CashFlowRE
Sign in Sign up
155 S East Ave
D Composite 44.03
Why this score? — see what drove the D 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 +11.3/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +3.3/10.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.0/10.0

$265,000

155 S East Ave · Batesburg-Leesville, SC 29070
3 bd · 1.5 ba · 2,046 sqft · SingleFamily public records · 102 Days on market
Built 1960 0.90 ac lot

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

Listing remarks

Are you looking for country living with convenience to town, shopping, restaurants & close to interstates? Look no further! Nestled on nearly an acre of serene land, this charming brick ranch home offers the perfect blend of country tranquility & town convenience. Featuring an inviting spacious front porch, 3 cozy bedrooms & 2 beautifully remodeled bathrooms, this residence combines comfort with some modern flair. The heart of the home is warmed by 2 gas fireplaces, with 2 separate living rooms creating inviting spaces for relaxation & entertainment. Updated flooring throughout the house adds a touch of elegance, while the well-maintained interiors ensure a move-in-r

Key facts

  • Spacious front porch
  • 2 gas fireplaces
  • Updated flooring

Tags

SPACIOUS FRONT PORCH2 GAS FIREPLACES2 SEPARATE LIVING ROOMSUPDATED FLOORINGABUNDANT STORAGE OPTIONSOVERSIZED LAUNDRY ROOM

Property features AI

Exterior

  • Parking: Total of 10 parking spaces; Attached side-entry garage with 2 garage spaces on main level
  • Utilities: Public sewer; Public water
  • Home design: Single-story home
  • Construction: Brick exterior above foundation; Crawlspace foundation
  • Exterior features: Covered front porch; Covered back porch; Shed; Workshop; Partial fencing; Public water

Interior

  • Kitchen: Eat-in kitchen with pantry; Backsplash (other); Microwave above stove; Dishwasher; Disposal; Refrigerator; Self-cleaning free-standing range with exterior vented exhaust
  • Bedrooms: Main-level primary bedroom with private closet and Jack & Jill bath; Main-level second bedroom with walk-in closet; Main-level third bedroom with private closet
  • Flooring: Luxury vinyl plank flooring in bedrooms, living areas, and kitchen
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central cooling; Central electric heating
  • Interior features: Ceiling fans throughout; Garage door opener; Smoke detector; Pull-down attic access; Two gas log fireplaces
  • Laundry & utility: Main-level laundry in heated mud/utility room; Gas hook-up for 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/1.5-bath single-family listed at $265k.

Deal economics

  • At list price, monthly cash flow is $-99 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $248k (6.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $185k (30.1% below list).
  • Recommended offer: $185k (30.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Lexington 03 (rural): math 26% / reading 33% proficiency, ranked #56 of 80 in SC (top 70%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Batesburg-Leesville Primary School (543 students, 100% FRL); Batesburg-Leesville Middle School (math 14% / reading 29%, grade F, #176 of 229 statewide, top 77%, 456 students, 100% FRL); Batesburg-Leesville High School (math 22% / reading 72%, grade D-, #158 of 196 statewide, top 82%, 547 students, 100% FRL) — zoned schools average 100% FRL vs 61% district-wide (39 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 170 active listings in the ZIP; 1,712 units permitted in Lexington County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $28k of equity ($2k loan paydown + $26k appreciation (10.0% local appreciation)).
  • Lexington County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$46k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 102 days — a 9% lower offer ($241k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 7y 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 68% 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 $185,302 (30.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 30% concession, seller financing, or rate buy-down credit?
  3. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.70%
Cap rate
5.85%
Cash-on-cash
-1.60%
DSCR
0.93
GRM
11.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
23.1%
Equity multiple
2.86×
Total profit
$137,900
Equity at exit
$238,733
10-year hold
IRR
20.6%
Equity multiple
6.54×
Total profit
$410,766
Equity at exit
$514,837

Cash invested: $74,200 (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 29070

Home prices YoY
3.2%
Active inventory
170
Price-to-rent
11.9×

Monthly cashflow live

Estimated rent
$1,853 medium interval (Pro) →
Mortgage (P&I)
$1,390
Tax from tax record
$63 /mo · $750/yr
Insurance
$110
HOA
$0
Vacancy / Maint / Mgmt
$389
Net cashflow
$-99

Break-even live

Break-even rent $1,978
Max offer price $247,558
Occupancy floor

Sensitivity live

Price -10% $51 -5% $-24 +0% $-99 +5% $-174 +10% $-249
Rent -10% $-245 -5% $-172 +0% $-99 +5% $-26 +10% $48
Rate -1.0pp $35 -0.5pp $-31 base $-99 +0.5pp $-167 +1.0pp $-237

