CashFlowRE
Sign in Sign up
5 Bagwell Ave
C- Composite 51.3
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 +19.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.1/10.0
  • 1% rule +4.5/10.0
  • Schools +4.2/10.0
  • Livability +4.0/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,990

5 Bagwell Ave · Welcome, SC 29611
2 bd · 1.0 ba · 686 sqft · SingleFamily public records · 112 Days on market
Built 1965 8,276 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Affordable homeownership opportunity in Greenville! Conveniently located just off White Horse Road with quick access to I-85, this spacious 1-bedroom, 1-bath home offers an excellent alternative to rising rental costs. The functional layout provides comfortable living space, a practical kitchen, and a generously sized bedroom designed for everyday convenience. Outside, you'll find a usable yard with room to enjoy the outdoors, while the central location keeps shopping, dining, employment centers, and major travel routes just minutes away. Whether you're a first-time homebuyer looking to build equity instead of paying rent or an investor seeking a low-maintenance addition to your portfolio,

Key facts

  • Established area
  • Usable outdoor space
  • Major travel routes

Tags

QUICK ACCESS TO I-85USABLE OUTDOOR SPACEMINUTES FROM SHOPPINGMINUTES FROM DININGMAJOR TRAVEL ROUTESESTABLISHED AREA

Property features AI

Finance

  • Other: Lead-based paint disclosure required; Residential property disclosure required
  • HOA & community: No HOA fees or community amenities

Exterior

  • Parking: Driveway parking; Driveway is gravel and paved concrete
  • Utilities: Public water; Septic sewer; Electric water heater; Public garbage pickup; No garage
  • Home design: Single-story residence; Approximate age 50+ years; Crawl space foundation
  • Construction: Vinyl siding exterior; Composition shingle roof
  • Exterior features: Front porch; Deck; Level lot; Approximate lot dimensions about 70 x 120; Lot 1/2 acre or less

Interior

  • Kitchen: Cooktop (smooth, electric); Electric oven; Refrigerator
  • Bedrooms: Primary bedroom on main level with tub/shower; Main level bedroom (1) — approx. 10 x 12
  • Flooring: Vinyl
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Forced air heat (electric); Heat pump; Central electric cooling
  • Interior features: Ceiling fan; No fireplace
  • Laundry & utility: Laundry on 1st floor; Washer connection; Electric dryer 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 2-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $169 ($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 $143k (4.6% below list).
  • Recommended offer: $136k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 5.5% in Welcome — 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 81/100 on livability (#5 in SC, #1,321 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, crime D+.
  • Greenville 01 (suburban): math 44% / reading 54% proficiency, ranked #10 of 80 in SC (top 12%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Welcome Elementary (math 39% / reading 41%, grade F, #292 of 597 statewide, top 49%, 652 students, 100% FRL) — zoned schools average 100% FRL vs 42% district-wide (58 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.7%/yr); 278 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 5,595 units permitted in Greenville County in 2024 (566 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($52k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Greenville County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 112 days — a 9% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 20y ago; this cycle's ask has dropped $9k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $50k; list at $150k implies a 203% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $136,490 (9.0% below list)

Questions for the listing agent

  1. It's been on market 112 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — 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 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.95%
Cap rate
7.64%
Cash-on-cash
4.82%
DSCR
1.21
GRM
8.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.72% rent growth · sell at horizon

5-year hold
IRR
-10.2%
Equity multiple
0.63×
Total profit
$-15,399
Equity at exit
$22,364
10-year hold
IRR
-2.6%
Equity multiple
0.83×
Total profit
$-6,942
Equity at exit
$12,968

Cash invested: $41,997 (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 29611

Home prices YoY
-34.6%
Rents YoY
1.7%
Active inventory
278
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,430 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$112 /mo · $1,346/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$300
Net cashflow
$169

Break-even live

Break-even rent $1,217
Max offer price $149,990
Occupancy floor 83%

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
$37,498
Closing costs
$4,500
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1006 S Welcome Rd Unit B Greenville, SC 1.0 1.0 374 $1,095 $2.93 21d 1 1.33mi
237 Vantage Way Powdersville, SC 1.0 1.0 617 $1,195 $1.94 23d 1 1.44mi
3 Vantage Way Greenville, SC 1.0–3.0 1.0–2.0 884 $1,630 $1.84 2d 18 1.50mi

