CashFlowRE
Sign in Sign up
166 Foxfire Dr
B- Composite 66.32
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 +27.2/30.0
  • ARV discount +12.1/15.0
  • DSCR +9.5/10.0
  • 1% rule +6.4/10.0
  • Livability +3.3/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,000

166 Foxfire Dr · Gaffney, SC 29340
3 bd · 2.0 ba · 1,104 sqft · SingleFamily public records · 8 Days on market
Built 1996 0.75 ac lot Est $110k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great Investment Opportunity in Cherokee County! This 3BR/2BA ranch-style home sits on approximately . 75 acres with a gently sloped lot featuring mature trees and plenty of potential. Whether you’re an investor, renovator, or buyer looking for a project, this property offers the opportunity to bring your vision to life and add value. The home does require repairs and updates and is being offered strictly as-is. This property does not qualify for traditional financing and will require a cash purchase. Seller will not make any repairs or provide concessions. A rare opportunity to purchase a property with acreage and renovation potential in Cherokee County! Bring your plans, tools, and

Key facts

  • Acreage
  • Gently sloped lot
  • Renovation potential

Tags

GENTLY SLOPED LOTMATURE TREESACREAGERENOVATION POTENTIAL

Property features AI

Finance

  • HOA & community: No community amenities

Exterior

  • Parking: Driveway; No garage
  • Utilities: Public water; Septic tank
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; Built on a single level
  • Exterior features: Sloped lot; Wooded lot; Composition roof

Interior

  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Interior features: Laminate counters; Electric water heater
  • Laundry & utility: Main-level laundry

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 single-family listed at $99k.

Deal economics

  • At list price, monthly cash flow is $284 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $99k).
  • Cap rate 9.7% vs local median 2.6% in Gaffney — 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 66/100 on livability (#112 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: amenities D+, crime D, commute F.
  • Cherokee 01 (rural): math 29% / reading 40% proficiency, ranked #47 of 80 in SC (top 59%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Corinth Elementary (math 52% / reading 52%, grade C-, #145 of 597 statewide, top 26%, 334 students, 75% FRL); John E. Ewing Middle (math 18% / reading 30%, grade F, #167 of 229 statewide, top 74%, 486 students, 100% FRL); Gaffney High (math 40% / reading 75%, grade C, #116 of 196 statewide, top 59%, 1,838 students, 84% FRL) — zoned schools average 87% FRL vs 64% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 158 active listings in the ZIP; lower-income renter base — watch delinquency; 200 units permitted in Cherokee County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($44k/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 $684 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $99,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. Crime grade is D 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?
  4. 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.
  5. 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.
  6. 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
1.14%
Cap rate
9.73%
Cash-on-cash
12.28%
DSCR
1.55
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$110,400
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
182 Garvin Lake Rd 0.69mi 2/1.0 (-1) 985 (-11%) 1mo $98,900 $100 40

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
1.9%
Equity multiple
1.07×
Total profit
$1,990
Equity at exit
$14,761
10-year hold
IRR
11.4%
Equity multiple
1.90×
Total profit
$24,865
Equity at exit
$8,560

Cash invested: $27,720 (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 29340

Home prices YoY
-29.7%
Active inventory
158
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,125 medium interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$45 /mo · $535/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$236
Net cashflow
$284

Break-even live

Break-even rent $766
Max offer price $99,000
Occupancy floor 70%

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
$24,750
Closing costs
$2,970
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. 2026-06-19
    days on market $99,000 Active 8 DOM
  2. 2026-06-18
    days on market $99,000 Active 7 DOM
  3. 2026-06-17
    days on market $99,000 Active 6 DOM
  4. 2026-06-16
    days on market $99,000 Active 5 DOM
  5. 2026-06-15
    days on market $99,000 Active 4 DOM
  6. 2026-06-14
    days on market $99,000 Active 2 DOM
  7. 2026-06-13
    remarks 693-char remark
  8. 2026-06-13
    listed $99,000 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
$535 · $45/mo
Projected year-2 tax
$564 · $47/mo
Expected delta
+$29/yr (+$2/mo · 5.5%)

ⓘ 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 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥103°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% 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
$13,498
− Mortgage interest
−$5,546
− Property taxes
−$535
− Insurance
−$495
− Repairs & maintenance
−$1,080
− Management
−$1,080
− Depreciation
−$2,880
Taxable income
$1,883
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$452
After-tax cash flow
$2,952/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
Cherokee 01
NCES district ID
4501500
Math proficiency
29% ▼ -9.00%
Reading proficiency
40% ▼ -2.00%
Median HH income
$34,262
Composite
28.39/100
National rank
#6768
State rank
#47 of 80 in SC

Livability — Gaffney

Score
66/100
State rank
#112
US rank
#11549

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Cherokee County · 41,410 people
City population
41,410
Metro
Gaffney, SC
Population (ZIP)
20,763
Household income
$44,123
Rent vs Own
24.2% rent · 75.8% own
Severe rent burden
257.0

Population outlook (Cherokee County) Hauer SSP2

Today (2025)
58,602 people
By 2030
59,336 · +1.3%
By 2040
60,266 · +2.8%
By 2050
60,314 · +2.9%
By 2075
59,276 · +1.2%
By 2100
53,788 · -8.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Black 22% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Slovak 2% Serbian 2% Italian 2%
Foreign-born
2% · Canada, China
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Cherokee

2024 margin
Solid R (+51.4) · D 23.9% · R 75.3%
2008→2024 swing
-22.0pp toward R · 2008: -29.3pp · 2024: -51.4pp
All cycles
2024: R+51.4 2020: R+43.8 2016: R+41.7 2012: R+29.3 2008: R+29.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -85.24%
Current HPI
201.4272
Rent YoY
Metro
Gaffney, 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
  • 2026-06-11 Listed $99,000 SPMLS

Property tax history

+3.7%/yr

Latest (2025): $535 · +16.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…