CashFlowRE
Sign in Sign up
1192 Old Mush Creek Rd
C- Composite 53.33
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 +22.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.2/10.0
  • 1% rule +4.8/10.0
  • Schools +4.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Livability +2.2/5.0
  • Appreciation +0.0/10.0

$179,900

1192 Old Mush Creek Rd · Tigerville, SC 29690
3 bd · 2.0 ba · 1,328 sqft · SingleFamily public records · 1 Days on market
Built 2006 0.60 ac lot

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

Listing remarks

Charming 3BR/2BA one-story home situated on approximately 0.60 acres with plenty of potential! Features include a covered front porch, back patio, one-car garage, and separate storage building for extra space and convenience. The spacious lot offers room to enjoy outdoor living, gardening, or future improvements. Inside, this home is ready for your personal touch and updates. Property needs painting, flooring, appliances, a new HVAC system, and minor repairs, making it a great opportunity for investors, flippers, or buyers looking to customize a home to their taste. Convenient layout with endless possibilities—bring your vision and make this property shine!

Key facts

  • Covered front porch
  • Spacious lot
  • Outdoor living

Tags

COVERED FRONT PORCHBACK PATIOSEPARATE STORAGE BUILDINGSPACIOUS LOTOUTDOOR LIVINGNEW HVAC SYSTEM

Property features AI

Finance

  • Other: Approximately 1,328 finished/heated square feet; Lot roughly 1/2 acre; Virtual tour available (external link)
  • HOA & community: No HOA fees or community amenities

Exterior

  • Parking: Attached 1-car garage; Paved concrete driveway
  • Utilities: Public water; Public sewer; Electric water heater; Garbage pickup not provided
  • Home design: Single-story residential home; Approximately 11–20 years old; Slab foundation
  • Construction: Vinyl siding exterior; Architectural shingle roof; Attic and outbuilding for storage
  • Exterior features: Front porch; Patio; Tilt-out windows; Vinyl/aluminum trim; Thermal windows; Some trees on the lot; Underground utilities

Interior

  • Kitchen: Dishwasher; Disposal; Range hood; Kitchen about 12 x 11
  • Bedrooms: Primary bedroom on main level with full bath, shower only, and walk-in closet (approx. 15 x 12); Second bedroom (approx. 11 x 9); Third bedroom (approx. 11 x 10)
  • Flooring: Laminate flooring; Concrete floors
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: No heating system; No cooling system; Electric water heater
  • Interior features: Ceiling fans; Blown ceiling (textured); Open floor plan; Walk-in closets; Laminate countertops; No fireplace
  • Laundry & utility: First-floor laundry in a closet

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 $180k.

Deal economics

  • At list price, monthly cash flow is $301 ($4k/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 $177k (1.9% below list).
  • Recommended offer: $177k (1.9% below list) — sets the bar for 1% rule.
  • Cap rate 8.3% vs local median 0.7% in Tigerville — 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 44/100 on livability (#381 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A; Watch: amenities F, commute F, employment 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: Mountain View Elementary (math 63% / reading 66%, grade B, #56 of 597 statewide, top 10%, 801 students, 54% FRL).
  • Zoned-school proficiency averages 64% at this address vs 49% district-wide (+16 pts) — the actual schools serving this property are materially stronger than the Greenville 01 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 340 active listings in the ZIP; 5,595 units permitted in Greenville County in 2024 (566 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($70k/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 $5k of value loss. Plan a longer hold.
  • Greenville County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $59k; list at $180k implies a 205% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $176,552 (1.9% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
0.98%
Cap rate
8.30%
Cash-on-cash
7.17%
DSCR
1.32
GRM
8.5

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
-5.4%
Equity multiple
0.80×
Total profit
$-10,051
Equity at exit
$26,824
10-year hold
IRR
4.3%
Equity multiple
1.31×
Total profit
$15,662
Equity at exit
$15,554

Cash invested: $50,372 (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 29690

Home prices YoY
-32.6%
Active inventory
340
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,766 medium interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$75 /mo · $906/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$371
Net cashflow
$301

Break-even live

Break-even rent $1,385
Max offer price $179,900
Occupancy floor 78%

Sensitivity live

Price -10% $403 -5% $352 +0% $301 +5% $250 +10% $199
Rent -10% $161 -5% $231 +0% $301 +5% $371 +10% $440
Rate -1.0pp $392 -0.5pp $347 base $301 +0.5pp $254 +1.0pp $207

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
$44,975
Closing costs
$5,397
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 1 events

  1. 2026-05-31
    status $179,900 Pending 1 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
$906 · $75/mo
Projected year-2 tax
$1,025 · $85/mo
Expected delta
+$120/yr (+$10/mo · 13.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 13% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$21,186
− Mortgage interest
−$10,077
− Property taxes
−$906
− Insurance
−$900
− Repairs & maintenance
−$1,695
− Management
−$1,695
− Depreciation
−$5,233
Taxable income
$681
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$163
After-tax cash flow
$3,448/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 — Tigerville

Score
44/100
State rank
#381
US rank
#26700

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Greenville County · 573,815 people
Metro
Greenville-Anderson, SC
Population (ZIP)
26,358
Household income
$69,956
Rent vs Own
18.7% rent · 81.3% own
Severe rent burden
557.0

Population outlook (Greenville County) Hauer SSP2

Today (2025)
574,580 people
By 2030
615,615 · +7.1%
By 2040
695,373 · +21.0%
By 2050
769,367 · +33.9%
By 2075
933,296 · +62.4%
By 2100
1,029,196 · +79.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 8% Two or more races 6% Hispanic / Latino 5% Asian 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Slovak 3% Lithuanian 2% Serbian 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 4% German/W. Germanic 1%

Political lean MEDSL · Greenville

2024 margin
Strong R (+22.2) · D 38.0% · R 60.2% · Other 1.8%
2008→2024 swing
+1.7pp toward D · 2008: -23.9pp · 2024: -22.2pp
All cycles
2024: R+22.2 2020: R+18.2 2016: R+24.7 2012: R+27.8 2008: R+23.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -119.30%
Current HPI
246.9974
Rent YoY
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

+205.4% since first listed
2 events — show timeline
  • 2026-05-29 Listed $179,900 Greater Greenville MLS
  • 1993-12-03 Sold (Public Records) $58,900 Public Records

Property tax history

+3.6%/yr

Latest (2025): $906 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…