CashFlowRE
Sign in Sign up
148 Carolina Ave
B- Composite 68.03
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 +3.1/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$69,500

148 Carolina Ave · Sumter, SC 29150
3 bd · 2.0 ba · 1,205 sqft · SingleFamily public records · 227 Days on market
Built 1949 0.27 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

looking for a investment property this 3 bed 2 bath nestled on a large lot has great potential, need some TLC

Key facts

  • 0.27 acre lot
  • Built 1949
  • Listed 226 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family house; One story; Wood siding
  • Construction: Wood siding construction; Asphalt roof
  • Exterior features: Front porch; Chain link and partial fencing; Paved road access; Workshop on property

Interior

  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: No heating; No cooling
  • Interior features: Vinyl flooring; Crawl space basement
  • Laundry & utility: Washer hookup; 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/2.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $620 ($7k/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: $61k (12.0% below list) — sets the bar for market timing.
  • Cap rate 17.0% vs local median 3.4% in Sumter — 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 59/100 on livability (#235 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, health & safety A+, housing A-; Watch: crime F, amenities F, commute F.
  • Sumter 01 (urban): math 18% / reading 28% proficiency, ranked #64 of 80 in SC (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Willow Drive Elementary (math 8% / reading 12%, grade F, #587 of 597 statewide, top 99%, 551 students, 100% FRL); Alice Drive Middle (math 23% / reading 34%, grade F, #144 of 229 statewide, top 63%, 841 students, 100% FRL); Sumter High School (math 22% / reading 67%, grade F, #166 of 196 statewide, top 87%, 2,289 students, 100% FRL) — zoned schools average 100% FRL vs 64% district-wide (36 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.5%/yr); 376 active listings in the ZIP; 386 units permitted in Sumter County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $481 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Sumter County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 2.5% rent growth), your $19k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 227 days — a 12% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y ago; this cycle's ask has dropped $10k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $39k; list at $70k implies a 80% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; 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 $61,160 (12.0% below list)

Questions for the listing agent

  1. It's been on market 227 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 1949 — 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 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?
  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
2.07%
Cap rate
16.99%
Cash-on-cash
38.20%
DSCR
2.70
GRM
4.0

CMA / ARV

ARV (on-the-fly)
$187,980
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14 Hatfield St 0.56mi 3/2.0 1,230 (+2%) 1mo $184,000 $150 70
12 Woodlawn Ave 0.54mi 3/2.0 1,230 (+2%) 7mo $175,000 $142 65
10 Woodlawn Ave 0.55mi 3/2.0 1,230 (+2%) 7mo $175,000 $142 65
1106 Russell Ave 0.33mi 3/2.0 1,100 (-9%) 11mo $179,900 $164 61
115 Highland Ave 0.39mi 3/2.0 1,073 (-11%) 4mo $95,000 $89 60
1114 Russell Ave 0.34mi 3/2.0 1,100 (-9%) 11mo $179,900 $164 60
1110 Russell Ave 0.34mi 3/2.0 1,100 (-9%) 12mo $179,900 $164 60
1112 Russell Ave 0.34mi 3/2.0 1,100 (-9%) 12mo $179,900 $164 60
17 S Milton Rd 0.57mi 3/2.0 1,312 (+9%) 2mo $205,000 $156 56
13 Woodlawn Ave 0.55mi 3/2.0 1,350 (+12%) 4mo $192,590 $143 51
29 Rast St 0.63mi 3/1.5 1,122 (-7%) 10mo $128,000 $114 49
100 Radcliff Dr 0.70mi 2/2.0 (-1) 1,381 (+15%) 5mo $220,500 $160 34

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 · 2.55% rent growth · sell at horizon

5-year hold
IRR
33.8%
Equity multiple
2.42×
Total profit
$27,593
Equity at exit
$10,363
10-year hold
IRR
40.5%
Equity multiple
4.72×
Total profit
$72,382
Equity at exit
$6,009

Cash invested: $19,460 (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 29150

Rents YoY
2.5%
Active inventory
376
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,441 medium interval (Pro) →
Mortgage (P&I)
$364
Tax from tax record
$125 /mo · $1,501/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$303
Net cashflow
$620

Break-even live

Break-even rent $656
Max offer price $69,500
Occupancy floor 52%

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
$17,375
Closing costs
$2,085
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 27 events

