CashFlowRE
Sign in Sign up
389 Snow Creek Rd
C Composite 59.1
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 +23.6/30.0
  • DSCR +7.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.1/10.0
  • Rent growth +4.4/5.0
  • Schools +3.7/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,000

389 Snow Creek Rd · Seneca, SC 29678
3 bd · 2.0 ba · 1,152 sqft · Manufactured · 33 Days on market
Built 1980 1.29 ac lot ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Enjoy peaceful country living in a private setting with this charming home situated on over one acre, overlooking beautiful open pastureland. This 3-bedroom, 2-bath home features a 2018 Trane HVAC, new water heater (2025), and a handicap-accessible ramp for convenient and easy entry. The interior is clean, offering functional living spaces with original finishes that provide a wonderful opportunity for personal customization. A separate storage building with a concrete floor adds valuable extra space for tools, equipment, or hobbies. Perfect for buyers seeking affordability, privacy, and plenty of room to enjoy the outdoors.

Key facts

  • Private setting
  • Concrete floor
  • 1.29 acre lot

Tags

PRIVATE SETTINGHANDICAP-ACCESSIBLE RAMPSEPARATE STORAGE BUILDINGCONCRETE FLOOR

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 $149k.

Deal economics

  • At list price, monthly cash flow is $281 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Recommended offer: $145k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 3.4% in Seneca — 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 73/100 on livability (#40 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, schools D+, crime F.
  • Oconee 01 (rural): math 41% / reading 47% proficiency, ranked #27 of 80 in SC (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+7.7%/yr); 367 active listings in the ZIP; 648 units permitted in Oconee County in 2024 (40 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($53k/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 $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 7.7% rent growth), your $42k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $144,530 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 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
1.11%
Cap rate
8.55%
Cash-on-cash
8.07%
DSCR
1.36
GRM
7.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 7.71% rent growth · sell at horizon

5-year hold
IRR
1.2%
Equity multiple
1.05×
Total profit
$1,988
Equity at exit
$22,216
10-year hold
IRR
15.1%
Equity multiple
2.49×
Total profit
$62,094
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 29678

Home prices YoY
-32.5%
Rents YoY
7.7%
Active inventory
367
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,659 medium interval (Pro) →
Mortgage (P&I)
$781
Tax est. 1.5%
$186 /mo · $2,235/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$348
Net cashflow
$281

Break-even live

Break-even rent $1,303
Max offer price $149,000
Occupancy floor 78%

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 8 events

  1. 2026-06-10
    status $149,000 Pending 33 DOM
  2. 2026-06-08
    days on market $149,000 Active Under Contract 33 DOM
  3. 2026-06-07
    status $149,000 Active Under Contract 32 DOM
  4. 2026-04-24
    status Pending
  5. 2026-04-20
    status Active
  6. 2026-04-20
    price $149,000
  7. 2026-04-08
    status Pending
  8. 2026-03-10
    listed $155,000 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 6/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 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
$19,904
− Mortgage interest
−$8,346
− Property taxes
−$2,235
− Insurance
−$745
− Repairs & maintenance
−$1,592
− Management
−$1,592
− Depreciation
−$4,335
Taxable income
$1,058
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$254
After-tax cash flow
$3,114/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
Oconee 01
NCES district ID
4503060
Math proficiency
41% ▼ -7.00%
Reading proficiency
47% ▼ -1.00%
Median HH income
$42,074
Composite
37.03/100
National rank
#4516
State rank
#27 of 80 in SC

Livability — Seneca

Score
73/100
State rank
#40
US rank
#5072

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Oconee County · 36,517 people
City population
36,517
Metro
Seneca, SC
Population (ZIP)
23,767
Household income
$52,550
Rent vs Own
36.9% rent · 63.1% own
Severe rent burden
822.0

Population outlook (Oconee County) Hauer SSP2

Today (2025)
77,950 people
By 2030
78,551 · +0.8%
By 2040
78,628 · +0.9%
By 2050
77,052 · -1.2%
By 2075
71,098 · -8.8%
By 2100
61,216 · -21.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Black 18% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Slovak 2% Lithuanian 2% Italian 2%
Foreign-born
2% · Canada, United Kingdom
Languages at home
97% English-only · Spanish 1% French/Haitian/Cajun 1%

Political lean MEDSL · Oconee

2024 margin
Solid R (+51.5) · D 23.6% · R 75.2% · Other 1.2%
2008→2024 swing
-14.0pp toward R · 2008: -37.5pp · 2024: -51.5pp
All cycles
2024: R+51.5 2020: R+47.4 2016: R+48.1 2012: R+42.6 2008: R+37.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -91.37%
Current HPI
189.6751
Rent YoY
▲ 7.71%
Metro
Seneca, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

-3.9% since first listed
5 events — show timeline
  • 2026-04-24 Pending WUMLS
  • 2026-04-20 Relisted WUMLS
  • 2026-04-20 Price Changed $149,000 WUMLS
  • 2026-04-08 Pending WUMLS
  • 2026-03-10 Listed $155,000 WUMLS

Property tax history

-5.1%/yr

Latest (2025): $65 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…