CashFlowRE
Sign in Sign up
723 Zion Church Rd
F Composite 33.33
Why this score? — see what drove the F 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 +8.3/30.0
  • ARV discount +7.5/15.0
  • Schools +3.9/10.0
  • Rent growth +3.8/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.2/10.0
  • 1% rule +1.6/10.0
  • Appreciation +0.0/10.0

$249,900

723 Zion Church Rd · Easley, SC 29642
2 bd · 2.0 ba · 1,920 sqft · Manufactured public records · 3 Days on market
Built 2000 0.71 ac lot

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

Listing remarks MLS

Welcome to 723 Zion Church Road - this 3 bedroom, 2 bathroom home has been completely remodeled from top to bottom and is truly move-in ready. Featuring a long list of major upgrades including a new roof, new HVAC system, new driveway, new windows, new cabinets, and beautiful granite countertops, this property offers the feel of a brand-new home without the new construction price. Situated on nearly 3/4 of an acre and conveniently located between Easley and Powdersville, you'll enjoy both space and easy access to nearby shopping, dining, and amenities. With all the big-ticket items already taken care of, this home is FHA ready and an excellent option for buyers looking for quality and value. Schedule your showing today - this one won't last long!

Key facts

  • New driveway
  • New cabinets
  • Granite countertops

Tags

NEW ROOFNEW HVAC SYSTEMNEW DRIVEWAYNEW WINDOWSNEW CABINETSGRANITE COUNTERTOPS

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 2-bed/2.0-bath manufactured listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-231 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $209k (16.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $165k (34.1% below list).
  • Recommended offer: $165k (34.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.2% vs local median 4.0% in Easley — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 71/100 on livability (#47 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities D, commute F.
  • Pickens 01 (rural): math 42% / reading 50% proficiency, ranked #21 of 80 in SC (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Forest Acres Elementary (math 58% / reading 55%, grade C+, #108 of 597 statewide, top 18%, 710 students, 55% FRL); Richard H. Gettys Middle (math 37% / reading 39%, grade F, #86 of 229 statewide, top 39%, 1,284 students, 74% FRL); Easley High (math 47% / reading 83%, grade B, #85 of 196 statewide, top 45%, 1,904 students, 65% FRL) — zoned schools average 65% FRL vs 42% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+5.3%/yr); 321 active listings in the ZIP; solid renter incomes; 1,440 units permitted in Pickens County in 2024 (245 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.
  • Pickens County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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.
  • Current owner paid $2k; list at $250k implies a 12395% gain — meaningful room to come down on a strong offer.

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 $164,566 (34.1% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.66%
Cap rate
5.18%
Cash-on-cash
-3.96%
DSCR
0.82
GRM
12.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.3% rent growth · sell at horizon

5-year hold
IRR
-20.8%
Equity multiple
0.27×
Total profit
$-51,391
Equity at exit
$37,261
10-year hold
IRR
-10.2%
Equity multiple
0.32×
Total profit
$-47,307
Equity at exit
$21,607

Cash invested: $69,972 (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 29642

Home prices YoY
-31.6%
Rents YoY
5.3%
Active inventory
321
Price-to-rent
12.7×

Monthly cashflow live

Estimated rent
$1,646 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$116 /mo · $1,394/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$346
Net cashflow
$-231

Break-even live

Break-even rent $1,938
Max offer price $209,137
Occupancy floor

Sensitivity live

Price -10% $-89 -5% $-160 +0% $-231 +5% $-301 +10% $-372
Rent -10% $-361 -5% $-296 +0% $-231 +5% $-166 +10% $-101
Rate -1.0pp $-105 -0.5pp $-167 base $-231 +0.5pp $-296 +1.0pp $-361

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
$62,475
Closing costs
$7,497
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 5 events

  1. 2026-04-27
    status Pending 756-char remark
    Show marketing remark (756 chars)

    Welcome to 723 Zion Church Road - this 3 bedroom, 2 bathroom home has been completely remodeled from top to bottom and is truly move-in ready. Featuring a long list of major upgrades including a new roof, new HVAC system, new driveway, new windows, new cabinets, and beautiful granite countertops, this property offers the feel of a brand-new home without the new construction price. Situated on nearly 3/4 of an acre and conveniently located between Easley and Powdersville, you'll enjoy both space and easy access to nearby shopping, dining, and amenities. With all the big-ticket items already taken care of, this home is FHA ready and an excellent option for buyers looking for quality and value. Schedule your showing today - this one won't last long!

