CashFlowRE
Sign in Sign up
106 Cochran Block
C- Composite 52.58
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 +21.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.8/10.0
  • 1% rule +4.7/10.0
  • Schools +3.9/10.0
  • Livability +3.4/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

106 Cochran Block · Anderson, SC 29625
2 bd · 1.0 ba · 831 sqft · Other public records · 3 Days on market

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

Listing remarks MLS

Take advantage of this RARE opportunity to own an affordable MOVE-IN READY home in a prime LOCATION! This charming 2 bedroom brick bungalow welcomes you with a classic walkway leading to a relaxing rocking chair front porch. Inside, you’ll find a bright and inviting living space featuring fresh paint, smooth ceilings, and updated luxury vinyl tile flooring that flows seamlessly throughout the living room and bedrooms. Additional updates include a ceiling fan and energy-efficient vinyl windows, adding both comfort and style. The primary bedroom offers dual closets and convenient access to the bathroom. The kitchen showcases a clean, modern look and comes equipped with a range oven. Just off the kitchen, a spacious walk-in laundry room provides extra room for a refrigerator along with built-in storage for added functionality. A door from the kitchen leads to the unfinished crawlspace / basement, offering approximately 232 sq ft of space with 6-foot ceilings—ideal for storing lawn equipment, bikes, and more. A paneled door provides easy access to the backyard. Major updates bring peace of mind, including a new HVAC system (December 2024) and an architectural shingle roof (2019). LOCATION! This home is 2 minutes to the heart of downtown Anderson offering phenomenal local eateries and shopping with seasonal festivals and weekly events. And, it’s just 5 minutes to the dog park, 5 minutes to beautiful Linley Park, 7 minutes to Anderson University, and 10 minutes to AnMED health campus & the YMCA.

Key facts

  • Walk in laundry room
  • Dual closets
  • New hvac system

Tags

ROCKING CHAIR FRONT PORCHENERGY EFFICIENT VINYL WINDOWSDUAL CLOSETSWALK IN LAUNDRY ROOMUNFINISHED CRAWLSPACENEW HVAC SYSTEM

Property features AI

Finance

  • Other: Lead-based paint disclosure required; Residential property disclosure required
  • HOA & community: No HOA fees or community amenities

Exterior

  • Parking: Driveway parking (unpaved; other/see remarks); No garage
  • Utilities: Public water; Public sewer; Public garbage pickup; Electric water heater; Heat: forced air (natural gas); Cooling: heat pump; No garage
  • Home design: Single-story residence; Approximately 50+ years old; Basement with interior access and walkout; Crawl space and basement foundation; Brick veneer (full) exterior; Architectural roof
  • Construction: Brick veneer full exterior; Architectural shingle roof; Crawl space and basement foundation; Basement used for storage
  • Exterior features: Front porch; Some storm doors; Vinyl/aluminum trim; Thermal windows; Level to gently sloped lot with some trees

Interior

  • Kitchen: Kitchen approx. 8 x 12; Stand-alone electric range
  • Bedrooms: 2 bedrooms on the main level; Primary bedroom on main level with full bath, tub/shower, and multiple closets (approx. 12 x 13); Second bedroom approx. 12 x 10
  • Flooring: Vinyl and luxury vinyl tile/plank flooring
  • Bathrooms: 1 full bathroom (on main level)
  • Heating & cooling: Forced air heating (natural gas); Heat pump cooling; Electric water heater
  • Interior features: Cable available; Ceiling fans; Smooth ceilings; Smoke detector; Laminate countertops; Pantry closet; All window treatments remain; No fireplace listed
  • Laundry & utility: Laundry on 1st floor with walk-in area; 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 $135k.

Deal economics

  • At list price, monthly cash flow is $196 ($2k/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 $130k (3.4% below list).
  • Recommended offer: $130k (3.4% below list) — sets the bar for 1% rule.
  • Cap rate 8.0% vs local median 3.3% in Anderson — 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 67/100 on livability (#98 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: amenities C-, crime F, commute F.
  • Anderson 05 (suburban): math 44% / reading 49% proficiency, ranked #20 of 80 in SC (top 25%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Centerville Elementary (math 41% / reading 41%, grade F, #276 of 597 statewide, top 48%, 620 students, 100% FRL) — zoned schools average 100% FRL vs 52% district-wide (48 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 330 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 $933 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

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 22y ago 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 $36k; list at $135k implies a 275% 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 $130,385 (3.4% 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 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.97%
Cap rate
8.03%
Cash-on-cash
6.22%
DSCR
1.28
GRM
8.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.75% rent growth · sell at horizon

5-year hold
IRR
-9.1%
Equity multiple
0.67×
Total profit
$-12,324
Equity at exit
$20,129
10-year hold
IRR
-2.7%
Equity multiple
0.84×
Total profit
$-6,152
Equity at exit
$11,672

Cash invested: $37,800 (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 29625

Rents YoY
0.8%
Active inventory
330
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,304 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$70 /mo · $839/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$274
Net cashflow
$196

