CashFlowRE
Sign in Sign up
330 Tyger Fox Dr
D Composite 41.98
Why this score? — see what drove the D 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 +13.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.2/10.0
  • Schools +4.1/10.0
  • 1% rule +3.9/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,900

330 Tyger Fox Dr · Lyman, SC 29365
3 bd · 2.0 ba · 1,568 sqft · Manufactured public records · 36 Days on market
Built 2012 0.59 ac lot

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

Listing remarks

Completely renovated and move-in ready! This 3 bedroom, 2 bathroom de-titled double wide sits on a spacious . 59-acre lot and has been updated from top to bottom. Inside, you’ll find fresh paint throughout, new durable LVP flooring, all new light fixtures, doors, hardware, fixtures, and a new HVAC system, creating a modern and inviting feel. The beautifully updated kitchen features brand-new cabinets, quartz countertops, and all new appliances. Both bathrooms have been refreshed with new vanities, and the primary bath includes a new tub/shower combo. Outside, enjoy new front and rear decks, new underpinning, and a 160-square-foot storage building offering plenty of extra space. With a

Key facts

  • Renovated
  • New flooring
  • Spacious lot

Tags

RENOVATEDMOVE IN READYSPACIOUS LOTNEW FLOORINGUPDATED KITCHENNEW CABINETS

Property features AI

Finance

  • Other: Approximate finished/heated area listed as about 1,500 sq ft; No finished or unfinished below-grade space
  • HOA & community: No HOA fees or community amenities listed

Exterior

  • Parking: Driveway parking with gravel surface; No garage
  • Utilities: Public water; Public sewer; Electric water heater; No garbage pickup listed
  • Home design: Single-story residential home; Approximately 11–20 years old
  • Construction: Vinyl siding exterior; Architectural roof; Crawl space foundation
  • Exterior features: Deck; Tilt-out windows; Vinyl/aluminum trim; Thermal windows; Level lot; Underground utilities; Outbuilding for storage

Interior

  • Kitchen: Kitchen about 13 x 13; Dishwasher; Stand-alone smooth-top range; Built-in microwave
  • Bedrooms: Three bedrooms on the main level; Primary bedroom with full bath, tub/shower, and walk-in closet; Primary bedroom about 18 x 13; Second bedroom about 13 x 9; Third bedroom about 13 x 9
  • Flooring: Luxury vinyl tile/plank flooring
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Heat pump for heating and cooling
  • Interior features: Cable available; Smoke detector; Walk-in closet; Split floor plan; Quartz countertops; Pantry closet
  • Laundry & utility: Laundry on the first floor in/near the kitchen; 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 3-bed/2.0-bath manufactured listed at $220k.

Deal economics

  • At list price, monthly cash flow is $23 ($276/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 $195k (11.2% below list).
  • Recommended offer: $195k (11.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 3.6% in Lyman — 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 68/100 on livability (#83 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: amenities F, commute F, health & safety F.
  • Spartanburg 05 (suburban): math 45% / reading 51% proficiency, ranked #13 of 80 in SC (top 16%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Lyman Elementary (math 51% / reading 52%, grade C-, #155 of 597 statewide, top 26%, 835 students, 70% FRL); D. R. Hill Middle (math 28% / reading 38%, grade F, #116 of 229 statewide, top 51%, 702 students, 80% FRL); James F. Byrnes High (math 31% / reading 75%, grade C-, #140 of 196 statewide, top 72%, 2,217 students, 56% FRL) — zoned schools average 69% FRL vs 39% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 222 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 3,129 units permitted in Spartanburg County in 2024 (40 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($77k/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 $2k of loan paydown is wiped out by about $7k 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 36 days — a 3% lower offer ($213k) is reasonable based on typical stale-listing flexibility.

