CashFlowRE
Sign in Sign up
190 S Cash Ave
C- Composite 54.33
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 +20.5/30.0
  • ARV discount +10.0/15.0
  • DSCR +6.5/10.0
  • 1% rule +4.6/10.0
  • Schools +4.5/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,000

190 S Cash Ave · Chesnee, SC 29323
3 bd · 1.0 ba · 944 sqft · SingleFamily public records · 9 Days on market
Built 1900 0.41 ac lot Est $158k · 5% under

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

Listing remarks MLS

Well kept older home situated on large corner lot! Features include updated paint and carpet, nice kitchen with separate dining room, living room with fireplace equipped with gas heater, large laundry/utility room, sunroom, outbuilding with electricity and more! Small room off master bedroom could be office or nursery! Quality built home in great location.

Key facts

  • Move-in ready
  • Remodeled
  • New flooring

Tags

REMODELEDMOVE-IN READYNEW PAINTNEW FLOORINGNEW APPLIANCESMODERN FIXTURES

Property features AI

Finance

  • HOA & community: No HOA fees

Exterior

  • Parking: Assigned parking for 2 spaces; Paved concrete driveway
  • Utilities: Public water; Septic system; Private garbage pickup
  • Home design: Single-story home; Approximate age 31–50 years; Crawl space foundation
  • Construction: Vinyl siding exterior; Composition shingle roof
  • Exterior features: Screened porch; Patio; Level lot

Interior

  • Kitchen: Kitchen approx. 12 x 12; Smooth cooktop; Refrigerator
  • Bedrooms: Two bedrooms on the main level; Primary bedroom with tub/shower (approx. 10 x 12); Second bedroom approx. 10 x 8
  • Flooring: Luxury vinyl tile/plank
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Electric heating; Electric cooling; Electric water heater
  • Interior features: Smooth ceilings; Smoke detector; Laminate countertops; All window treatments remain; Second living quarters on the main level; Office/Study
  • Laundry & utility: Laundry on the first 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 3-bed/1.0-bath single-family listed at $149k.

Deal economics

  • At list price, monthly cash flow is $195 ($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 (4.2% below list).
  • Recommended offer: $143k (4.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.9% vs local median 2.7% in Chesnee — 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 (#107 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: crime F, amenities F, commute F.
  • Spartanburg 02 (suburban): math 49% / reading 56% proficiency, ranked #6 of 80 in SC (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Chesnee Elementary (math 62% / reading 52%, grade C+, #102 of 597 statewide, top 18%, 606 students, 71% FRL); Chesnee Middle (math 36% / reading 48%, grade D-, #64 of 229 statewide, top 29%, 534 students, 69% FRL); Chesnee High (math 62% / reading 87%, grade B+, #38 of 196 statewide, top 20%, 704 students, 63% FRL) — zoned schools average 68% FRL vs 44% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 308 active listings in the ZIP; 3,129 units permitted in Spartanburg County in 2024 (40 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 $4k 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

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 15y 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 $42k; list at $149k implies a 255% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — 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 $142,754 (4.2% below list)

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
0.96%
Cap rate
7.86%
Cash-on-cash
5.61%
DSCR
1.25
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$157,648
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
405 Edgefield Street St 0.13mi 2/1.0 (-1) 810 (-14%) 4mo $164,900 $204 62
207 Streamside Dr 0.62mi 2/1.0 (-1) 870 (-8%) 5mo $109,000 $125 49
614 S Kentucky Ave Ave 0.61mi 2/1.0 (-1) 986 (+4%) 12mo $150,000 $152 49
312 S Lee St 0.19mi 2/1.0 (-1) 820 (-13%) 19mo $50,000 $61 48
611 Mcarthur St 0.57mi 3/2.0 1,058 (+12%) 15mo $176,500 $167 37
315 Richland St 0.74mi 2/1.0 (-1) 805 (-15%) 20mo $152,000 $189 19

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
-7.6%
Equity multiple
0.72×
Total profit
$-11,760
Equity at exit
$22,216
10-year hold
IRR
1.9%
Equity multiple
1.13×
Total profit
$5,601
Equity at exit
$12,883

Cash invested: $41,720 (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 29323

Home prices YoY
-8.0%
Active inventory
308
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,428 medium interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$89 /mo · $1,071/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$300
Net cashflow
$195

Break-even live

Break-even rent $1,181
Max offer price $149,000
Occupancy floor 81%

Sensitivity live

Price -10% $279 -5% $237 +0% $195 +5% $153 +10% $111
Rent -10% $82 -5% $139 +0% $195 +5% $251 +10% $308
Rate -1.0pp $270 -0.5pp $233 base $195 +0.5pp $156 +1.0pp $117

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
$37,250
Closing costs
$4,470
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 7 events

  1. 2026-06-21
    days on market $149,000 Active 9 DOM
  2. 2026-06-18
    days on market $149,000 Active 6 DOM
  3. 2026-06-17
    days on market $149,000 Active 5 DOM
  4. 2026-06-16
    days on market $149,000 Active 4 DOM
  5. 2026-06-15
    days on market $149,000 Active 3 DOM
  6. 2026-06-13
    remarks 569-char remark
  7. 2026-06-13
    listed $149,000 Active 1 DOM

ⓘ 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
$1,071 · $89/mo
Projected year-2 tax
$1,071 · $89/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 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$17,130
− Mortgage interest
−$8,346
− Property taxes
−$1,071
− Insurance
−$745
− Repairs & maintenance
−$1,370
− Management
−$1,370
− Depreciation
−$4,335
Taxable loss
−$107
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$26
After-tax cash flow
$2,366/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 02
NCES district ID
4503510
Math proficiency
49% ▼ -7.00%
Reading proficiency
56% ▲ 2.00%
Median HH income
$49,591
Composite
44.79/100
National rank
#2742
State rank
#6 of 80 in SC

Livability — Chesnee

Score
67/100
State rank
#107
US rank
#11076

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chesnee, SC
Population (ZIP)
15,087

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 (82%)
Race & ethnicity
White 82% Hispanic / Latino 7% Black 5% Two or more races 4% Asian 3%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 4% Romanian 2% Serbian 2%
Foreign-born
6% · Canada, Jamaica
Languages at home
90% English-only · Spanish 5% Russian/Polish/Slavic 3% Other Asian/Pacific 2%

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
▼ -25.81%
Current HPI
297.6589
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

+220.4% since first listed
5 events — show timeline
  • 2026-06-10 Listed $149,000 Greater Greenville MLS
  • 2024-12-07 Delisted SPMLS
  • 2024-11-12 Listed $125,000 SPMLS
  • 2011-06-29 Sold (MLS) $42,000 SPMLS
  • 2011-03-11 Listed $46,500 SPMLS

Property tax history

+4.9%/yr

Latest (2025): $1,071 · +8.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…