CashFlowRE
Sign in Sign up
802 Kings Ct Duplex
B- Composite 68.48
Why this score? — see what drove the B- 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.9/10.0
  • ARV discount +7.5/15.0
  • Livability +3.2/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

802 Kings Ct · Greenwood, SC 29646
4 bd · 2.0 ba · 1,820 sqft · MultiFamily public records · 75 Days on market
Built 1982 9,583 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Turnkey duplex opportunity in Greenwood—perfect for investors or owner-occupants looking to offset their mortgage! This 2-unit property features a total of 1,820 sq ft, with each side offering 2 bedrooms and 1 full bath. The layout in both units feels open and surprisingly spacious for the square footage. One unit is already tenant-occupied, bringing in $800/month, while the second unit is vacant and ready to go—ideal for immediate rental income or for an owner to move in. The vacant side has been refreshed with brand new carpet in the bedrooms and durable luxury vinyl flooring throughout the main living areas, making it low-maintenance and attractive for tenants for years to come. With $1,600/month in potential gross rental income, this property offers strong cash flow. Located within city limits, it provides convenient access to everything Greenwood has to offer.

Key facts

  • Vacant side
  • Tenant occupied
  • Convenient access

Tags

TURNKEY DUPLEX OPPORTUNITYTENANT OCCUPIEDVACANT SIDEBRAND NEW CARPETLUXURY VINYL FLOORINGCONVENIENT ACCESS

Property features AI

Finance

  • Other: Lot approximately 0.22 acres
  • Financial info: Property is a 2-unit multifamily building
  • HOA & community: No community amenities

Exterior

  • Parking: Off-street parking
  • Security: No security features specified
  • Utilities: Public water; Electric water heater; Public sewer; Public garbage pickup; Electric power (heating uses electricity)
  • Home design: Single-story building; Built in 1982; Crawl space foundation
  • Construction: Vinyl siding exterior; Architectural shingle roof; Crawl space foundation; Approximate year built: 1982
  • Exterior features: Vinyl siding; Architectural roof

Interior

  • Kitchen: No specific kitchen appliance details provided
  • Bedrooms: Unit 1: 2 bedrooms (level 1); Unit 2: 2 bedrooms (level 1)
  • Flooring: Unit 2: Carpet and laminate flooring; Unit 1: Flooring details not specified
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom
  • Heating & cooling: Electric heating; Cooling by wall/window units
  • Interior features: Each unit includes a living/great room
  • Laundry & utility: No laundry appliance details provided

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 × 2-bed/1.0-bath units multifamily listed at $135k.

Deal economics

  • At list price, monthly cash flow is $650 ($8k/yr) — positive. Per door: $325/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $127k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.1% vs local median 3.6% in Greenwood — 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 63/100 on livability (#167 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: amenities D, crime F, commute F.
  • Greenwood 50 (town): math 31% / reading 39% proficiency, ranked #43 of 80 in SC (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Pinecrest Elementary (math 29% / reading 29%, grade F, #413 of 597 statewide, top 69%, 416 students, 100% FRL) — zoned schools average 100% FRL vs 59% district-wide (41 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 168 active listings in the ZIP; 193 units permitted in Greenwood County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Greenwood County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $38k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 75 days — a 6% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $25k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $70k; list at $135k implies a 93% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $126,900 (6.0% below list)

Questions for the listing agent

  1. It's been on market 75 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.49%
Cap rate
12.07%
Cash-on-cash
20.62%
DSCR
1.92
GRM
5.6

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
13.0%
Equity multiple
1.52×
Total profit
$19,534
Equity at exit
$20,129
10-year hold
IRR
21.9%
Equity multiple
2.86×
Total profit
$70,428
Equity at exit
$11,672

Cash invested: $37,800 (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 29646

Active inventory
168
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$2,013 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$176 /mo · $2,117/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$423
Net cashflow
$650

Break-even live

Break-even rent $1,191
Max offer price $135,000
Occupancy floor 63%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,013

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
$33,750
Closing costs
$4,050
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 23 events

