CashFlowRE
Sign in Sign up
208 Hampton St
C- Composite 52.59
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 +5.0/10.0
  • Schools +3.8/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,000

208 Hampton St · Iva, SC 29655
3 bd · 2.0 ba · 1,169 sqft · Other public records · 78 Days on market
Built 1957 0.34 ac lot

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

Listing remarks MLS

This charming home sits on a quiet street within walking distance of shops and restaurants. A welcoming rocking chair front porch leads into a cozy living room, a bright & cheerful kitchen, three spacious bedrooms, and two full baths. Recently updated with soothing cool tones and LVP flooring, the home features a kitchen with granite countertops and new cabinetry. Other upgrades include dual-pane windows, updated plumbing, AC ducts, and a moisture barrier. Outside, there's a double carport with electricity, a hobby/office room, a storage building, and two separate fenced yards perfect for pets, kids, or a garden. Conveniently located just off Hwy 81, both Lake Secession and Lake Russell are less than 10 miles away.

Key facts

  • Dual-pane windows
  • New cabinetry
  • Granite countertops

Tags

ROCKING CHAIR FRONT PORCHGRANITE COUNTERTOPSNEW CABINETRYDUAL-PANE WINDOWSUPDATED PLUMBINGMOISTURE BARRIER

Property features AI

Exterior

  • Parking: Detached carport; 2-car garage
  • Utilities: Public sewer
  • Home design: Single-story home; Over 50 years old; Crawlspace foundation
  • Construction: Vinyl siding; Architectural shingle roof
  • Exterior features: Front porch; City lot, level; Not in a subdivision

Interior

  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Luxury vinyl plank flooring
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Granite countertops; Primary bedroom with private bathroom

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 other listed at $179k.

Deal economics

  • At list price, monthly cash flow is $256 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $179k).
  • Recommended offer: $168k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#100 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, schools D+, crime D.
  • Anderson 03 (rural): math 44% / reading 49% proficiency, ranked #22 of 80 in SC (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 105 active listings in the ZIP; 1,255 units permitted in Anderson County in 2024 (0 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 $5k 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 78 days — a 6% lower offer ($168k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 10y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $55k; list at $179k implies a 225% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $168,260 (6.0% below list)

Questions for the listing agent

  1. It's been on market 78 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1957 — 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
1.00%
Cap rate
8.01%
Cash-on-cash
6.14%
DSCR
1.27
GRM
8.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-6.8%
Equity multiple
0.75×
Total profit
$-12,691
Equity at exit
$26,689
10-year hold
IRR
2.8%
Equity multiple
1.20×
Total profit
$9,905
Equity at exit
$15,477

Cash invested: $50,120 (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 29655

Home prices YoY
-5.5%
Active inventory
105
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,796 medium interval (Pro) →
Mortgage (P&I)
$939
Tax from tax record
$149 /mo · $1,791/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$377
Net cashflow
$256

Break-even live

Break-even rent $1,472
Max offer price $179,000
Occupancy floor 81%

Sensitivity live

Price -10% $358 -5% $307 +0% $256 +5% $206 +10% $155
Rent -10% $115 -5% $185 +0% $256 +5% $327 +10% $398
Rate -1.0pp $347 -0.5pp $302 base $256 +0.5pp $210 +1.0pp $163

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
$44,750
Closing costs
$5,370
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 40 events

  1. 2026-06-15
    statusdays on market $179,000 Pending 78 DOM
  2. 2026-06-13
    days on market $179,000 Active Under Contract 77 DOM
  3. 2026-06-13
    days on market $179,000 Active Under Contract 76 DOM
  4. 2026-06-10
    days on market $179,000 Active Under Contract 74 DOM
  5. 2026-06-09
    days on market $179,000 Active Under Contract 73 DOM
  6. 2026-06-08
    days on market $179,000 Active Under Contract 72 DOM
  7. 2026-06-07
    days on market $179,000 Active Under Contract 71 DOM
  8. 2026-06-05
    days on market $179,000 Active Under Contract 68 DOM
  9. 2026-06-03
    days on market $179,000 Active Under Contract 67 DOM
  10. 2026-06-03
    days on market $179,000 Active Under Contract 66 DOM
  11. 2026-06-01
    days on market $179,000 Active Under Contract 65 DOM
  12. 2026-05-31
    days on market $179,000 Active Under Contract 64 DOM
  13. 2026-05-06
    historical Active Under Contract 730-char remark
    Show marketing remark (730 chars)

    This charming home sits on a quiet street within walking distance of shops and restaurants. A welcoming rocking chair front porch leads into a cozy living room, a bright & cheerful kitchen, three spacious bedrooms, and two full baths. Recently updated with soothing cool tones and LVP flooring, the home features a kitchen with granite countertops and new cabinetry. Other upgrades include dual-pane windows, updated plumbing, AC ducts, and a moisture barrier. Outside, there's a double carport with electricity, a hobby/office room, a storage building, and two separate fenced yards perfect for pets, kids, or a garden. Conveniently located just off Hwy 81, both Lake Secession and Lake Russell are less than 10 miles away.

