CashFlowRE
Sign in Sign up
2910 Redwood Dr
B- Composite 69.43
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.7/5.0
  • Livability +3.1/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$82,900

2910 Redwood Dr · Florence, SC 29501
3 bd · 2.0 ba · 2,027 sqft · Other public records · 74 Days on market
Built 1980 0.98 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This 4-bedroom, 2.5-bathroom home offers an incredible opportunity to make it your own. Nestled on a large lot, the property features a covered front porch, spacious interior layout, and a cozy fireplace — the perfect canvas for your personal touch. Inside, you'll find generous living spaces, including a traditional floor plan with room to reimagine and customize. The home boasts excellent bones and a layout that flows naturally, providing the ideal foundation for modern updates or personalized design choices. Enjoy the privacy and flexibility of a sizable lot, perfect for outdoor living, gardening, or future enhancements. This home is ready for new vision and creativity. Whether you'

Key facts

  • Covered front porch
  • Cozy fireplace
  • Sizable lot

Tags

COVERED FRONT PORCHCOZY FIREPLACESIZABLE LOTOUTDOOR LIVING

Property features AI

Finance

  • Other: Approximately 2,027 above-grade finished area; Lot is about 0.98 acre

Exterior

  • Utilities: Public water; Septic tank
  • Home design: Single-family residence; Residential property
  • Construction: Wood siding
  • Exterior features: Front porch; Shingle roof

Interior

  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Has cooling; Ceiling fan(s)
  • Interior features: One fireplace; Ceiling fan(s)

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 $83k.

Deal economics

  • At list price, monthly cash flow is $396 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $83k).
  • Recommended offer: $78k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.0% vs local median 3.5% in Florence — 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 62/100 on livability (#196 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: employment C-, crime F, amenities F.
  • Darlington 01 (town): math 27% / reading 37% proficiency, ranked #52 of 80 in SC (top 65%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: J. L. Cain Elementary (math 15%, 551 students, 100% FRL); Darlington Middle (math 21% / reading 28%, grade F, #166 of 229 statewide, top 72%, 919 students, 100% FRL); Darlington High (math 49% / reading 73%, grade C+, #105 of 196 statewide, top 54%, 1,054 students, 100% FRL) — zoned schools average 100% FRL vs 75% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.7%/yr); 328 active listings in the ZIP; 195 units permitted in Darlington County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $573 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Darlington County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 4.7% rent growth), your $23k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 74 days — a 6% lower offer ($78k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 4y ago; this cycle's ask has dropped $17k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 4.4% of price.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $77,926 (6.0% below list)

Questions for the listing agent

  1. It's been on market 74 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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?
  6. 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.
  7. 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.
  8. 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
1.79%
Cap rate
12.03%
Cash-on-cash
20.50%
DSCR
1.91
GRM
4.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.7% rent growth · sell at horizon

5-year hold
IRR
15.2%
Equity multiple
1.63×
Total profit
$14,538
Equity at exit
$12,361
10-year hold
IRR
25.4%
Equity multiple
3.44×
Total profit
$56,705
Equity at exit
$7,168

Cash invested: $23,212 (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 29501

Rents YoY
4.7%
Active inventory
328
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$1,480 medium interval (Pro) →
Mortgage (P&I)
$435
Tax from tax record
$304 /mo · $3,645/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$311
Net cashflow
$396

Break-even live

Break-even rent $978
Max offer price $82,900
Occupancy floor 68%

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
$20,725
Closing costs
$2,487
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 32 events