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 $195,281 (11.2% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 11% 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.89%
Cap rate
6.42%
Cash-on-cash
0.45%
DSCR
1.02
GRM
9.4

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
-15.6%
Equity multiple
0.45×
Total profit
$-34,136
Equity at exit
$32,788
10-year hold
IRR
-7.1%
Equity multiple
0.55×
Total profit
$-27,716
Equity at exit
$19,013

Cash invested: $61,572 (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 29365

Home prices YoY
-18.1%
Active inventory
222
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,953 medium interval (Pro) →
Mortgage (P&I)
$1,153
Tax est. 1.5%
$275 /mo · $3,298/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$410
Net cashflow
$23

Break-even live

Break-even rent $1,924
Max offer price $219,900
Occupancy floor 94%

Sensitivity live

Price -10% $175 -5% $99 +0% $23 +5% $-53 +10% $-129
Rent -10% $-131 -5% $-54 +0% $23 +5% $100 +10% $177
Rate -1.0pp $134 -0.5pp $79 base $23 +0.5pp $-34 +1.0pp $-92

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
$54,975
Closing costs
$6,597
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
1614 Yarrow Ln Lyman, SC 4.0 2.5 2175 $2,165 $1.00 15d 1 1.05mi
126 Arrow Ct Unit 126 Greer, SC 3.0 2.5 1601 $1,875 $1.17 23d 1 1.46mi

Listing history 16 events

  1. 2026-06-22
    days on market $219,900 Active 36 DOM
  2. 2026-06-18
    days on market $219,900 Active 33 DOM
  3. 2026-06-17
    days on market $219,900 Active 32 DOM
  4. 2026-06-16
    days on market $219,900 Active 31 DOM
  5. 2026-06-15
    days on market $219,900 Active 30 DOM
  6. 2026-06-14
    days on market $219,900 Active 28 DOM
  7. 2026-06-13
    days on market $219,900 Active 27 DOM
  8. 2026-06-10
    pricedays on market $219,900 Active 25 DOM
  9. 2026-06-09
    days on market $225,000 Active 24 DOM
  10. 2026-06-08
    days on market $225,000 Active 23 DOM
  11. 2026-06-07
    days on market $225,000 Active 22 DOM
  12. 2026-06-02
    days on market $225,000 Active 17 DOM
  13. 2026-06-01
    days on market $225,000 Active 16 DOM
  14. 2026-05-31
    days on market $225,000 Active 15 DOM
  15. 2026-05-30
    days on market $225,000 Active 14 DOM
  16. 2026-05-16
    listed $225,000 Active

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°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 · 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
$23,434
− Mortgage interest
−$12,318
− Property taxes
−$3,298
− Insurance
−$1,100
− Repairs & maintenance
−$1,875
− Management
−$1,875
− Depreciation
−$6,397
Taxable loss
−$3,429
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$823
After-tax cash flow
$1,099/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
Spartanburg 05
NCES district ID
4503600
Math proficiency
45% ▼ -11.00%
Reading proficiency
51% ▬ 0.00%
Median HH income
$52,127
Composite
41.31/100
National rank
#3512
State rank
#13 of 80 in SC

Livability — Lyman

Score
68/100
State rank
#83
US rank
#9705

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Spartanburg County · 258,607 people
City population
14,068
Metro
Spartanburg, SC
Population (ZIP)
14,068
Household income
$76,966
Rent vs Own
13.1% rent · 86.9% own
Severe rent burden
234.0

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 (74%)
Race & ethnicity
White 74% Black 11% Two or more races 10% Hispanic / Latino 9% Asian 2%
Hispanic origin (detail)
Mexican 6% Puerto Rican 2%
Common ancestry
Scotch-Irish 5% Serbian 4% Slovak 2%
Foreign-born
9% · Canada, Philippines, Jamaica
Languages at home
83% English-only · Russian/Polish/Slavic 8% Spanish 7% Other Asian/Pacific 1%

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
▼ -56.35%
Current HPI
254.6167
Rent YoY
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

1 event — show timeline
  • 2026-05-16 Listed $225,000 Greater Greenville MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…