CashFlowRE
Sign in Sign up
126 Page Rd
D+ Composite 48.8
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).

  • Cash flow +17.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.5/10.0
  • Schools +5.0/10.0
  • 1% rule +4.4/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$119,900

126 Page Rd · Williamston, SC 29669
3 bd · 2.0 ba · 960 sqft · Manufactured public records · 70 Days on market
Built 2017 10,018 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great condition, starter home or rental property. This is a very hard to find price point!

Key facts

  • 0.23 acre lot
  • Built 2017
  • Listed 70 days

Property features AI

Finance

  • HOA & community: No HOA fees

Exterior

  • Parking: Unpaved driveway; No garage
  • Utilities: Public water; Electric water heater; Septic sewer; Private garbage pickup; Electric power
  • Home design: Single-story residential home; Built around 2017; Crawl space foundation
  • Construction: Vinyl siding exterior; Metal roof
  • Exterior features: Front porch; Additional porch; Level lot with some trees

Interior

  • Kitchen: Kitchen approximately 10 x 14; Dishwasher; Disposal; Refrigerator; Electric cooktop; Electric oven; Electric standalone range; Range hood
  • Bedrooms: Two main-level bedrooms (each about 10 x 12); Primary bedroom with full bath
  • Flooring: Carpet; Luxury vinyl tile/plank
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Electric heating; Electric cooling
  • Interior features: Open floor plan; Cable available; Laminate countertops
  • Laundry & utility: Main-level laundry in closet-style space; Washer connection; 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 3-bed/2.0-bath manufactured listed at $120k.

Deal economics

  • At list price, monthly cash flow is $96 ($1k/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 $113k (5.6% below list).
  • Recommended offer: $113k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.3% vs local median 1.7% in Williamston — 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 72/100 on livability (#43 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D+, amenities D, crime F.
  • Anderson 01 (rural): math 58% / reading 60% proficiency, ranked #3 of 80 in SC (top 4%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: West Pelzer Elementary (math 47% / reading 42%, grade F, #226 of 597 statewide, top 40%, 362 students, 86% FRL) — zoned schools average 86% FRL vs 35% district-wide (50 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 44% at this address vs 59% district-wide (-14 pts) — the specific schools serving this property underperform the Anderson 01 average; the district grade overstates school quality for this exact location.
  • Market conditions: 112 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 1,255 units permitted in Anderson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $829 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Anderson County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($113k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 7y ago; this cycle's ask has dropped $20k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $70k; list at $120k implies a 71% 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 $112,706 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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. 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?
  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
0.94%
Cap rate
7.26%
Cash-on-cash
3.44%
DSCR
1.15
GRM
8.8

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
-10.9%
Equity multiple
0.60×
Total profit
$-13,298
Equity at exit
$17,877
10-year hold
IRR
-1.6%
Equity multiple
0.89×
Total profit
$-3,690
Equity at exit
$10,367

Cash invested: $33,572 (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 29669

Home prices YoY
-18.9%
Active inventory
112
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,131 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$119 /mo · $1,425/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$96

Break-even live

Break-even rent $1,009
Max offer price $119,900
Occupancy floor 86%

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
$29,975
Closing costs
$3,597
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
602 Tripp St Williamston, SC 2.0 1.0 1000 $1,200 $1.20 23d 1 0.63mi
21 Middleton Blvd Unit 45 Williamston, SC 2.0 1.0 640 $1,000 $1.56 23d 1 0.75mi
45 Middleton Blvd Williamston, SC 2.0 1.0 640 $1,000 $1.56 23d 1 0.79mi
4 Marguerite St Unit 4-7 Pelzer, SC 2.0 1.0 650 $975 $1.50 3d 1 1.19mi
100 Williamston Ct Williamston, SC 1.0–3.0 1.0–2.0 940 $1,449 $1.54 2d 1 1.47mi