  14. 2026-05-06
    historical Active Under Contract
    Show marketing remark (730 chars)

    This charming home sits on a quiet street within walking distance of shops and restaurants. A welcoming rocking chair front porch leads into a cozy living room, a bright & cheerful kitchen, three spacious bedrooms, and two full baths. Recently updated with soothing cool tones and LVP flooring, the home features a kitchen with granite countertops and new cabinetry. Other upgrades include dual-pane windows, updated plumbing, AC ducts, and a moisture barrier. Outside, there's a double carport with electricity, a hobby/office room, a storage building, and two separate fenced yards perfect for pets, kids, or a garden. Conveniently located just off Hwy 81, both Lake Secession and Lake Russell are less than 10 miles away.

  15. 2026-03-29
    listed $179,000 Active 730-char remark
    Show marketing remark (730 chars)

    This charming home sits on a quiet street within walking distance of shops and restaurants. A welcoming rocking chair front porch leads into a cozy living room, a bright & cheerful kitchen, three spacious bedrooms, and two full baths. Recently updated with soothing cool tones and LVP flooring, the home features a kitchen with granite countertops and new cabinetry. Other upgrades include dual-pane windows, updated plumbing, AC ducts, and a moisture barrier. Outside, there's a double carport with electricity, a hobby/office room, a storage building, and two separate fenced yards perfect for pets, kids, or a garden. Conveniently located just off Hwy 81, both Lake Secession and Lake Russell are less than 10 miles away.

  16. 2026-03-28
    listed $179,000 Active
  17. 2025-08-02
    price $170,000
  18. 2025-08-01
    listed $170,000 Active
  19. 2024-09-19
    historical
  20. 2024-07-01
    listed $199,000 Active
  21. 2024-05-22
    historical
  22. 2024-05-22
    historical
  23. 2024-03-15
    listed $209,000 Active
  24. 2024-03-15
    listed $209,000 Active
  25. 2023-12-31
    historical
  26. 2023-11-30
    price $208,250
  27. 2023-10-27
    price $209,250
  28. 2023-10-13
    listed $209,500 Active
  29. 2023-07-17
    historical
  30. 2023-06-27
    price $88,000
  31. 2023-05-26
    listed $89,000 Active
  32. 2018-07-05
    historical
  33. 2018-06-04
    price $68,500
  34. 2018-05-18
    listed $69,900 Active
  35. 2016-08-16
    soldstatus $55,100
  36. 2016-08-15
    status UNDER CONTRACT
  37. 2016-08-12
    soldstatus $55,000 SOLD-INNER OFFICE
  38. 2016-07-11
    historical CONTINGENCY CONTRACT
  39. 2016-06-16
    listed $55,000 ACTIVE
  40. 2009-12-09
    soldstatus $41,500

ⓘ 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
$1,791 · $149/mo
Projected year-2 tax
$1,791 · $149/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 · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 15% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$21,554
− Mortgage interest
−$10,027
− Property taxes
−$1,791
− Insurance
−$895
− Repairs & maintenance
−$1,724
− Management
−$1,724
− Depreciation
−$5,207
Taxable income
$185
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$44
After-tax cash flow
$3,033/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 03
NCES district ID
4500840
Math proficiency
44% ▼ -16.00%
Reading proficiency
49% ▼ -2.00%
Median HH income
$35,457
Composite
38.48/100
National rank
#4187
State rank
#22 of 80 in SC

Livability — Iva

Score
67/100
State rank
#100
US rank
#10875

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Iva, SC
Population (ZIP)
8,078

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
Predominantly White (87%)
Race & ethnicity
White 87% Black 8% Two or more races 5%
Common ancestry
Serbian 3% Slovak 3% Scotch-Irish 2%
Foreign-born
1%
Languages at home
99% English-only · Russian/Polish/Slavic 1%

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
▼ -15.62%
Current HPI
271.1368
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

+331.3% since first listed
28 events — show timeline
  • 2026-05-06 Contingent GAOR
  • 2026-05-06 Contingent WUMLS
  • 2026-03-29 Listed $179,000 GAOR
  • 2026-03-28 Listed $179,000 WUMLS
  • 2025-08-02 Price Changed $170,000 GAOR
  • 2025-08-01 Listed $170,000 WUMLS
  • 2024-09-19 Listing Removed WUMLS
  • 2024-07-01 Listed $199,000 WUMLS
  • 2024-05-22 Listing Removed WUMLS
  • 2024-05-22 Listing Removed Greater Greenville MLS
  • 2024-03-15 Listed $209,000 WUMLS
  • 2024-03-15 Listed $209,000 Greater Greenville MLS
  • 2023-12-31 Listing Removed WUMLS
  • 2023-11-30 Price Changed $208,250 WUMLS
  • 2023-10-27 Price Changed $209,250 WUMLS
  • 2023-10-13 Listed $209,500 WUMLS
  • 2023-07-17 Listing Removed WUMLS
  • 2023-06-27 Price Changed $88,000 WUMLS
  • 2023-05-26 Listed $89,000 WUMLS
  • 2018-07-05 Listing Removed WUMLS
  • 2018-06-04 Price Changed $68,500 WUMLS
  • 2018-05-18 Listed $69,900 WUMLS
  • 2016-08-16 Sold (Public Records) $55,100 Public Records
  • 2016-08-15 Pending WUMLS
  • 2016-08-12 Sold (MLS) $55,000 WUMLS
  • 2016-07-11 Contingent WUMLS
  • 2016-06-16 Listed $55,000 WUMLS
  • 2009-12-09 Sold (Public Records) $41,500 Public Records

Property tax history

+4.2%/yr

Latest (2025): $1,791 · +138.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…