CashFlowRE
Sign in Sign up
1616 Meadowbrook Cir
C Composite 57.07
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 +21.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.7/10.0
  • 1% rule +5.6/10.0
  • Appreciation +4.0/10.0
  • Schools +3.9/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$124,900

1616 Meadowbrook Cir · Anderson, SC 29624
2 bd · 1.0 ba · 717 sqft · Other public records · 50 Days on market

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Turnkey and ready to go! This 2-bedroom, 1-bath home at 1616 Meadowbrook Circle is a solid opportunity for a first-time buyer or anyone looking to expand their investment portfolio. Featuring a practical layout and easy upkeep, this property is ideal for low-maintenance living. Conveniently located near shopping, dining, and everyday essentials, it’s a smart choice for both homeowners and investors alike.

Key facts

  • Listed 49 days

Property features AI

Finance

  • HOA & community: Short-term rentals allowed

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-story; Built over 50 years ago; Metal roof; Vinyl siding; Crawlspace foundation
  • Construction: Vinyl siding construction; Metal roof; Crawlspace foundation; Over 50 years old
  • Exterior features: Yard fenced; Fence; Trees on lot; Not in a subdivision; Outside city limits

Interior

  • Kitchen: Electric oven; Electric range; Kitchen dimensions: 10x16
  • Bedrooms: 2 main-level bedrooms; Bedroom dimensions: 11x11, 11x11
  • Flooring: Laminate
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Electric heating; Zoned cooling
  • Interior features: Crawl space basement; Laminate flooring

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 other listed at $125k.

Deal economics

  • At list price, monthly cash flow is $178 ($2k/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 8.0% vs local median 3.3% in Anderson — 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 67/100 on livability (#98 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: amenities C-, schools D+, crime F.
  • Anderson 05 (suburban): math 44% / reading 49% proficiency, ranked #20 of 80 in SC (top 25%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 114 active listings in the ZIP; 2 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 1,255 units permitted in Anderson County in 2024 (0 in 5+ unit buildings).
  • At $1,318/mo this rent would consume 52% of the median local household income ($31k/yr) (locally 843% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-2.1%/yr); year-one equity from $864 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Anderson County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 50 days — a 3% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $15k; list at $125k implies a 733% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $121,153 (3.0% below list)

Questions for the listing agent

  1. It's been on market 50 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.06%
Cap rate
8.00%
Cash-on-cash
6.11%
DSCR
1.27
GRM
7.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-2.06% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-2.8%
Equity multiple
0.89×
Total profit
$-3,903
Equity at exit
$23,916
10-year hold
IRR
5.4%
Equity multiple
1.45×
Total profit
$15,708
Equity at exit
$20,115

Cash invested: $34,972 (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 29624

Home prices YoY
-0.5%
Active inventory
114
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,318 medium interval (Pro) →
Mortgage (P&I)
$655
Tax est. 1.5%
$156 /mo · $1,874/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$277
Net cashflow
$178

Break-even live

Break-even rent $1,093
Max offer price $124,900
Occupancy floor 81%

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
$31,225
Closing costs
$3,747
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
402 N Main St Anderson, SC 2.0 1.0–1.5 526 $2,195 $4.17 2d 5 1.23mi
121 E Sharpe St Unit 127 Anderson, SC 1.0 1.0 723 $950 $1.31 23d 1 1.26mi

Listing history 16 events

  1. 2026-06-10
    days on market $124,900 Active 50 DOM
  2. 2026-06-09
    days on market $124,900 Active 49 DOM
  3. 2026-06-08
    days on market $124,900 Active 48 DOM
  4. 2026-06-07
    days on market $124,900 Active 47 DOM
  5. 2026-06-05
    days on market $124,900 Active 44 DOM
  6. 2026-06-03
    days on market $124,900 Active 43 DOM
  7. 2026-06-03
    days on market $124,900 Active 42 DOM
  8. 2026-06-01
    days on market $124,900 Active 41 DOM
  9. 2026-05-31
    days on market $124,900 Active 40 DOM
  10. 2026-04-21
    listed $124,900 Active
  11. 2026-03-25
    price $124,000
  12. 2026-03-10
    price $126,000
  13. 2026-01-29
    price $130,000
  14. 2025-11-15
    price $126,000
  15. 2024-11-09
    price $129,900
  16. 2004-06-02
    soldstatus $15,000

ⓘ 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 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 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
$15,816
− Mortgage interest
−$6,996
− Property taxes
−$1,874
− Insurance
−$624
− Repairs & maintenance
−$1,265
− Management
−$1,265
− Depreciation
−$3,633
Taxable income
$157
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$38
After-tax cash flow
$2,099/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
Anderson 05
NCES district ID
4500900
Math proficiency
44% ▼ -4.00%
Reading proficiency
49% ▲ 2.00%
Median HH income
$39,718
Composite
38.89/100
National rank
#4098
State rank
#20 of 80 in SC

Livability — Anderson

Score
67/100
State rank
#98
US rank
#10772

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anderson, SC
County
Anderson County · 99,076 people
City population
87,992
Metro
Greenville-Anderson, SC
Population (ZIP)
13,498
Household income
$30,549
Rent vs Own
48.8% rent · 51.2% own
Severe rent burden
843.0

Population outlook (Anderson County) Hauer SSP2

Today (2025)
210,546 people
By 2030
217,791 · +3.4%
By 2040
230,643 · +9.5%
By 2050
240,220 · +14.1%
By 2075
259,518 · +23.3%
By 2100
258,696 · +22.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 44% Black 41% Hispanic / Latino 10% Two or more races 7%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Serbian 1% Lithuanian 1% Italian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4%

Political lean MEDSL · Anderson

2024 margin
Solid R (+47.4) · D 25.7% · R 73.1% · Other 1.2%
2008→2024 swing
-14.1pp toward R · 2008: -33.3pp · 2024: -47.4pp
All cycles
2024: R+47.4 2020: R+42.0 2016: R+43.7 2012: R+36.4 2008: R+33.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.06%
Current HPI
406.0533
Rent YoY
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

+732.7% since first listed
7 events — show timeline
  • 2026-04-21 Listed $124,900 WUMLS
  • 2026-03-25 Price Changed $124,000 GAOR
  • 2026-03-10 Price Changed $126,000 GAOR
  • 2026-01-29 Price Changed $130,000 GAOR
  • 2025-11-15 Price Changed $126,000 GAOR
  • 2024-11-09 Price Changed $129,900 GAOR
  • 2004-06-02 Sold (Public Records) $15,000 Public Records

Property tax history

-30.6%/yr

Latest (2025): $40 · -91.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…