Listing history 32 events

  1. 2026-06-18
    days on market $119,900 Active 70 DOM
  2. 2026-06-17
    days on market $119,900 Active 69 DOM
  3. 2026-06-16
    days on market $119,900 Active 68 DOM
  4. 2026-06-15
    days on market $119,900 Active 67 DOM
  5. 2026-06-13
    days on market $119,900 Active 65 DOM
  6. 2026-06-10
    days on market $119,900 Active 62 DOM
  7. 2026-06-09
    days on market $119,900 Active 61 DOM
  8. 2026-06-08
    days on market $119,900 Active 60 DOM
  9. 2026-06-07
    days on market $119,900 Active 59 DOM
  10. 2026-06-03
    days on market $119,900 Active 55 DOM
  11. 2026-06-03
    days on market $119,900 Active 54 DOM
  12. 2026-06-01
    days on market $119,900 Active 53 DOM
  13. 2026-05-31
    days on market $119,900 Active 52 DOM
  14. 2026-05-05
    price $119,900
  15. 2026-05-04
    price $119,900 90-char remark
    Show marketing remark (90 chars)

    Great condition, starter home or rental property. This is a very hard to find price point!

  16. 2026-04-09
    listed $139,900 Active
    Show marketing remark (90 chars)

    Great condition, starter home or rental property. This is a very hard to find price point!

  17. 2026-04-09
    listed $139,900 Active 90-char remark
    Show marketing remark (90 chars)

    Great condition, starter home or rental property. This is a very hard to find price point!

  18. 2021-09-01
    soldstatus $70,200 Sold 417-char remark
    Show marketing remark (417 chars)

    Nice home with open floor plan, new flooring and paint. .20 acre lot. Both bedrooms have their own full bathroom and walk in closet. Home is bank owned foreclosure. Buyers agent to verify sqft.Property will not qualify for FHA financing due to vinyl skirt/singlewide. Bank will finance with those who apply and get accepted...please call agent for more information. Agents see member remarks before drafting an offer.

  19. 2021-09-01
    soldstatus $70,200 Sold
    Show marketing remark (417 chars)

    Nice home with open floor plan, new flooring and paint. .20 acre lot. Both bedrooms have their own full bathroom and walk in closet. Home is bank owned foreclosure. Buyers agent to verify sqft.Property will not qualify for FHA financing due to vinyl skirt/singlewide. Bank will finance with those who apply and get accepted...please call agent for more information. Agents see member remarks before drafting an offer.

  20. 2021-07-19
    historical Contingency Contract 417-char remark
    Show marketing remark (417 chars)

    Nice home with open floor plan, new flooring and paint. .20 acre lot. Both bedrooms have their own full bathroom and walk in closet. Home is bank owned foreclosure. Buyers agent to verify sqft.Property will not qualify for FHA financing due to vinyl skirt/singlewide. Bank will finance with those who apply and get accepted...please call agent for more information. Agents see member remarks before drafting an offer.

  21. 2021-07-19
    historical Contract-Take Back-Ups
    Show marketing remark (417 chars)

    Nice home with open floor plan, new flooring and paint. .20 acre lot. Both bedrooms have their own full bathroom and walk in closet. Home is bank owned foreclosure. Buyers agent to verify sqft.Property will not qualify for FHA financing due to vinyl skirt/singlewide. Bank will finance with those who apply and get accepted...please call agent for more information. Agents see member remarks before drafting an offer.

  22. 2021-05-28
    listed $69,900 Active 417-char remark
    Show marketing remark (417 chars)

    Nice home with open floor plan, new flooring and paint. .20 acre lot. Both bedrooms have their own full bathroom and walk in closet. Home is bank owned foreclosure. Buyers agent to verify sqft.Property will not qualify for FHA financing due to vinyl skirt/singlewide. Bank will finance with those who apply and get accepted...please call agent for more information. Agents see member remarks before drafting an offer.