  1. 2026-06-19
    days on market $69,500 Active 227 DOM
  2. 2026-06-18
    days on market $69,500 Active 226 DOM
  3. 2026-06-17
    days on market $69,500 Active 225 DOM
  4. 2026-06-16
    days on market $69,500 Active 224 DOM
  5. 2026-06-15
    days on market $69,500 Active 223 DOM
  6. 2026-06-14
    days on market $69,500 Active 221 DOM
  7. 2026-06-13
    days on market $69,500 Active 220 DOM
  8. 2026-06-10
    days on market $69,500 Active 218 DOM
  9. 2026-06-09
    days on market $69,500 Active 217 DOM
  10. 2026-06-08
    days on market $69,500 Active 216 DOM
  11. 2026-06-07
    days on market $69,500 Active 215 DOM
  12. 2026-06-02
    days on market $69,500 Active 210 DOM
  13. 2026-06-01
    days on market $69,500 Active 209 DOM
  14. 2026-05-31
    days on market $69,500 Active 208 DOM
  15. 2026-05-30
    days on market $69,500 Active 207 DOM
  16. 2026-04-21
    status Active
  17. 2026-04-10
    status Pending
  18. 2026-03-13
    price $69,500
  19. 2026-01-20
    status Active
  20. 2025-12-15
    status Pending
  21. 2025-11-13
    price $73,900
  22. 2025-10-28
    price $76,300
  23. 2025-09-18
    listed $79,275 Active
  24. 2022-07-07
    soldstatus $38,700 109-char remark
    Show marketing remark (109 chars)

    looking for a investment property this 3 bed 2 bath nestled on a large lot has great potential, need some TLC

  25. 2022-06-09
    historical
  26. 2022-05-02
    listed $48,000 Active
  27. 2008-08-01
    soldstatus $10,000

ⓘ 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
$1,501 · $125/mo
Projected year-2 tax
$1,501 · $125/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 5/10 Major FEMA zone X (unshaded) · 65% 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 8/10 Severe 80% 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
$17,287
− Mortgage interest
−$3,893
− Property taxes
−$1,501
− Insurance
−$348
− Repairs & maintenance
−$1,383
− Management
−$1,383
− Depreciation
−$2,022
Taxable income
$6,758
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,622
After-tax cash flow
$5,813/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
Sumter 01
NCES district ID
4503902
Math proficiency
18% ▼ -13.00%
Reading proficiency
28% ▼ -6.00%
Median HH income
$40,423
Composite
19.45/100
National rank
#8775
State rank
#64 of 80 in SC

Livability — Sumter

Score
59/100
State rank
#235
US rank
#19754

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sumter, SC
County
Sumter County · 76,912 people
City population
67,992
Metro
Sumter, SC
Population (ZIP)
38,538
Household income
$50,965
Rent vs Own
40.4% rent · 59.6% own
Severe rent burden
1136.0

Population outlook (Sumter County) Hauer SSP2

Today (2025)
104,585 people
By 2030
102,282 · -2.2%
By 2040
96,258 · -8.0%
By 2050
89,592 · -14.3%
By 2075
74,715 · -28.6%
By 2100
60,235 · -42.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
Black 50% White 39% Hispanic / Latino 5% Two or more races 4% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
4% · Canada, China, Vietnam
Languages at home
93% English-only · Spanish 4% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Sumter

2024 margin
Toss-up / Even · D 51.9% · R 47.0% · Other 1.2%
2008→2024 swing
-10.6pp toward R · 2008: 15.4pp · 2024: 4.9pp
All cycles
2024: D+4.9 2020: D+13.0 2016: D+12.0 2012: D+17.5 2008: D+15.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -100.16%
Current HPI
129.032
Rent YoY
▲ 2.55%
Metro
Sumter, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+595.0% since first listed
12 events — show timeline
  • 2026-04-21 Relisted SBOR
  • 2026-04-10 Pending SBOR
  • 2026-03-13 Price Changed $69,500 SBOR
  • 2026-01-20 Relisted SBOR
  • 2025-12-15 Pending SBOR
  • 2025-11-13 Price Changed $73,900 SBOR
  • 2025-10-28 Price Changed $76,300 SBOR
  • 2025-09-18 Listed $79,275 SBOR
  • 2022-07-07 Sold (MLS) $38,700 SBOR
  • 2022-06-09 Delisted Consolidated MLS
  • 2022-05-02 Listed $48,000 Consolidated MLS
  • 2008-08-01 Sold (Public Records) $10,000 Public Records

Property tax history

+2.8%/yr

Latest (2025): $1,501 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…