CashFlowRE
Sign in Sign up
705 Sumter St
B Composite 72.0
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 +28.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.3/10.0
  • Schools +3.7/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$109,900

705 Sumter St · Lancaster, SC 29720
3 bd · 1.0 ba · 936 sqft · SingleFamily public records · 71 Days on market
Built 1950 0.31 ac lot Est $183k · 40% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Bungalow Style house with 3 bedrooms and 1 full bathroom. So much potential in this home with a great layout. Great investment property or starter home!

Key facts

  • 0.31 acre lot
  • Built 1950
  • Listed 71 days

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Driveway parking (no main level garage)
  • Utilities: County water; Sewer: Other (see remarks)
  • Home design: Single-family residence; Residential property; One story; Above-grade living area only
  • Construction: Site-built construction; Vinyl exterior; Crawl space foundation
  • Exterior features: Driveway; Concrete- and paved-surface road access; Publicly maintained road

Interior

  • Kitchen: No appliances specified
  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Heating: Other (see remarks); Cooling: Other (see remarks)
  • Interior features: One living room (1 total room); No built-in kitchen appliances listed
  • Laundry & utility: 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 $110k.

Deal economics

  • At list price, monthly cash flow is $349 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $103k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.1% vs local median 3.0% in Lancaster — 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 55/100 on livability (#301 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: schools C-, crime F, amenities F.
  • Lancaster 01 (rural): math 41% / reading 47% proficiency, ranked #26 of 80 in SC (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 675 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 976 units permitted in Lancaster County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Lancaster County population projected at +40% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 3y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 49% 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 $103,306 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.23%
Cap rate
10.11%
Cash-on-cash
13.62%
DSCR
1.61
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$183,456
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
403 Glenwood Ave 0.10mi 3/1.0 910 (-3%) 2mo $195,000 $214 89
401 Glenwood Ave 0.11mi 3/1.0 962 (+3%) 7mo $75,000 $78 84
608 Rock St 0.16mi 3/2.0 1,056 (+13%) 4mo $210,000 $199 64
3 Hines St 0.36mi 3/1.0 1,013 (+8%) 9mo $200,000 $197 62
705 Taylor St 0.47mi 3/1.0 899 (-4%) 17mo $110,000 $122 57
1016 E Arch St 0.49mi 2/1.0 (-1) 1,008 (+8%) 6mo $90,000 $89 54
300 Kershaw St 0.48mi 3/1.0 1,020 (+9%) 12mo $190,000 $186 53
330 Willow Oak Cir 0.74mi 3/1.0 962 (+3%) 10mo $212,500 $221 52
804 Sowell St 0.42mi 2/2.0 (-1) 842 (-10%) 10mo $165,000 $196 47
1132 Threatt St 0.64mi 2/1.0 (-1) 839 (-10%) 2mo $55,000 $66 46
308 Kershaw St 0.46mi 3/2.0 1,050 (+12%) 18mo $217,000 $207 39
112 Plyler Rd 0.74mi 2/1.0 (-1) 1,005 (+7%) 14mo $52,000 $52 37

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
3.7%
Equity multiple
1.14×
Total profit
$4,426
Equity at exit
$16,386
10-year hold
IRR
13.2%
Equity multiple
2.06×
Total profit
$32,474
Equity at exit
$9,502

Cash invested: $30,772 (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 29720

Home prices YoY
-28.2%
Active inventory
675
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,354 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$98 /mo · $1,177/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$349

Break-even live

Break-even rent $912
Max offer price $109,900
Occupancy floor 69%

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
$27,475
Closing costs
$3,297
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.

Rent comps 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3038 Miller St Unit 3016-A Lancaster, SC 2.0 2.0 915 $1,363 $1.49 17d 1 0.47mi
1305 Eula St Lancaster, SC 2.0 1.0 900 $945 $1.05 23d 1 0.53mi
730 Taylor St Lancaster, SC 2.0 1.0 868 $985 $1.13 1d 1 0.61mi
732 Taylor St Lancaster, SC 2.0 1.0 868 $985 $1.13 1d 1 0.62mi
205 S Catawba St Lancaster, SC 2.0 1.0 950 $1,350 $1.42 1d 1 0.67mi
1508 Holly Hill St Unit C Lancaster, SC 2.0 1.5 780 $900 $1.15 23d 1 1.48mi