  23. 2021-05-28
    listed $69,900 Active
    Show marketing remark (417 chars)

    Nice home with open floor plan, new flooring and paint. .20 acre lot. Both bedrooms have their own full bathroom and walk in closet. Home is bank owned foreclosure. Buyers agent to verify sqft.Property will not qualify for FHA financing due to vinyl skirt/singlewide. Bank will finance with those who apply and get accepted...please call agent for more information. Agents see member remarks before drafting an offer.

  24. 2021-03-18
    soldstatus $56,881
  25. 2019-08-03
    historical
  26. 2019-06-19
    historical
  27. 2019-05-28
    price $63,300
  28. 2019-05-28
    price $65,300
  29. 2019-05-21
    price $63,400
  30. 2019-05-06
    price $63,900
  31. 2019-04-27
    listed $65,900 Active
  32. 2019-04-25
    listed $65,900 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
$1,425 · $119/mo
Projected year-2 tax
$1,425 · $119/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 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥106°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$13,576
− Mortgage interest
−$6,716
− Property taxes
−$1,425
− Insurance
−$600
− Repairs & maintenance
−$1,086
− Management
−$1,086
− Depreciation
−$3,488
Taxable loss
−$825
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$198
After-tax cash flow
$1,354/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
Anderson 01
NCES district ID
4500780
Math proficiency
58% ▼ -6.00%
Reading proficiency
60% ▼ -1.00%
Median HH income
$52,196
Composite
50.46/100
National rank
#1861
State rank
#3 of 80 in SC

Livability — Williamston

Score
72/100
State rank
#43
US rank
#6133

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

Population (ZIP)
14,712

Population outlook (Anderson County) Hauer SSP2

Today (2025)
210,546 people
By 2030
217,791 · +3.4%
By 2040
230,643 · +9.5%
By 2050
240,220 · +14.1%
By 2075
259,518 · +23.3%
By 2100
258,696 · +22.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Hispanic / Latino 12% Two or more races 10% Black 6%
Hispanic origin (detail)
Mexican 8% Puerto Rican 1%
Common ancestry
Romanian 4% Serbian 2% Slovak 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 3% Arabic 1%

Political lean MEDSL · Anderson

2024 margin
Solid R (+47.4) · D 25.7% · R 73.1% · Other 1.2%
2008→2024 swing
-14.1pp toward R · 2008: -33.3pp · 2024: -47.4pp
All cycles
2024: R+47.4 2020: R+42.0 2016: R+43.7 2012: R+36.4 2008: R+33.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -61.21%
Current HPI
261.8165
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

+81.9% since first listed
19 events — show timeline
  • 2026-05-05 Price Changed $119,900 Greater Greenville MLS
  • 2026-05-04 Price Changed $119,900 WUMLS
  • 2026-04-09 Listed $139,900 WUMLS
  • 2026-04-09 Listed $139,900 Greater Greenville MLS
  • 2021-09-01 Sold (MLS) $70,200 WUMLS
  • 2021-09-01 Sold (MLS) $70,200 Greater Greenville MLS
  • 2021-07-19 Contingent Greater Greenville MLS
  • 2021-07-19 Contingent WUMLS
  • 2021-05-28 Listed $69,900 WUMLS
  • 2021-05-28 Listed $69,900 Greater Greenville MLS
  • 2021-03-18 Sold (Public Records) $56,881 Public Records
  • 2019-08-03 Listing Removed WUMLS
  • 2019-06-19 Listing Removed Greater Greenville MLS
  • 2019-05-28 Price Changed $63,300 Greater Greenville MLS
  • 2019-05-28 Price Changed $65,300 WUMLS
  • 2019-05-21 Price Changed $63,400 Greater Greenville MLS
  • 2019-05-06 Price Changed $63,900 Greater Greenville MLS
  • 2019-04-27 Listed $65,900 Greater Greenville MLS
  • 2019-04-25 Listed $65,900 WUMLS

Property tax history

+67.5%/yr

Latest (2022): $1,425 · +2710.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…