Break-even live

Break-even rent $1,056
Max offer price $135,000
Occupancy floor 80%

Sensitivity live

Price -10% $272 -5% $234 +0% $196 +5% $158 +10% $120
Rent -10% $93 -5% $144 +0% $196 +5% $247 +10% $299
Rate -1.0pp $264 -0.5pp $230 base $196 +0.5pp $161 +1.0pp $125

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
$33,750
Closing costs
$4,050
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
201 S Murray Ave Anderson, SC 1.0–2.0 1.0–2.0 1010 $2,200 $2.18 3d 1 0.59mi
402 N Main St Anderson, SC 2.0 1.0–1.5 526 $2,195 $4.17 3d 5 0.62mi
7 O St Anderson, SC 3.0 1.0 1100 $1,275 $1.16 15d 1 0.64mi
121 E Sharpe St Unit 127 Anderson, SC 1.0 1.0 723 $950 $1.31 24d 1 0.67mi
121 E Sharpe St Unit 123 Anderson, SC 2.0 1.0 840 $1,075 $1.28 24d 1 0.67mi
1206 Stephens St Anderson, SC 3.0 1.0 1100 $995 $0.90 24d 1 0.74mi
611 Bonham Ct Unit A Anderson, SC 2.0 1.0 963 $1,150 $1.19 24d 1 0.82mi

Listing history 10 events

  1. 2026-06-15
    listing id $135,000 Pending 3 DOM
  2. 2026-05-01
    status Pending
    Show marketing remark (1538 chars)

    Take advantage of this RARE opportunity to own an affordable MOVE-IN READY home in a prime LOCATION! This charming 2 bedroom brick bungalow welcomes you with a classic walkway leading to a relaxing rocking chair front porch. Inside, you’ll find a bright and inviting living space featuring fresh paint, smooth ceilings, and updated luxury vinyl tile flooring that flows seamlessly throughout the living room and bedrooms. Additional updates include a ceiling fan and energy-efficient vinyl windows, adding both comfort and style. The primary bedroom offers dual closets and convenient access to the bathroom. The kitchen showcases a clean, modern look and comes equipped with a range oven. Just off the kitchen, a spacious walk-in laundry room provides extra room for a refrigerator along with built-in storage for added functionality. A door from the kitchen leads to the unfinished crawlspace / basement, offering approximately 232 sq ft of space with 6-foot ceilings—ideal for storing lawn equipment, bikes, and more. A paneled door provides easy access to the backyard. Major updates bring peace of mind, including a new HVAC system (December 2024) and an architectural shingle roof (2019). LOCATION! This home is 2 minutes to the heart of downtown Anderson offering phenomenal local eateries and shopping with seasonal festivals and weekly events. And, it’s just 5 minutes to the dog park, 5 minutes to beautiful Linley Park, 7 minutes to Anderson University, and 10 minutes to AnMED health campus & the YMCA.

  3. 2026-05-01
    status Pending 1538-char remark
    Show marketing remark (1538 chars)

    Take advantage of this RARE opportunity to own an affordable MOVE-IN READY home in a prime LOCATION! This charming 2 bedroom brick bungalow welcomes you with a classic walkway leading to a relaxing rocking chair front porch. Inside, you’ll find a bright and inviting living space featuring fresh paint, smooth ceilings, and updated luxury vinyl tile flooring that flows seamlessly throughout the living room and bedrooms. Additional updates include a ceiling fan and energy-efficient vinyl windows, adding both comfort and style. The primary bedroom offers dual closets and convenient access to the bathroom. The kitchen showcases a clean, modern look and comes equipped with a range oven. Just off the kitchen, a spacious walk-in laundry room provides extra room for a refrigerator along with built-in storage for added functionality. A door from the kitchen leads to the unfinished crawlspace / basement, offering approximately 232 sq ft of space with 6-foot ceilings—ideal for storing lawn equipment, bikes, and more. A paneled door provides easy access to the backyard. Major updates bring peace of mind, including a new HVAC system (December 2024) and an architectural shingle roof (2019). LOCATION! This home is 2 minutes to the heart of downtown Anderson offering phenomenal local eateries and shopping with seasonal festivals and weekly events. And, it’s just 5 minutes to the dog park, 5 minutes to beautiful Linley Park, 7 minutes to Anderson University, and 10 minutes to AnMED health campus & the YMCA.