  1. 2026-06-19
    days on market $135,000 Active 75 DOM
  2. 2026-06-18
    days on market $135,000 Active 74 DOM
  3. 2026-06-17
    days on market $135,000 Active 73 DOM
  4. 2026-06-17
    price $135,000 Active 72 DOM
  5. 2026-06-16
    days on market $145,000 Active 72 DOM
  6. 2026-06-15
    days on market $145,000 Active 71 DOM
  7. 2026-06-14
    days on market $145,000 Active 69 DOM
  8. 2026-06-12
    days on market $145,000 Active 68 DOM
  9. 2026-06-09
    days on market $145,000 Active 65 DOM
  10. 2026-06-08
    days on market $145,000 Active 64 DOM
  11. 2026-06-07
    days on market $145,000 Active 63 DOM
  12. 2026-06-07
    days on market $145,000 Active 62 DOM
  13. 2026-06-03
    days on market $145,000 Active 59 DOM
  14. 2026-06-02
    days on market $145,000 Active 58 DOM
  15. 2026-06-01
    days on market $145,000 Active 57 DOM
  16. 2026-05-31
    days on market $145,000 Active 56 DOM
  17. 2026-05-30
    days on market $145,000 Active 55 DOM
  18. 2026-04-29
    price $145,000
  19. 2026-04-15
    price $145,000 889-char remark
    Show marketing remark (889 chars)

    Turnkey duplex opportunity in Greenwood—perfect for investors or owner-occupants looking to offset their mortgage! This 2-unit property features a total of 1,820 sq ft, with each side offering 2 bedrooms and 1 full bath. The layout in both units feels open and surprisingly spacious for the square footage. One unit is already tenant-occupied, bringing in $800/month, while the second unit is vacant and ready to go—ideal for immediate rental income or for an owner to move in. The vacant side has been refreshed with brand new carpet in the bedrooms and durable luxury vinyl flooring throughout the main living areas, making it low-maintenance and attractive for tenants for years to come. With $1,600/month in potential gross rental income, this property offers strong cash flow. Located within city limits, it provides convenient access to everything Greenwood has to offer.

  20. 2026-04-05
    listed $160,000 Active 889-char remark
    Show marketing remark (889 chars)

    Turnkey duplex opportunity in Greenwood—perfect for investors or owner-occupants looking to offset their mortgage! This 2-unit property features a total of 1,820 sq ft, with each side offering 2 bedrooms and 1 full bath. The layout in both units feels open and surprisingly spacious for the square footage. One unit is already tenant-occupied, bringing in $800/month, while the second unit is vacant and ready to go—ideal for immediate rental income or for an owner to move in. The vacant side has been refreshed with brand new carpet in the bedrooms and durable luxury vinyl flooring throughout the main living areas, making it low-maintenance and attractive for tenants for years to come. With $1,600/month in potential gross rental income, this property offers strong cash flow. Located within city limits, it provides convenient access to everything Greenwood has to offer.

  21. 2026-04-04
    listed $160,000 Active
  22. 2022-04-08
    soldstatus $70,000
  23. 2014-06-30
    soldstatus $16,000

ⓘ 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
$2,117 · $176/mo
Projected year-2 tax
$2,117 · $176/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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$24,156
− Mortgage interest
−$7,562
− Property taxes
−$2,117
− Insurance
−$675
− Repairs & maintenance
−$1,932
− Management
−$1,932
− Depreciation
−$3,927
Taxable income
$6,009
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,442
After-tax cash flow
$6,353/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
Greenwood 50
NCES district ID
4502340
Math proficiency
31% ▼ -4.00%
Reading proficiency
39% ▲ 2.00%
Median HH income
$37,663
Composite
29.14/100
National rank
#6585
State rank
#43 of 80 in SC

Livability — Greenwood

Score
63/100
State rank
#167
US rank
#15097

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenwood, SC
City population
26,275
Population (ZIP)
28,413

Population outlook (Greenwood County) Hauer SSP2

Today (2025)
69,627 people
By 2030
68,905 · -1.0%
By 2040
66,640 · -4.3%
By 2050
63,768 · -8.4%
By 2075
55,769 · -19.9%
By 2100
47,293 · -32.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 44% Black 43% Hispanic / Latino 10% Two or more races 3%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Slovak 1% Serbian 1% Lithuanian 1%
Foreign-born
5% · Canada, Dominican Republic
Languages at home
92% English-only · Spanish 7%

Political lean MEDSL · Greenwood

2024 margin
Strong R (+29.0) · D 34.9% · R 63.8% · Other 1.3%
2008→2024 swing
-13.3pp toward R · 2008: -15.7pp · 2024: -29.0pp
All cycles
2024: R+29.0 2020: R+22.8 2016: R+21.8 2012: R+15.4 2008: R+15.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -208.03%
Current HPI
153.1055
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

+806.2% since first listed
6 events — show timeline
  • 2026-04-29 Price Changed $145,000 Greater Greenville MLS
  • 2026-04-15 Price Changed $145,000 GAOR
  • 2026-04-05 Listed $160,000 GAOR
  • 2026-04-04 Listed $160,000 Greater Greenville MLS
  • 2022-04-08 Sold (Public Records) $70,000 Public Records
  • 2014-06-30 Sold (Public Records) $16,000 Public Records

Property tax history

+6.5%/yr

Latest (2025): $2,117 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…