CashFlowRE
Sign in Sign up
No image
C- Composite 52.97
Why this score? — see what drove the C- 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 +15.2/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.0/10.0
  • DSCR +4.7/10.0
  • Rent growth +4.2/5.0
  • Schools +3.2/10.0
  • Livability +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$185,000

2369 Hallmark Dr · Florence, SC 29505
4 bd · 2.0 ba · 2,418 sqft · SingleFamily public records · 461 Days on market
Built 1978 0.48 ac lot Est $348k · 47% under ↓ 26% since listing

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

Listing remarks

Located in the desirable Hallmark Subdivision in South Florence, this spacious 3-bedroom, 2-bathroom home offers a GREAT opportunity for those looking to put their personal touch on a property. With several major updates already completed, this home provides a solid foundation and potential for customization. The home features a new roof, ensuring long-term durability and peace of mind. A brand-new HVAC system has been installed to keep you comfortable throughout the year, and the energy-efficient insulated windows help to maintain a comfortable temperature while reducing utility costs. Outdoor living is a breeze with a large deck, perfect for relaxation or entertaining, along with two invi

Key facts

  • Large deck
  • Two screened porches
  • New roof

Tags

NEW ROOFBRAND NEW HVAC SYSTEMLARGE DECKTWO SCREENED PORCHES

Property features AI

Finance

  • Other: Lot size approximately 0.48 acre; Subdivision: HALLMARK

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property
  • Construction: Wood siding exterior; Shingle roof; Crawl space foundation; Built living area above grade: 2,418
  • Exterior features: Deck; Porch (screened); Fenced yard

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump and central heating; Central air; Ceiling fan(s)
  • Interior features: Walk-in closet(s); Insulated windows

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/2.0-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $66 ($789/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 $185k (0.3% below list).
  • Recommended offer: $163k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.7% vs local median 3.5% in Florence — 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 62/100 on livability (#196 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: employment C-, crime F, amenities F.
  • Florence 01 (urban): math 29% / reading 47% proficiency, ranked #34 of 80 in SC (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mclaurin Elementary (math 27% / reading 43%, grade F, #339 of 597 statewide, top 57%, 957 students, 100% FRL); Southside Middle (math 18% / reading 38%, grade F, #146 of 229 statewide, top 64%, 1,100 students, 100% FRL); South Florence High (math 58% / reading 86%, grade B+, #48 of 196 statewide, top 26%, 1,643 students, 77% FRL) — zoned schools average 92% FRL vs 57% district-wide (35 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+7.0%/yr); 185 active listings in the ZIP; 657 units permitted in Florence County in 2024 (40 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($67k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 461 days — a 12% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $65k (26%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $162,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 461 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 1978 — 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
1.00%
Cap rate
6.72%
Cash-on-cash
1.52%
DSCR
1.07
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$348,192
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2402 South Hallmark Dr 0.06mi 4/3.0 2,418 (0%) 1mo $318,900 $132 92
2342 Hallmark Dr 0.10mi 4/2.5 2,400 (-1%) 1mo $352,400 $147 91
3048 Wild Turkey Dr 0.26mi 5/3.0 (+1) 2,327 (-4%) 2mo $290,000 $125 71
920 Charlestowne Blvd 0.35mi 4/2.5 2,200 (-9%) 3mo $303,000 $138 64
1200 Turtle Dove Dr 0.32mi 5/3.0 (+1) 2,346 (-3%) 12mo $309,000 $132 61
892 Ivanhoe Dr 0.53mi 4/2.5 2,229 (-8%) 2mo $319,950 $144 59
1971 Mcclellan St 0.41mi 4/3.5 2,614 (+8%) 4mo $315,000 $121 58
808 Cloisters Dr 0.68mi 3/2.5 (-1) 2,340 (-3%) 5mo $321,500 $137 52
801 Cloisters Dr 0.73mi 4/2.5 2,560 (+6%) 7mo $376,000 $147 48
809 Saint George Dr 0.61mi 4/3.0 2,105 (-13%) 3mo $339,900 $161 44
1880 S Walter Dr 0.74mi 3/2.0 (-1) 2,200 (-9%) 4mo $390,000 $177 42
735 Saint George Dr 0.70mi 3/2.0 (-1) 2,085 (-14%) 13mo $319,900 $153 28

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 · 6.97% rent growth · sell at horizon

5-year hold
IRR
-9.1%
Equity multiple
0.65×
Total profit
$-18,028
Equity at exit
$27,584
10-year hold
IRR
5.3%
Equity multiple
1.47×
Total profit
$24,224
Equity at exit
$15,995

Cash invested: $51,800 (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 29505