  4. 2026-04-28
    listed $135,000 Active
    Show marketing remark (1538 chars)

    Take advantage of this RARE opportunity to own an affordable MOVE-IN READY home in a prime LOCATION! This charming 2 bedroom brick bungalow welcomes you with a classic walkway leading to a relaxing rocking chair front porch. Inside, you’ll find a bright and inviting living space featuring fresh paint, smooth ceilings, and updated luxury vinyl tile flooring that flows seamlessly throughout the living room and bedrooms. Additional updates include a ceiling fan and energy-efficient vinyl windows, adding both comfort and style. The primary bedroom offers dual closets and convenient access to the bathroom. The kitchen showcases a clean, modern look and comes equipped with a range oven. Just off the kitchen, a spacious walk-in laundry room provides extra room for a refrigerator along with built-in storage for added functionality. A door from the kitchen leads to the unfinished crawlspace / basement, offering approximately 232 sq ft of space with 6-foot ceilings—ideal for storing lawn equipment, bikes, and more. A paneled door provides easy access to the backyard. Major updates bring peace of mind, including a new HVAC system (December 2024) and an architectural shingle roof (2019). LOCATION! This home is 2 minutes to the heart of downtown Anderson offering phenomenal local eateries and shopping with seasonal festivals and weekly events. And, it’s just 5 minutes to the dog park, 5 minutes to beautiful Linley Park, 7 minutes to Anderson University, and 10 minutes to AnMED health campus & the YMCA.

  5. 2026-04-28
    listed $135,000 Active 1538-char remark
    Show marketing remark (1538 chars)

    Take advantage of this RARE opportunity to own an affordable MOVE-IN READY home in a prime LOCATION! This charming 2 bedroom brick bungalow welcomes you with a classic walkway leading to a relaxing rocking chair front porch. Inside, you’ll find a bright and inviting living space featuring fresh paint, smooth ceilings, and updated luxury vinyl tile flooring that flows seamlessly throughout the living room and bedrooms. Additional updates include a ceiling fan and energy-efficient vinyl windows, adding both comfort and style. The primary bedroom offers dual closets and convenient access to the bathroom. The kitchen showcases a clean, modern look and comes equipped with a range oven. Just off the kitchen, a spacious walk-in laundry room provides extra room for a refrigerator along with built-in storage for added functionality. A door from the kitchen leads to the unfinished crawlspace / basement, offering approximately 232 sq ft of space with 6-foot ceilings—ideal for storing lawn equipment, bikes, and more. A paneled door provides easy access to the backyard. Major updates bring peace of mind, including a new HVAC system (December 2024) and an architectural shingle roof (2019). LOCATION! This home is 2 minutes to the heart of downtown Anderson offering phenomenal local eateries and shopping with seasonal festivals and weekly events. And, it’s just 5 minutes to the dog park, 5 minutes to beautiful Linley Park, 7 minutes to Anderson University, and 10 minutes to AnMED health campus & the YMCA.

  6. 2004-09-23
    soldstatus $36,000
  7. 2004-09-21
    soldstatus $36,000 112-char remark
    Show marketing remark (112 chars)

    Cute as can be, Brick bungalow with newer roof, New carpet and paint, updated kitchen, and central heat and air!

  8. 2004-09-05
    historical 112-char remark
    Show marketing remark (112 chars)

    Cute as can be, Brick bungalow with newer roof, New carpet and paint, updated kitchen, and central heat and air!

  9. 2004-02-21
    listed $38,000 112-char remark
    Show marketing remark (112 chars)

    Cute as can be, Brick bungalow with newer roof, New carpet and paint, updated kitchen, and central heat and air!

  10. 1990-08-28
    soldstatus $18,000

ⓘ 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
$839 · $70/mo
Projected year-2 tax
$839 · $70/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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$15,646
− Mortgage interest
−$7,562
− Property taxes
−$839
− Insurance
−$675
− Repairs & maintenance
−$1,252
− Management
−$1,252
− Depreciation
−$3,927
Taxable income
$140
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$34
After-tax cash flow
$2,318/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 05
NCES district ID
4500900
Math proficiency
44% ▼ -4.00%
Reading proficiency
49% ▲ 2.00%
Median HH income
$39,718
Composite
38.89/100
National rank
#4098
State rank
#20 of 80 in SC

Livability — Anderson

Score
67/100
State rank
#98
US rank
#10772

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anderson, SC
County
Anderson County · 99,076 people
City population
87,992
Metro
Greenville-Anderson, SC
Population (ZIP)
28,012
Household income
$61,960
Rent vs Own
29.4% rent · 70.6% own
Severe rent burden
773.0

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 (75%)
Race & ethnicity
White 75% Black 15% Two or more races 6% Hispanic / Latino 4% Asian 1%
Common ancestry
Serbian 3% Slovak 2% Romanian 1%
Foreign-born
4% · Canada, South Korea
Languages at home
96% English-only · Spanish 2%

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
▼ -186.36%
Current HPI
307.3451
Rent YoY
▲ 0.75%
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

+650.0% since first listed
9 events — show timeline
  • 2026-05-01 Pending Greater Greenville MLS
  • 2026-05-01 Pending WUMLS
  • 2026-04-28 Listed $135,000 WUMLS
  • 2026-04-28 Listed $135,000 Greater Greenville MLS
  • 2004-09-23 Sold (Public Records) $36,000 Public Records
  • 2004-09-21 Sold (MLS) $36,000 WUMLS
  • 2004-09-05 Listing Removed WUMLS
  • 2004-02-21 Listed $38,000 WUMLS
  • 1990-08-28 Sold (Public Records) $18,000 Public Records

Property tax history

+0.6%/yr

Latest (2025): $839 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…