CashFlowRE
Sign in Sign up
208 Shady Glen Dr
D+ Composite 49.03
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).

  • ARV discount +14.5/15.0
  • Cash flow +13.6/30.0
  • Schools +4.2/10.0
  • DSCR +4.1/10.0
  • Livability +4.0/5.0
  • 1% rule +3.1/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,900

208 Shady Glen Dr · Greer, SC 29651
3 bd · 1.0 ba · 1,296 sqft · SingleFamily public records · 15 Days on market
Built 1960 0.40 ac lot Est $260k · 16% under

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

Listing remarks

Great opportunity for homeowners and investors alike! This solid brick 3-bedroom, 2-bath home sits on a spacious lot and offers endless potential. Featuring a functional floor plan, a 2-car carport, and a detached outbuilding perfect for storage, a workshop, or hobby space. Conveniently located between Greer and Spartanburg, you’ll enjoy easy access to shopping, dining, schools, and major highways while still having room to spread out. Whether you’re looking for your next home, rental property, or investment opportunity, this property offers value, location, and potential all in one package. Don’t miss your chance to make it your own!

Key facts

  • Solid brick
  • 2 car carport
  • Detached outbuilding

Tags

SOLID BRICKSPACIOUS LOTFUNCTIONAL FLOOR PLAN2 CAR CARPORTDETACHED OUTBUILDING

Property features AI

Finance

  • HOA & community: No HOA fees

Exterior

  • Parking: Detached carport (2-car); Driveway with paved asphalt parking; Garage capacity listed as 1
  • Utilities: Public water; Public sewer; Electric service; Private garbage pickup
  • Home design: Single-story home; Over 50 years old; Crawl space foundation; Brick veneer (full); Composition shingle roof
  • Construction: Brick veneer exterior; Composition shingle roof; Crawl space foundation; Approximate age 50+ years
  • Exterior features: Front porch; Level lot with some trees; Outbuilding (storage)

Interior

  • Kitchen: Refrigerator included; Kitchen approx. 19 x 00
  • Bedrooms: Three bedrooms on the main level; Primary bedroom on main level with full bath and tub/shower (approx. 10 x 12); Second bedroom approx. 10 x 11; Third bedroom approx. 10 x 11
  • Flooring: Carpet; Hardwood; Laminate flooring
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Electric heating; Central forced cooling; Electric water heater
  • Interior features: Ceiling fans; Split floor plan; Masonry fireplace
  • Laundry & utility: Walk-in 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/1.0-bath single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $14 ($163/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $179k (18.8% below list).
  • Recommended offer: $179k (18.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 3.2% in Greer — 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 81/100 on livability (#7 in SC, #1,463 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: crime C-, commute F.
  • Greenville 01 (suburban): math 44% / reading 54% proficiency, ranked #10 of 80 in SC (top 12%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Crestview Elementary (math 42% / reading 44%, grade F, #250 of 597 statewide, top 42%, 654 students, 86% FRL) — zoned schools average 86% FRL vs 42% district-wide (44 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.6%/yr); 514 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 3,129 units permitted in Spartanburg County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Spartanburg County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($217k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $178,514 (18.8% below list)

Questions for the listing agent

  1. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.81%
Cap rate
6.37%
Cash-on-cash
0.26%
DSCR
1.01
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$260,496
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
117 Patterson Rd 0.11mi 3/1.0 1,167 (-10%) 1mo $265,000 $227 77
102 Valley Dr 0.18mi 3/2.0 1,315 (+2%) 14mo $289,000 $220 73
624 Ruddy Creek Cir 0.29mi 3/2.0 1,214 (-6%) 4mo $238,000 $196 69
241 Sunnyglen Dr Unit 241 Sunnyglen Drive 0.63mi 4/1.5 (+1) 1,225 (-6%) 9mo $200,000 $163 47
746 Pleasant Brook Ct 0.38mi 3/2.0 1,188 (-8%) 22mo $250,000 $210 46
128 Flint Ln 0.72mi 3/2.0 1,360 (+5%) 13mo $245,000 $180 43
214 Galena Ln 0.72mi 3/2.0 1,366 (+5%) 21mo $260,000 $190 35
126 Flint Ln 0.73mi 3/2.0 1,219 (-6%) 23mo $245,000 $201 33

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 · 1.62% rent growth · sell at horizon

5-year hold
IRR
-17.3%
Equity multiple
0.39×
Total profit
$-37,264
Equity at exit
$32,788
10-year hold
IRR
-12.0%
Equity multiple
0.33×
Total profit
$-41,294
Equity at exit
$19,013

Cash invested: $61,572 (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 29651

Home prices YoY
-29.4%
Rents YoY
1.6%
Active inventory
514
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,785 high interval (Pro) →
Mortgage (P&I)
$1,153
Tax from tax record
$152 /mo · $1,823/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$375
Net cashflow
$14

Break-even live

Break-even rent $1,768
Max offer price $219,900
Occupancy floor 94%

Sensitivity live

Price -10% $138 -5% $76 +0% $14 +5% $-49 +10% $-111
Rent -10% $-127 -5% $-57 +0% $14 +5% $84 +10% $155
Rate -1.0pp $124 -0.5pp $69 base $14 +0.5pp $-43 +1.0pp $-101