Rents YoY
7.0%
Active inventory
185
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,845 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$345 /mo · $4,135/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$387
Net cashflow
$66

Break-even live

Break-even rent $1,762
Max offer price $185,000
Occupancy floor 91%

Sensitivity live

Price -10% $170 -5% $118 +0% $66 +5% $13 +10% $-39
Rent -10% $-80 -5% $-7 +0% $66 +5% $139 +10% $212
Rate -1.0pp $159 -0.5pp $113 base $66 +0.5pp $18 +1.0pp $-31

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
$46,250
Closing costs
$5,550
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 23 events

  1. 2026-06-16
    days on market $185,000 Active 461 DOM
  2. 2026-06-15
    days on market $185,000 Active 460 DOM
  3. 2026-06-14
    days on market $185,000 Active 458 DOM
  4. 2026-06-13
    days on market $185,000 Active 457 DOM
  5. 2026-06-10
    days on market $185,000 Active 455 DOM
  6. 2026-06-09
    days on market $185,000 Active 454 DOM
  7. 2026-06-08
    days on market $185,000 Active 453 DOM
  8. 2026-06-07
    days on market $185,000 Active 452 DOM
  9. 2026-06-05
    days on market $185,000 Active 449 DOM
  10. 2026-06-02
    days on market $185,000 Active 447 DOM
  11. 2026-06-01
    days on market $185,000 Active 446 DOM
  12. 2026-05-31
    days on market $185,000 Active 445 DOM
  13. 2026-05-30
    days on market $185,000 Active 444 DOM
  14. 2026-04-15
    status Active Under Contract
  15. 2026-02-20
    historical Active Under Contract
  16. 2025-12-10
    status Active
  17. 2025-10-02
    price $185,000
  18. 2025-08-01
    status Active
  19. 2025-08-01
    price $189,900
  20. 2025-04-02
    price $199,900
  21. 2025-03-10
    price $209,500
  22. 2025-02-14
    price $225,000
  23. 2025-01-27
    listed $250,000 Active

ⓘ 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
$4,135 · $345/mo
Projected year-2 tax
$4,135 · $345/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 3/10 Moderate FEMA zone X (shaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 7/10 Severe 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 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
$22,140
− Mortgage interest
−$10,363
− Property taxes
−$4,135
− Insurance
−$925
− Repairs & maintenance
−$1,771
− Management
−$1,771
− Depreciation
−$5,382
Taxable loss
−$2,207
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$530
After-tax cash flow
$1,319/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
Florence 01
NCES district ID
4502130
Math proficiency
29% ▼ -10.00%
Reading proficiency
47% ▬ 0.00%
Median HH income
$45,782
Composite
32.36/100
National rank
#5737
State rank
#34 of 80 in SC

Livability — Florence

Score
62/100
State rank
#196
US rank
#17076

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Florence County · 93,345 people
City population
93,345
Metro
Florence, SC
Population (ZIP)
23,895
Household income
$67,343
Rent vs Own
29.4% rent · 70.6% own
Severe rent burden
559.0

Population outlook (Florence County) Hauer SSP2

Today (2025)
141,714 people
By 2030
142,121 · +0.3%
By 2040
141,344 · -0.3%
By 2050
139,478 · -1.6%
By 2075
132,275 · -6.7%
By 2100
118,374 · -16.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 53% Black 38% Hispanic / Latino 5% Two or more races 3% Asian 1%
Common ancestry
Slovak 2% Lithuanian 1% Serbian 1%
Foreign-born
3% · Canada, China
Languages at home
96% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Florence

2024 margin
Lean R (+8.0) · D 45.3% · R 53.3% · Other 1.3%
2008→2024 swing
-4.8pp toward R · 2008: -3.2pp · 2024: -8.0pp
All cycles
2024: R+8.0 2020: R+2.3 2016: R+5.0 2012: R+0.5 2008: R+3.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -138.13%
Current HPI
177.9352
Rent YoY
▲ 6.97%
Metro
Florence, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

-26.0% since first listed
10 events — show timeline
  • 2026-04-15 Relisted RAGPD
  • 2026-02-20 Contingent RAGPD
  • 2025-12-10 Relisted RAGPD
  • 2025-10-02 Price Changed $185,000 RAGPD
  • 2025-08-01 Relisted RAGPD
  • 2025-08-01 Price Changed $189,900 RAGPD
  • 2025-04-02 Price Changed $199,900 RAGPD
  • 2025-03-10 Price Changed $209,500 RAGPD
  • 2025-02-14 Price Changed $225,000 RAGPD
  • 2025-01-27 Listed $250,000 RAGPD

Property tax history

+18.0%/yr

Latest (2025): $4,135 · +568.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…