CashFlowRE
Sign in Sign up
117 Dewey Ave
C+ Composite 60.62
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 +27.1/30.0
  • DSCR +9.4/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.2/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$109,900

117 Dewey Ave · Laurens, SC 29360
2 bd · 1.0 ba · 950 sqft · Other · 52 Days on market
5,662 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 117 Dewey Ave, a charming 2-bedroom, 1-bath home that perfectly blends cozy living with modern peace of mind. Nestled on a level lot with a partial privacy fence, this home is an ideal find for first-time buyers, downsizers, or savvy investors looking for a turnkey property. Step inside from the inviting entry porch to discover brand-new carpeting throughout the living area and bedrooms. Major updates have already been handled for you! The home features recently updated mechanicals including new water and sewer lines from the road to the house along with updated electrical and plumbing, ensuring efficiency and reliability for years to come. With its 2BR/1BA footprint, this home i

Key facts

  • Brand new carpeting
  • 5,662 sq ft lot
  • Garage

Tags

PARTIAL PRIVACY FENCEBRAND NEW CARPETINGRECENTLY UPDATED MECHANICALSNEW WATER AND SEWER LINESCITY PARK JUST 2 BLOCKS AWAY

Property features AI

Finance

  • Other: Lead-based paint and residential property disclosures required
  • HOA & community: No HOA fees or community amenities

Exterior

  • Parking: Driveway with gravel surface; Attached garage
  • Utilities: Public water; Electric water heater; Public sewer; Public garbage pickup; Electric and natural gas available
  • Home design: Single-story residential property; Approximately 50+ years old; Crawl space foundation; Lot is level and measures approximately 78 x 74 x 77 x 74 (1/2 acre or less)
  • Construction: Vinyl siding exterior; Architectural shingle roof; Crawl space foundation; Built more than 50 years ago
  • Exterior features: Front porch; Tilt-out windows; Vinyl/aluminum trim; Vinyl siding; Architectural roof

Interior

  • Kitchen: Kitchen approximately 14 x 5; Stand-alone gas range; Refrigerator
  • Bedrooms: Primary bedroom on main level, approximately 14 x 12; Second bedroom on main level, approximately 8 x 14
  • Flooring: Carpet; Vinyl
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Baseboard heating (electric and natural gas); Wall/window air conditioning units
  • Interior features: 9-foot (or higher) smooth ceilings; Smoke detector
  • Laundry & utility: First-floor laundry with washer connection and 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 2-bed/1.0-bath other listed at $110k.

Deal economics

  • At list price, monthly cash flow is $311 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.7% vs local median 3.5% in Laurens — 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 68/100 on livability (#79 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D+, employment D, schools F.
  • Laurens 55 (rural): math 20% / reading 29% proficiency, ranked #63 of 80 in SC (top 79%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 153 active listings in the ZIP; 621 units permitted in Laurens County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Laurens County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $22k; list at $110k implies a 388% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $106,603 (3.0% below list)

Questions for the listing agent

  1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.12%
Cap rate
9.69%
Cash-on-cash
12.12%
DSCR
1.54
GRM
7.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
1.7%
Equity multiple
1.06×
Total profit
$1,950
Equity at exit
$16,386
10-year hold
IRR
11.2%
Equity multiple
1.88×
Total profit
$27,021
Equity at exit
$9,502

Cash invested: $30,772 (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 29360

Home prices YoY
-23.7%
Active inventory
153
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,228 medium interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$37 /mo · $446/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$311

Break-even live

Break-even rent $835
Max offer price $109,900
Occupancy floor 70%

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
$27,475
Closing costs
$3,297
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 19 events

  1. 2026-06-19
    days on market $109,900 Active 52 DOM
  2. 2026-06-18
    days on market $109,900 Active 51 DOM
  3. 2026-06-17
    days on market $109,900 Active 50 DOM
  4. 2026-06-16
    days on market $109,900 Active 49 DOM
  5. 2026-06-15
    days on market $109,900 Active 48 DOM
  6. 2026-06-14
    days on market $109,900 Active 46 DOM
  7. 2026-06-12
    days on market $109,900 Active 45 DOM
  8. 2026-06-09
    days on market $109,900 Active 42 DOM
  9. 2026-06-08
    days on market $109,900 Active 41 DOM
  10. 2026-06-07
    days on market $109,900 Active 40 DOM
  11. 2026-06-07
    days on market $109,900 Active 39 DOM
  12. 2026-06-03
    days on market $109,900 Active 36 DOM
  13. 2026-06-02
    days on market $109,900 Active 35 DOM
  14. 2026-06-01
    days on market $109,900 Active 34 DOM
  15. 2026-05-31
    days on market $109,900 Active 33 DOM
  16. 2026-05-30
    days on market $109,900 Active 32 DOM
  17. 2026-05-19
    price $109,900
  18. 2026-04-28
    listed $129,000 Active
  19. 2024-11-25
    soldstatus $22,500

ⓘ 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
$446 · $37/mo
Projected year-2 tax
$626 · $52/mo
Expected delta
+$180/yr (+$15/mo · 40.3%)

ⓘ 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 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 8% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$14,738
− Mortgage interest
−$6,156
− Property taxes
−$446
− Insurance
−$550
− Repairs & maintenance
−$1,179
− Management
−$1,179
− Depreciation
−$3,197
Taxable income
$2,030
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$487
After-tax cash flow
$3,244/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
Laurens 55
NCES district ID
4502610
Math proficiency
20% ▼ -11.00%
Reading proficiency
29% ▼ -7.00%
Median HH income
$39,174
Composite
20.58/100
National rank
#8555
State rank
#63 of 80 in SC

Livability — Laurens

Score
68/100
State rank
#79
US rank
#9104

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Laurens, SC
City population
22,066
Population (ZIP)
22,066

Population outlook (Laurens County) Hauer SSP2

Today (2025)
66,741 people
By 2030
66,454 · -0.4%
By 2040
64,881 · -2.8%
By 2050
61,941 · -7.2%
By 2075
53,266 · -20.2%
By 2100
41,495 · -37.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 61% Black 26% Hispanic / Latino 7% Two or more races 5% Native American 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 2% Danish 1% Serbian 1%
Foreign-born
6% · Canada
Languages at home
94% English-only · Spanish 4%

Political lean MEDSL · Laurens

2024 margin
Solid R (+40.9) · D 29.0% · R 69.9% · Other 1.1%
2008→2024 swing
-22.8pp toward R · 2008: -18.1pp · 2024: -40.9pp
All cycles
2024: R+40.9 2020: R+32.3 2016: R+29.9 2012: R+17.5 2008: R+18.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -60.09%
Current HPI
193.5371
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

+388.4% since first listed
3 events — show timeline
  • 2026-05-19 Price Changed $109,900 Greater Greenville MLS
  • 2026-04-28 Listed $129,000 Greater Greenville MLS
  • 2024-11-25 Sold (Public Records) $22,500 Public Records

Property tax history

+8.2%/yr

Latest (2025): $446 · +19.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…