  2. 2026-04-27
    status Pending
    Show marketing remark (756 chars)

    Welcome to 723 Zion Church Road - this 3 bedroom, 2 bathroom home has been completely remodeled from top to bottom and is truly move-in ready. Featuring a long list of major upgrades including a new roof, new HVAC system, new driveway, new windows, new cabinets, and beautiful granite countertops, this property offers the feel of a brand-new home without the new construction price. Situated on nearly 3/4 of an acre and conveniently located between Easley and Powdersville, you'll enjoy both space and easy access to nearby shopping, dining, and amenities. With all the big-ticket items already taken care of, this home is FHA ready and an excellent option for buyers looking for quality and value. Schedule your showing today - this one won't last long!

  3. 2026-04-24
    listed $249,900 Active 756-char remark
    Show marketing remark (756 chars)

    Welcome to 723 Zion Church Road - this 3 bedroom, 2 bathroom home has been completely remodeled from top to bottom and is truly move-in ready. Featuring a long list of major upgrades including a new roof, new HVAC system, new driveway, new windows, new cabinets, and beautiful granite countertops, this property offers the feel of a brand-new home without the new construction price. Situated on nearly 3/4 of an acre and conveniently located between Easley and Powdersville, you'll enjoy both space and easy access to nearby shopping, dining, and amenities. With all the big-ticket items already taken care of, this home is FHA ready and an excellent option for buyers looking for quality and value. Schedule your showing today - this one won't last long!

  4. 2026-04-24
    listed $249,900 Active
    Show marketing remark (756 chars)

    Welcome to 723 Zion Church Road - this 3 bedroom, 2 bathroom home has been completely remodeled from top to bottom and is truly move-in ready. Featuring a long list of major upgrades including a new roof, new HVAC system, new driveway, new windows, new cabinets, and beautiful granite countertops, this property offers the feel of a brand-new home without the new construction price. Situated on nearly 3/4 of an acre and conveniently located between Easley and Powdersville, you'll enjoy both space and easy access to nearby shopping, dining, and amenities. With all the big-ticket items already taken care of, this home is FHA ready and an excellent option for buyers looking for quality and value. Schedule your showing today - this one won't last long!

  5. 2000-07-25
    soldstatus $2,000

ⓘ 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
$1,394 · $116/mo
Projected year-2 tax
$1,424 · $119/mo
Expected delta
+$30/yr (+$3/mo · 2.2%)

ⓘ 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 5/10 Major 7 d/yr ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 4 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
$19,748
− Mortgage interest
−$13,998
− Property taxes
−$1,394
− Insurance
−$1,250
− Repairs & maintenance
−$1,580
− Management
−$1,580
− Depreciation
−$7,270
Taxable loss
−$7,324
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,758
After-tax cash flow
$-1,011/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
Pickens 01
NCES district ID
4503330
Math proficiency
42% ▼ -11.00%
Reading proficiency
50% ▼ -2.00%
Median HH income
$42,534
Composite
38.73/100
National rank
#4130
State rank
#21 of 80 in SC

Livability — Easley

Score
71/100
State rank
#47
US rank
#6783

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Pickens County · 102,825 people
City population
69,994
Metro
Greenville-Anderson, SC
Population (ZIP)
36,852
Household income
$78,221
Rent vs Own
17.6% rent · 82.4% own
Severe rent burden
915.0

Population outlook (Pickens County) Hauer SSP2

Today (2025)
126,530 people
By 2030
128,780 · +1.8%
By 2040
132,151 · +4.4%
By 2050
133,800 · +5.7%
By 2075
137,594 · +8.7%
By 2100
139,784 · +10.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 7% Two or more races 7% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Slovak 4% Serbian 3% Italian 2%
Foreign-born
4% · Canada, Jamaica
Languages at home
95% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Pickens

2024 margin
Solid R (+52.7) · D 23.0% · R 75.6% · Other 1.4%
2008→2024 swing
-6.4pp toward R · 2008: -46.2pp · 2024: -52.7pp
All cycles
2024: R+52.7 2020: R+50.9 2016: R+52.7 2012: R+49.0 2008: R+46.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -103.03%
Current HPI
222.4976
Rent YoY
▲ 5.30%
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

+12395.0% since first listed
5 events — show timeline
  • 2026-04-27 Pending WUMLS
  • 2026-04-27 Pending Greater Greenville MLS
  • 2026-04-24 Listed $249,900 Greater Greenville MLS
  • 2026-04-24 Listed $249,900 WUMLS
  • 2000-07-25 Sold (Public Records) $2,000 Public Records

Property tax history

+3.8%/yr

Latest (2025): $1,394 · +35.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…