solid R (+33.5) · D 32.5% · R 66.0% · Other 1.4%
2008→2024 swing
+4.6pp toward D · 2008: -38.0pp · 2024: -33.5pp
All cycles
2024: R+33.5 2020: R+30.1 2016: R+36.7 2012: R+37.8 2008: R+38.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 13.72%
Current HPI
439.77
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

+196.9% since first listed
3 events — show timeline
  • 2026-05-21 Price Changed $190,000 Consolidated MLS
  • 2026-03-31 Listed $195,000 Consolidated MLS
  • 2014-04-01 Sold (Public Records) $64,000 Public Records

Property tax history

-15.6%/yr

Latest (2024): $154 · +108.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…