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
$66,250
Closing costs
$7,950
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. 2026-06-21
    days on market $265,000 Active 102 DOM
  2. 2026-06-18
    days on market $265,000 Active 99 DOM
  3. 2026-06-17
    days on market $265,000 Active 98 DOM
  4. 2026-06-16
    days on market $265,000 Active 97 DOM
  5. 2026-06-15
    days on market $265,000 Active 96 DOM
  6. 2026-06-14
    days on market $265,000 Active 94 DOM
  7. 2026-06-10
    days on market $265,000 Active 91 DOM
  8. 2026-06-09
    days on market $265,000 Active 90 DOM
  9. 2026-06-08
    days on market $265,000 Active 89 DOM
  10. 2026-06-07
    days on market $265,000 Active 88 DOM
  11. 2026-06-03
    days on market $265,000 Active 84 DOM
  12. 2026-06-03
    days on market $265,000 Active 83 DOM
  13. 2026-06-01
    days on market $265,000 Active 82 DOM
  14. 2026-05-31
    days on market $265,000 Active 81 DOM
  15. 2026-03-11
    listed $265,000 Active
  16. 2026-03-05
    historical
  17. 2026-01-10
    price $265,000
  18. 2025-12-05
    price $270,000
  19. 2025-10-30
    price $275,000
  20. 2025-09-04
    listed $280,000 Active
  21. 2024-07-01
    soldstatus $248,500
  22. 2024-03-27
    historical Active - Contingent
  23. 2024-03-11
    listed $249,900 Active
  24. 2020-03-13
    soldstatus $145,000
  25. 2019-10-10
    historical
  26. 2019-09-26
    price $149,900
  27. 2019-09-09
    status Active
  28. 2019-09-05
    historical
  29. 2019-08-21
    price $152,000
  30. 2019-05-22
    status Active
  31. 2019-05-03
    historical
  32. 2019-04-17
    listed $156,500 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
$750 · $63/mo
Projected year-2 tax
$1,510 · $126/mo
Expected delta
+$760/yr (+$63/mo · 101.4%)

ⓘ 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 6/10 Major 7 d/yr ≥108°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 68% 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
$22,236
− Mortgage interest
−$14,844
− Property taxes
−$750
− Insurance
−$1,325
− Repairs & maintenance
−$1,779
− Management
−$1,779
− Depreciation
−$7,709
Taxable loss
−$5,950
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,428
After-tax cash flow
$243/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
Lexington 03
NCES district ID
4502760
Math proficiency
26% ▼ -18.00%
Reading proficiency
33% ▼ -6.00%
Median HH income
$40,709
Composite
24.88/100
National rank
#7586
State rank
#56 of 80 in SC

Livability — Batesburg-Leesville

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Batesburg-Leesville, SC
Population (ZIP)
15,528

Population outlook (Lexington County) Hauer SSP2

Today (2025)
322,999 people
By 2030
342,356 · +6.0%
By 2040
377,715 · +16.9%
By 2050
406,984 · +26.0%
By 2075
465,447 · +44.1%
By 2100
485,674 · +50.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Black 12% Hispanic / Latino 7% Two or more races 6%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 1% Slovak 1% Italian 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 6% Other Indo-European 1%

Political lean MEDSL · Lexington

2024 margin
Solid R (+33.5) · D 32.5% · R 66.0% · Other 1.4%
2008→2024 swing
+4.6pp toward D · 2008: -38.0pp · 2024: -33.5pp
All cycles
2024: R+33.5 2020: R+30.1 2016: R+36.7 2012: R+37.8 2008: R+38.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 13.72%
Current HPI
439.77
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

+69.3% since first listed
18 events — show timeline
  • 2026-03-11 Listed $265,000 Consolidated MLS
  • 2026-03-05 Delisted Consolidated MLS
  • 2026-01-10 Price Changed $265,000 Consolidated MLS
  • 2025-12-05 Price Changed $270,000 Consolidated MLS
  • 2025-10-30 Price Changed $275,000 Consolidated MLS
  • 2025-09-04 Listed $280,000 Consolidated MLS
  • 2024-07-01 Sold (Public Records) $248,500 Public Records
  • 2024-03-27 Contingent Consolidated MLS
  • 2024-03-11 Listed $249,900 Consolidated MLS
  • 2020-03-13 Sold (Public Records) $145,000 Public Records
  • 2019-10-10 Delisted Consolidated MLS
  • 2019-09-26 Price Changed $149,900 Consolidated MLS
  • 2019-09-09 Relisted Consolidated MLS
  • 2019-09-05 Delisted Consolidated MLS
  • 2019-08-21 Price Changed $152,000 Consolidated MLS
  • 2019-05-22 Relisted Consolidated MLS
  • 2019-05-03 Delisted Consolidated MLS
  • 2019-04-17 Listed $156,500 Consolidated MLS

Property tax history

-12.6%/yr

Latest (2024): $750 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…