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
$54,975
Closing costs
$6,597
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
628 Arlington Rd Greer, SC 3.0 2.0 1127 $1,750 $1.55 25d 1 0.52mi
117 Sunnyglen Dr Greer, SC 3.0 2.0 1025 $1,675 $1.63 15d 1 0.54mi
19 Dunbar Ct Unit 13 Greer, SC 2.0 1.0 900 $1,095 $1.22 21d 1 0.62mi
126 Arrow Ct Unit 126 Greer, SC 3.0 2.5 1601 $1,875 $1.17 23d 1 0.82mi
206 E Arlington Ave Greer, SC 3.0 2.0 1400 $1,950 $1.39 25d 1 0.97mi
2200 Racing Rd Greer, SC 2.0 1.0–2.0 1324 $1,660 $1.25 4d 4 1.07mi
711 N Main St Greer, SC 3.0 2.5 1700 $2,250 $1.32 25d 1 1.18mi
6 10th St Greer, SC 2.0 1.0 1000 $1,500 $1.50 25d 1 1.20mi
1004 Parkview Greer Cir Greer, SC 2.0 1.0–2.0 700 $1,749 $2.50 21d 49 1.23mi
1000 Village Mill Dr Greer, SC 3.0 1.0–2.0 892 $1,940 $2.17 23d 24 1.32mi
1000 Village Mill Dr Greer, SC 3.0 1.0–2.0 892 $1,940 $2.17 25d 24 1.32mi
623 Millwright Way Unit 1 Greer, SC 3.0 2.5 1400 $1,775 $1.27 16d 1 1.33mi
108 S Line St Greer, SC 3.0 1.0–2.0 1028 $2,910 $2.83 5d 241 1.37mi
908 Yarn Way Greer, SC 3.0 2.5 1400 $1,650 $1.18 25d 1 1.39mi
916 Yarn Way Greer, SC 3.0 2.5 1599 $1,750 $1.09 21d 1 1.39mi

Listing history 12 events

  1. 2026-06-22
    statusdays on market $219,900 Pending 15 DOM
  2. 2026-06-18
    days on market $219,900 Active 14 DOM
  3. 2026-06-17
    days on market $219,900 Active 13 DOM
  4. 2026-06-16
    days on market $219,900 Active 12 DOM
  5. 2026-06-15
    days on market $219,900 Active 11 DOM
  6. 2026-06-13
    days on market $219,900 Active 9 DOM
  7. 2026-06-13
    days on market $219,900 Active 8 DOM
  8. 2026-06-10
    days on market $219,900 Active 6 DOM
  9. 2026-06-09
    days on market $219,900 Active 5 DOM
  10. 2026-06-08
    days on market $219,900 Active 4 DOM
  11. 2026-06-07
    remarks 642-char remark
  12. 2026-06-07
    listed $219,900 Active 3 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
$1,823 · $152/mo
Projected year-2 tax
$1,823 · $152/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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$21,422
− Mortgage interest
−$12,318
− Property taxes
−$1,823
− Insurance
−$1,100
− Repairs & maintenance
−$1,714
− Management
−$1,714
− Depreciation
−$6,397
Taxable loss
−$3,643
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$874
After-tax cash flow
$1,037/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
Greenville 01
NCES district ID
4502310
Math proficiency
44% ▼ -10.00%
Reading proficiency
54% ▼ -2.00%
Median HH income
$49,596
Composite
41.88/100
National rank
#3370
State rank
#10 of 80 in SC

Livability — Greer

Score
81/100
State rank
#7
US rank
#1463

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Greenville County · 573,815 people
City population
99,092
Metro
Greenville-Anderson, SC
Population (ZIP)
56,599
Household income
$82,705
Rent vs Own
19.2% rent · 80.8% own
Severe rent burden
720.0

Population outlook (Spartanburg County) Hauer SSP2

Today (2025)
325,495 people
By 2030
338,800 · +4.1%
By 2040
363,471 · +11.7%
By 2050
384,156 · +18.0%
By 2075
430,137 · +32.1%
By 2100
442,733 · +36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Hispanic / Latino 11% Black 11% Two or more races 9% Asian 1%
Hispanic origin (detail)
Mexican 6% Puerto Rican 1%
Common ancestry
Serbian 3% Slovak 2% Romanian 2%
Foreign-born
7% · Canada, Jamaica
Languages at home
89% English-only · Spanish 8% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Spartanburg

2024 margin
Solid R (+33.6) · D 32.6% · R 66.2% · Other 1.2%
2008→2024 swing
-12.0pp toward R · 2008: -21.6pp · 2024: -33.6pp
All cycles
2024: R+33.6 2020: R+27.3 2016: R+30.0 2012: R+23.1 2008: R+21.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -101.81%
Current HPI
243.9051
Rent YoY
▲ 1.62%
Metro
Greenville-Anderson, 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
  • 2026-06-04 Listed $219,900 Greater Greenville MLS

Property tax history

+22.6%/yr

Latest (2025): $1,823 · +388.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…