  1. 2026-06-19
    days on market $82,900 Active 74 DOM
  2. 2026-06-18
    days on market $82,900 Active 73 DOM
  3. 2026-06-17
    days on market $82,900 Active 72 DOM
  4. 2026-06-16
    days on market $82,900 Active 71 DOM
  5. 2026-06-15
    days on market $82,900 Active 70 DOM
  6. 2026-06-14
    days on market $82,900 Active 68 DOM
  7. 2026-06-13
    days on market $82,900 Active 67 DOM
  8. 2026-06-10
    days on market $82,900 Active 65 DOM
  9. 2026-06-09
    days on market $82,900 Active 64 DOM
  10. 2026-06-08
    days on market $82,900 Active 63 DOM
  11. 2026-06-07
    days on market $82,900 Active 62 DOM
  12. 2026-06-05
    days on market $82,900 Active 59 DOM
  13. 2026-06-03
    days on market $82,900 Active 58 DOM
  14. 2026-06-03
    price $82,900 Active 57 DOM
  15. 2026-06-02
    days on market $89,900 Active 57 DOM
  16. 2026-06-01
    days on market $89,900 Active 56 DOM
  17. 2026-05-31
    days on market $89,900 Active 55 DOM
  18. 2026-05-30
    days on market $89,900 Active 54 DOM
  19. 2026-05-21
    status Active
  20. 2026-04-14
    price $89,900
  21. 2026-03-30
    listed $99,900 Active
  22. 2026-02-24
    price $99,900
  23. 2026-02-03
    listed $124,900 Active
  24. 2025-12-29
    listed $139,900 Active
  25. 2025-12-02
    price $139,900
  26. 2025-09-18
    listed $179,900 Active
  27. 2023-02-17
    soldstatus $175,000
  28. 2023-02-16
    soldstatus
  29. 2022-12-22
    listed $175,000
  30. 2022-11-10
    soldstatus $60,000
  31. 2022-10-27
    historical
  32. 2022-09-02
    listed $75,000 Active

ⓘ 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
$3,645 · $304/mo
Projected year-2 tax
$3,645 · $304/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 7/10 Severe 7 d/yr ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$17,764
− Mortgage interest
−$4,644
− Property taxes
−$3,645
− Insurance
−$414
− Repairs & maintenance
−$1,421
− Management
−$1,421
− Depreciation
−$2,412
Taxable income
$3,807
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$914
After-tax cash flow
$3,844/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
Darlington 01
NCES district ID
4501860
Math proficiency
27% ▼ -13.00%
Reading proficiency
37% ▼ -1.00%
Median HH income
$36,243
Composite
26.51/100
National rank
#7202
State rank
#52 of 80 in SC

Livability — Florence

Score
62/100
State rank
#196
US rank
#17076

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Florence County · 93,345 people
City population
93,345
Metro
Florence, SC
Population (ZIP)
48,673
Household income
$71,671
Rent vs Own
36.5% rent · 63.5% own
Severe rent burden
1792.0

Population outlook (Darlington County) Hauer SSP2

Today (2025)
64,981 people
By 2030
62,846 · -3.3%
By 2040
58,146 · -10.5%
By 2050
53,541 · -17.6%
By 2075
43,477 · -33.1%
By 2100
34,013 · -47.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 56% Black 35% Asian 3% Hispanic / Latino 3% Two or more races 3%
Common ancestry
Serbian 2% Slovak 2% Lithuanian 1%
Foreign-born
4% · Canada, China
Languages at home
93% English-only · Spanish 3% Other Indo-European 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Darlington

2024 margin
R (+13.3) · D 42.8% · R 56.1% · Other 1.1%
2008→2024 swing
-13.2pp toward R · 2008: -0.1pp · 2024: -13.3pp
All cycles
2024: R+13.3 2020: R+5.0 2016: R+3.7 2012: D+3.4 2008: R+0.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -181.85%
Current HPI
171.4154
Rent YoY
▲ 4.70%
Metro
Florence, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+19.9% since first listed
14 events — show timeline
  • 2026-05-21 Relisted RAGPD
  • 2026-04-14 Price Changed $89,900 RAGPD
  • 2026-03-30 Listed $99,900 RAGPD
  • 2026-02-24 Price Changed $99,900 RAGPD
  • 2026-02-03 Listed $124,900 RAGPD
  • 2025-12-29 Listed $139,900 RAGPD
  • 2025-12-02 Price Changed $139,900 RAGPD
  • 2025-09-18 Listed $179,900 RAGPD
  • 2023-02-17 Sold (Public Records) $175,000 Public Records
  • 2023-02-16 Sold (MLS) RAGPD
  • 2022-12-22 Listed $175,000 RAGPD
  • 2022-11-10 Sold (Public Records) $60,000 Public Records
  • 2022-10-27 Delisted Consolidated MLS
  • 2022-09-02 Listed $75,000 Consolidated MLS

Property tax history

+8.8%/yr

Latest (2025): $3,645 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…