Listing history 39 events

  1. 2026-06-19
    remarks 699-char remark
  2. 2026-06-18
    days on market $149,990 Active 112 DOM
  3. 2026-06-17
    days on market $149,990 Active 111 DOM
  4. 2026-06-16
    days on market $149,990 Active 110 DOM
  5. 2026-06-15
    days on market $149,990 Active 109 DOM
  6. 2026-06-13
    days on market $149,990 Active 107 DOM
  7. 2026-06-13
    days on market $149,990 Active 106 DOM
  8. 2026-06-10
    days on market $149,990 Active 104 DOM
  9. 2026-06-09
    days on market $149,990 Active 103 DOM
  10. 2026-06-08
    days on market $149,990 Active 102 DOM
  11. 2026-06-07
    days on market $149,990 Active 101 DOM
  12. 2026-06-03
    days on market $149,990 Active 97 DOM
  13. 2026-06-03
    days on market $149,990 Active 96 DOM
  14. 2026-06-01
    days on market $149,990 Active 95 DOM
  15. 2026-05-31
    days on market $149,990 Active 94 DOM
  16. 2026-03-18
    price $149,990
  17. 2026-02-26
    listed $159,000 Active
  18. 2024-10-03
    historical
  19. 2024-07-06
    historical Contingency Contract
  20. 2024-06-24
    listed $147,900 Active
  21. 2024-06-24
    historical
  22. 2024-05-11
    price $159,900
  23. 2024-05-10
    status Active
  24. 2024-05-10
    price $160,000
  25. 2024-05-10
    historical
  26. 2024-03-23
    historical Contingency Contract
  27. 2024-03-20
    listed $149,900 Active
  28. 2024-03-06
    historical
  29. 2024-02-27
    price $149,900
  30. 2023-12-22
    status Active
  31. 2023-12-22
    status Pending
  32. 2023-12-18
    status Contingency Contract
  33. 2023-12-11
    historical
  34. 2023-09-29
    listed $154,900 Active
  35. 2022-11-22
    soldstatus $49,500
  36. 2007-02-27
    historical
  37. 2006-11-27
    listed $19,000
  38. 1992-01-31
    soldstatus $12,000
  39. 1983-08-05
    soldstatus $3,500

ⓘ 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
$1,346 · $112/mo
Projected year-2 tax
$1,346 · $112/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 ≥103°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$17,164
− Mortgage interest
−$8,402
− Property taxes
−$1,346
− Insurance
−$750
− Repairs & maintenance
−$1,373
− Management
−$1,373
− Depreciation
−$4,363
Taxable loss
−$443
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$106
After-tax cash flow
$2,132/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
Greenville 01
NCES district ID
4502310
Math proficiency
44% ▼ -10.00%
Reading proficiency
54% ▼ -2.00%
Median HH income
$49,596
Composite
41.88/100
National rank
#3370
State rank
#10 of 80 in SC

Livability — Welcome

Score
81/100
State rank
#5
US rank
#1321

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Welcome, SC
County
Greenville County · 573,815 people
City population
33,387
Metro
Greenville-Anderson, SC
Population (ZIP)
32,365
Household income
$51,565
Rent vs Own
46.7% rent · 53.3% own
Severe rent burden
1754.0

Population outlook (Greenville County) Hauer SSP2

Today (2025)
574,580 people
By 2030
615,615 · +7.1%
By 2040
695,373 · +21.0%
By 2050
769,367 · +33.9%
By 2075
933,296 · +62.4%
By 2100
1,029,196 · +79.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 41% Black 29% Hispanic / Latino 22% Two or more races 12%
Hispanic origin (detail)
Mexican 12% Puerto Rican 2%
Common ancestry
Slovak 1% Italian 1% Serbian 1%
Foreign-born
12% · Canada, Jamaica, China
Languages at home
79% English-only · Spanish 19% Russian/Polish/Slavic 1%

Political lean MEDSL · Greenville

2024 margin
Strong R (+22.2) · D 38.0% · R 60.2% · Other 1.8%
2008→2024 swing
+1.7pp toward D · 2008: -23.9pp · 2024: -22.2pp
All cycles
2024: R+22.2 2020: R+18.2 2016: R+24.7 2012: R+27.8 2008: R+23.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -139.58%
Current HPI
264.2891
Rent YoY
▲ 1.72%
Metro
Greenville-Anderson, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+4185.4% since first listed
24 events — show timeline
  • 2026-03-18 Price Changed $149,990 Greater Greenville MLS
  • 2026-02-26 Listed $159,000 Greater Greenville MLS
  • 2024-10-03 Listing Removed Greater Greenville MLS
  • 2024-07-06 Contingent Greater Greenville MLS
  • 2024-06-24 Listing Removed Greater Greenville MLS
  • 2024-06-24 Listed $147,900 Greater Greenville MLS
  • 2024-05-11 Price Changed $159,900 Greater Greenville MLS
  • 2024-05-10 Relisted Greater Greenville MLS
  • 2024-05-10 Listing Removed Greater Greenville MLS
  • 2024-05-10 Price Changed $160,000 Greater Greenville MLS
  • 2024-03-23 Contingent Greater Greenville MLS
  • 2024-03-20 Listed $149,900 Greater Greenville MLS
  • 2024-03-06 Listing Removed Greater Greenville MLS
  • 2024-02-27 Price Changed $149,900 Greater Greenville MLS
  • 2023-12-22 Relisted Greater Greenville MLS
  • 2023-12-22 Pending Greater Greenville MLS
  • 2023-12-18 Relisted Greater Greenville MLS
  • 2023-12-11 Listing Removed Greater Greenville MLS
  • 2023-09-29 Listed $154,900 Greater Greenville MLS
  • 2022-11-22 Sold (Public Records) $49,500 Public Records
  • 2007-02-27 Listing Removed Greater Greenville MLS
  • 2006-11-27 Listed $19,000 Greater Greenville MLS
  • 1992-01-31 Sold (Public Records) $12,000 Public Records
  • 1983-08-05 Sold (Public Records) $3,500 Public Records

Property tax history

+2.7%/yr

Latest (2025): $1,346 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…