CashFlowRE
Sign in Sign up
None
B- Composite 66.74
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
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$69,900

None · Bennettsville, SC 29512
4 bd · 1.5 ba · 2,141 sqft · SingleFamily · 301 Days on market
Built 1970 8,712 sqft lot

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

Listing remarks MLS

Rare 5 bedroom home great for a growing family. Convenient location near Lake Wallace. Heat/AC unit replaced in 2017. Floors are hardwood and laminate.

Key facts

  • Front porch
  • Brick home
  • Enclosed rear porch

Tags

BRICK HOMEFRONT PORCHENCLOSED REAR PORCHBRAND-NEW APPLIANCESPOTENTIAL TO CONVERT HALF BATH

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property
  • Construction: Brick veneer exterior; Shingle roof
  • Exterior features: Screened porch; Porch

Interior

  • Kitchen: Oven; Refrigerator; Dishwasher not listed
  • Flooring: Vinyl
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Washer and dryer included; Oven and refrigerator included; Vinyl flooring; Crawl space basement
  • Laundry & utility: Washer; Dryer

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 4-bed/1.5-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $656 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.
  • Cap rate 17.6% vs local median 5.6% in Bennettsville — 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 52/100 on livability (#345 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-; Watch: crime F, amenities F, commute F.
  • Marlboro 01 (town): math 16% / reading 25% proficiency, ranked #71 of 80 in SC (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Bennettsville Primary (math 17% / reading 17%, grade F, #515 of 597 statewide, top 89%, 552 students, 100% FRL); Marlboro County High (math 22% / reading 77%, grade D, #151 of 196 statewide, top 79%, 1,047 students, 100% FRL) — zoned schools average 100% FRL vs 76% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 33% at this address vs 20% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the Marlboro 01 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 54 active listings in the ZIP; 6 units permitted in Marlboro County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Marlboro County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 301 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 9y ago; this cycle's ask has dropped $10k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $50k; 40% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 78% 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 $61,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 301 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — 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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  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
2.12%
Cap rate
17.56%
Cash-on-cash
40.25%
DSCR
2.79
GRM
3.9

CMA / ARV

ARV (on-the-fly)
$201,254
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
711 E Main St 0.44mi 3/2.0 (-1) 2,100 (-2%) 11mo $170,000 $81 60
512 Sycamore 0.25mi 4/2.5 1,950 (-9%) 22mo $183,000 $94 51
208 Katherine St 0.59mi 4/2.5 2,050 (-4%) 14mo $195,000 $95 50

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
36.7%
Equity multiple
2.56×
Total profit
$30,524
Equity at exit
$10,422
10-year hold
IRR
43.3%
Equity multiple
5.12×
Total profit
$80,584
Equity at exit
$6,044

Cash invested: $19,572 (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 29512

Active inventory
54
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$1,481 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$118 /mo · $1,413/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$311
Net cashflow
$656

Break-even live

Break-even rent $650
Max offer price $69,900
Occupancy floor 51%

Sensitivity live

Price -10% $696 -5% $676 +0% $656 +5% $637 +10% $617
Rent -10% $539 -5% $598 +0% $656 +5% $715 +10% $773
Rate -1.0pp $692 -0.5pp $674 base $656 +0.5pp $638 +1.0pp $620

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
$17,475
Closing costs
$2,097
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 26 events