Listing history 31 events

  1. 2026-06-18
    days on market $109,900 Active 71 DOM
  2. 2026-06-17
    days on market $109,900 Active 70 DOM
  3. 2026-06-16
    days on market $109,900 Active 69 DOM
  4. 2026-06-15
    days on market $109,900 Active 68 DOM
  5. 2026-06-13
    days on market $109,900 Active 66 DOM
  6. 2026-06-09
    days on market $109,900 Active 62 DOM
  7. 2026-06-08
    days on market $109,900 Active 61 DOM
  8. 2026-06-07
    days on market $109,900 Active 60 DOM
  9. 2026-06-04
    days on market $109,900 Active 57 DOM
  10. 2026-06-03
    days on market $109,900 Active 56 DOM
  11. 2026-06-02
    days on market $109,900 Active 55 DOM
  12. 2026-06-01
    days on market $109,900 Active 54 DOM
  13. 2026-05-31
    days on market $109,900 Active 53 DOM
  14. 2026-05-20
    price $109,900
  15. 2026-05-20
    price $109,000
  16. 2026-04-08
    listed $119,900 Active
  17. 2025-08-08
    historical
  18. 2025-07-15
    status Active
  19. 2025-07-02
    historical Active Under Contract
  20. 2025-04-11
    listed $161,500 Active
  21. 2024-06-03
    price $158,500
  22. 2024-04-26
    price $159,500
  23. 2024-02-10
    listed $162,000 Active
  24. 2024-01-22
    historical
  25. 2023-08-29
    soldstatus $148,000 Closed
  26. 2023-08-29
    soldstatus $148,000
  27. 2023-07-28
    status Pending
  28. 2023-07-23
    price $145,000
  29. 2023-07-12
    price $160,000
  30. 2023-04-01
    listed $175,000 Active
  31. 2022-11-01
    soldstatus $53,000

ⓘ 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
$1,177 · $98/mo
Projected year-2 tax
$1,177 · $98/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 ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 49% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$16,243
− Mortgage interest
−$6,156
− Property taxes
−$1,177
− Insurance
−$550
− Repairs & maintenance
−$1,299
− Management
−$1,299
− Depreciation
−$3,197
Taxable income
$2,565
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$616
After-tax cash flow
$3,574/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
Lancaster 01
NCES district ID
4502580
Math proficiency
41% ▼ -7.00%
Reading proficiency
47% ▼ -1.00%
Median HH income
$44,165
Composite
37.23/100
National rank
#4462
State rank
#26 of 80 in SC

Livability — Lancaster

Score
55/100
State rank
#301
US rank
#23178

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lancaster, SC
County
Lancaster County · 91,213 people
City population
53,584
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
53,584
Household income
$62,969
Rent vs Own
20.2% rent · 79.8% own
Severe rent burden
1158.0

Population outlook (Lancaster County) Hauer SSP2

Today (2025)
105,572 people
By 2030
114,865 · +8.8%
By 2040
132,268 · +25.3%
By 2050
148,252 · +40.4%
By 2075
182,540 · +72.9%
By 2100
202,237 · +91.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (62%)
Race & ethnicity
White 62% Black 26% Hispanic / Latino 8% Two or more races 5%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 3% Serbian 2% Romanian 1%
Foreign-born
6% · Canada
Languages at home
91% English-only · Spanish 7% Other Indo-European 1%

Political lean MEDSL · Lancaster

2024 margin
Strong R (+24.8) · D 37.0% · R 61.8% · Other 1.2%
2008→2024 swing
-9.9pp toward R · 2008: -14.9pp · 2024: -24.8pp
All cycles
2024: R+24.8 2020: R+22.8 2016: R+25.5 2012: R+18.0 2008: R+14.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -95.90%
Current HPI
244.328
Rent YoY
Metro
Charlotte-Concord-Gastonia, NC-SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+107.4% since first listed
18 events — show timeline
  • 2026-05-20 Price Changed $109,900 CANOPYMLS as Distributed by MLS Grid
  • 2026-05-20 Price Changed $109,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-04-08 Listed $119,900 CANOPYMLS as Distributed by MLS Grid
  • 2025-08-08 Delisted CANOPYMLS as Distributed by MLS Grid
  • 2025-07-15 Relisted CANOPYMLS as Distributed by MLS Grid
  • 2025-07-02 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2025-04-11 Listed $161,500 CANOPYMLS as Distributed by MLS Grid
  • 2024-06-03 Price Changed $158,500 CANOPYMLS as Distributed by MLS Grid
  • 2024-04-26 Price Changed $159,500 CANOPYMLS as Distributed by MLS Grid
  • 2024-02-10 Listed $162,000 CANOPYMLS as Distributed by MLS Grid
  • 2024-01-22 Coming Soon CANOPYMLS as Distributed by MLS Grid
  • 2023-08-29 Sold (Public Records) $148,000 Public Records
  • 2023-08-29 Sold (MLS) $148,000 CANOPYMLS as Distributed by MLS Grid
  • 2023-07-28 Pending CANOPYMLS as Distributed by MLS Grid
  • 2023-07-23 Price Changed $145,000 CANOPYMLS as Distributed by MLS Grid
  • 2023-07-12 Price Changed $160,000 CANOPYMLS as Distributed by MLS Grid
  • 2023-04-01 Listed $175,000 CANOPYMLS as Distributed by MLS Grid
  • 2022-11-01 Sold (Public Records) $53,000 Public Records

Property tax history

+17.9%/yr

Latest (2025): $1,177 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…