CashFlowRE
Sign in Sign up
886 Old Greenville Rd
C Composite 55.42
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 +23.6/30.0
  • DSCR +7.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.1/10.0
  • Schools +3.2/10.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.8/5.0
  • Appreciation +0.0/10.0

$120,000

886 Old Greenville Rd · Arcadia, SC 29301
2 bd · 2.0 ba · 1,120 sqft · Manufactured public records · 7 Days on market
Built 1993 2.00 ac lot

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

Listing remarks

Looking for maximum flexibility, acreage, and a true value-add opportunity? This 2.00-acre Spartanburg property features an existing single-wide mobile home plus a second mobile home that can be renovated and kept or removed (890 included in the sale). With utilities already in place, this is a dream setup for a multi-rental investment, a spacious compound, or a future custom build. Enjoy the perfect blend of private living just minutes from city amenities. Several updates have already been started- fresh paint on the exterior, new 3/4 inch subfloor, fresh paint in the living and dining room. This is the chance to finish it and make it your own. The property is being sold AS-IS, cash-only (

Key facts

  • Second mobile home
  • Private living
  • 2.00-acre property

Tags

2.00-ACRE PROPERTYSECOND MOBILE HOMEUTILITIES ALREADY IN PLACEPRIVATE LIVINGFRESH PAINT ON THE EXTERIORNEW 3/4 INCH SUBFLOOR

Property features AI

Finance

  • HOA & community: No community features listed

Exterior

  • Parking: Gravel parking
  • Utilities: Public water; Septic tank; Cable available
  • Home design: Mobile home; One level
  • Construction: Aluminum siding; Metal roof
  • Exterior features: Deck; Level and wooded lot

Interior

  • Kitchen: Electric cooktop; Electric oven
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Electric heating; Heat pump cooling; Has cooling
  • Interior features: Electric water heater; Carpet and vinyl flooring
  • Laundry & utility: Washer hookup on main level; Electric dryer hookup on main level

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/2.0-bath manufactured listed at $120k.

Deal economics

  • At list price, monthly cash flow is $227 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Cap rate 8.6% vs local median 3.9% in Arcadia — 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 60/100 on livability (#232 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-, crime B; Watch: amenities F, commute F, employment F.
  • Spartanburg 06 (suburban): math 33% / reading 42% proficiency, ranked #35 of 80 in SC (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Arcadia Elementary (math 20% / reading 18%, grade F, #505 of 597 statewide, top 85%, 373 students, 100% FRL); Fairforest Middle (math 19% / reading 27%, grade F, #171 of 229 statewide, top 76%, 1,054 students, 100% FRL); Dorman High (math 46% / reading 78%, grade B-, #99 of 196 statewide, top 53%, 3,808 students, 75% FRL) — zoned schools average 92% FRL vs 48% district-wide (43 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-2.6%/yr); 465 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 3,129 units permitted in Spartanburg County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $830 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Spartanburg County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 6→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $120,000

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 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?
  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
1.11%
Cap rate
8.56%
Cash-on-cash
8.10%
DSCR
1.36
GRM
7.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-7.4%
Equity multiple
0.74×
Total profit
$-8,895
Equity at exit
$17,892
10-year hold
IRR
-2.1%
Equity multiple
0.87×
Total profit
$-4,200
Equity at exit
$10,375

Cash invested: $33,600 (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 29301

Home prices YoY
-25.3%
Rents YoY
-2.6%
Active inventory
465
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,337 medium interval (Pro) →
Mortgage (P&I)
$629
Tax est. 1.5%
$150 /mo · $1,800/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$281
Net cashflow
$227

Break-even live

Break-even rent $1,050
Max offer price $120,000
Occupancy floor 78%

Sensitivity live

Price -10% $310 -5% $268 +0% $227 +5% $185 +10% $144
Rent -10% $121 -5% $174 +0% $227 +5% $280 +10% $332
Rate -1.0pp $287 -0.5pp $257 base $227 +0.5pp $196 +1.0pp $164

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
$30,000
Closing costs
$3,600
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
100 W Cleveland St Spartanburg, SC 3.0 1.0–2.0 1358 $1,497 $1.10 15d 11 0.59mi
1875 Hayne St Spartanburg, SC 2.0 1.0–2.0 1384 $1,465 $1.06 15d 4 0.67mi
100 Keats Dr Spartanburg, SC 1.0–2.0 1.0–2.0 964 $1,381 $1.43 15d 13 1.16mi
1139 Ridgecrest Ave Spartanburg, SC 2.0 1.0 760 $750 $0.99 15d 1 1.26mi

Listing history 8 events

  1. 2026-06-19
    status $120,000 Pending 7 DOM
  2. 2026-06-18
    days on market $120,000 Active 7 DOM
  3. 2026-06-17
    days on market $120,000 Active 6 DOM
  4. 2026-06-16
    days on market $120,000 Active 5 DOM
  5. 2026-06-15
    days on market $120,000 Active 4 DOM
  6. 2026-06-14
    days on market $120,000 Active 2 DOM
  7. 2026-06-13
    remarks 699-char remark
  8. 2026-06-13
    listed $120,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 6 d/yr ≥105°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 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
$16,043
− Mortgage interest
−$6,722
− Property taxes
−$1,800
− Insurance
−$600
− Repairs & maintenance
−$1,283
− Management
−$1,283
− Depreciation
−$3,491
Taxable income
$863
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$207
After-tax cash flow
$2,515/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
Spartanburg 06
NCES district ID
4503630
Math proficiency
33% ▼ -8.00%
Reading proficiency
42% ▼ -2.00%
Median HH income
$46,110
Composite
32.02/100
National rank
#5827
State rank
#35 of 80 in SC

Livability — Arcadia

Score
60/100
State rank
#232
US rank
#19542

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Arcadia, SC
County
Spartanburg County · 258,607 people
City population
526
Metro
Spartanburg, SC
Population (ZIP)
36,278
Household income
$57,805
Rent vs Own
37.2% rent · 62.8% own
Severe rent burden
1331.0

Population outlook (Spartanburg County) Hauer SSP2

Today (2025)
325,495 people
By 2030
338,800 · +4.1%
By 2040
363,471 · +11.7%
By 2050
384,156 · +18.0%
By 2075
430,137 · +32.1%
By 2100
442,733 · +36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 45% Black 32% Hispanic / Latino 13% Two or more races 9% Asian 5%
Hispanic origin (detail)
Mexican 7% Puerto Rican 2%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
12% · Canada, China, Vietnam
Languages at home
83% English-only · Spanish 10% Other Indo-European 3% Other Asian/Pacific 1%

Political lean MEDSL · Spartanburg

2024 margin
Solid R (+33.6) · D 32.6% · R 66.2% · Other 1.2%
2008→2024 swing
-12.0pp toward R · 2008: -21.6pp · 2024: -33.6pp
All cycles
2024: R+33.6 2020: R+27.3 2016: R+30.0 2012: R+23.1 2008: R+21.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -77.19%
Current HPI
228.4172
Rent YoY
▼ -2.64%
Metro
Spartanburg, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-06-11 Listed $120,000 SPMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…