  1. 2026-06-19
    days on market $69,900 Active 301 DOM
  2. 2026-06-18
    days on market $69,900 Active 300 DOM
  3. 2026-06-17
    days on market $69,900 Active 299 DOM
  4. 2026-06-16
    days on market $69,900 Active 298 DOM
  5. 2026-06-15
    days on market $69,900 Active 297 DOM
  6. 2026-06-14
    days on market $69,900 Active 295 DOM
  7. 2026-06-13
    days on market $69,900 Active 294 DOM
  8. 2026-06-10
    days on market $69,900 Active 292 DOM
  9. 2026-06-09
    days on market $69,900 Active 291 DOM
  10. 2026-06-08
    days on market $69,900 Active 290 DOM
  11. 2026-06-07
    days on market $69,900 Active 289 DOM
  12. 2026-06-03
    days on market $69,900 Active 285 DOM
  13. 2026-06-02
    days on market $69,900 Active 284 DOM
  14. 2026-06-01
    days on market $69,900 Active 283 DOM
  15. 2026-05-31
    days on market $69,900 Active 282 DOM
  16. 2026-05-30
    days on market $69,900 Active 281 DOM
  17. 2026-03-17
    status Active
  18. 2026-02-17
    historical Active Under Contract
  19. 2026-01-09
    price $69,900
  20. 2025-10-06
    status Active
  21. 2025-08-11
    listed $79,900 Active
  22. 2021-12-09
    soldstatus $50,000
  23. 2021-12-07
    soldstatus 151-char remark
    Show marketing remark (151 chars)

    Rare 5 bedroom home great for a growing family. Convenient location near Lake Wallace. Heat/AC unit replaced in 2017. Floors are hardwood and laminate.

  24. 2021-07-22
    listed $50,000 151-char remark
    Show marketing remark (151 chars)

    Rare 5 bedroom home great for a growing family. Convenient location near Lake Wallace. Heat/AC unit replaced in 2017. Floors are hardwood and laminate.

  25. 2017-09-08
    soldstatus
  26. 2017-03-27
    listed $19,900

ⓘ 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
$1,413 · $118/mo
Projected year-2 tax
$1,413 · $118/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 ≥108°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 7/10 Severe 78% 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
$17,770
− Mortgage interest
−$3,915
− Property taxes
−$1,413
− Insurance
−$350
− Repairs & maintenance
−$1,422
− Management
−$1,422
− Depreciation
−$2,033
Taxable income
$7,216
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,732
After-tax cash flow
$6,146/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
Marlboro 01
NCES district ID
4502970
Math proficiency
16% ▼ -9.00%
Reading proficiency
25% ▼ -2.00%
Median HH income
$29,865
Composite
16.37/100
National rank
#9201
State rank
#71 of 80 in SC

Livability — Bennettsville

Score
52/100
State rank
#345
US rank
#24772

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bennettsville, SC
Population (ZIP)
17,408

Population outlook (Marlboro County) Hauer SSP2

Today (2025)
25,477 people
By 2030
24,266 · -4.8%
By 2040
21,862 · -14.2%
By 2050
19,665 · -22.8%
By 2075
15,673 · -38.5%
By 2100
12,390 · -51.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 57% White 32% Two or more races 5% Hispanic / Latino 3% Native American 2%
Common ancestry
Slovak 1% Serbian 1%
Foreign-born
2% · Canada, South Korea
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Marlboro

2024 margin
Toss-up / Even · D 50.6% · R 48.2% · Other 1.2%
2008→2024 swing
-3.7pp toward R · 2008: 6.1pp · 2024: 2.4pp
All cycles
2024: D+2.4 2020: D+10.9 2016: D+16.1 2012: D+30.4 2008: D+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -80.61%
Current HPI
108.4261
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

+251.3% since first listed
10 events — show timeline
  • 2026-03-17 Relisted RAGPD
  • 2026-02-17 Contingent RAGPD
  • 2026-01-09 Price Changed $69,900 RAGPD
  • 2025-10-06 Relisted RAGPD
  • 2025-08-11 Listed $79,900 RAGPD
  • 2021-12-09 Sold (Public Records) $50,000 Public Records
  • 2021-12-07 Sold (MLS) RAGPD
  • 2021-07-22 Listed $50,000 RAGPD
  • 2017-09-08 Sold (MLS) RAGPD
  • 2017-03-27 Listed $19,900 RAGPD

Property tax history

+4.9%/yr

Latest (2025): $1,413 · +14.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…