CashFlowRE
Sign in Sign up
200 Sings Ln
C Composite 59.45
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 +19.7/30.0
  • Appreciation +7.9/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.2/10.0
  • 1% rule +5.2/10.0
  • Schools +5.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$110,000

200 Sings Ln · Holly Hill, SC 29059
3 bd · 2.0 ba · 924 sqft · Manufactured public records · 35 Days on market
Built 1989 1.40 ac lot ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Enjoy peaceful country living on 1.4 acres with this inviting 3-bedroom, 2-bath home. Inside, you'll find a bright and functional layout with comfortable living spaces and plenty of natural light throughout. Outside, the property truly stands out with two storage sheds offering extra space for tools, hobbies, or equipment, along with an above-ground pool that's perfect for relaxing during warm South Carolina summers. The large yard and quiet setting provide plenty of room to unwind, entertain, or simply enjoy the outdoors. This property offers the perfect mix of privacy, comfort, and everyday convenience.

Key facts

  • Above ground pool
  • Large yard
  • Quiet setting

Tags

TWO STORAGE SHEDSABOVE GROUND POOLLARGE YARDQUIET SETTING

Property features AI

Finance

  • Other: Located on a 1–2 acre lot; Residential property

Exterior

  • Utilities: Septic tank
  • Home design: Manufactured/mobile home (single wide); One story
  • Construction: Metal roof; Aluminum skirting
  • Exterior features: Wire fencing; Shed on the property; No other detached structures

Interior

  • Bedrooms: 3 bedrooms, primary bedroom on the lower level
  • Bathrooms: 2 bathrooms
  • Heating & cooling: Central air; Window unit(s); Electric heating; Wall furnace
  • Interior features: Living/dining combo

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 $110k.

Deal economics

  • At list price, monthly cash flow is $129 ($2k/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 7.7% vs local median 2.0% in Holly Hill — 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 57/100 on livability (#282 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, health & safety A+, housing B; Watch: crime F, amenities F, commute F.
  • Zoned schools: Holly Hill Elementary (math 30%, 326 students, 100% FRL); Holly Hill-Roberts Middle (math 15%, 418 students, 100% FRL).
  • Market conditions: 92 active listings in the ZIP; 87 units permitted in Orangeburg County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($761 loan paydown + $6k appreciation (5.8% local appreciation)).
  • Orangeburg County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (5.8% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; 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 $106,700 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 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
1.02%
Cap rate
7.70%
Cash-on-cash
5.03%
DSCR
1.22
GRM
8.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

5.85% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.2%
Equity multiple
2.27×
Total profit
$39,015
Equity at exit
$68,111
10-year hold
IRR
18.7%
Equity multiple
4.53×
Total profit
$108,627
Equity at exit
$122,628

Cash invested: $30,800 (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 29059

Home prices YoY
2.5%
Active inventory
92
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,126 medium interval (Pro) →
Mortgage (P&I)
$577
Tax est. 1.5%
$138 /mo · $1,650/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$236
Net cashflow
$129

Break-even live

Break-even rent $962
Max offer price $110,000
Occupancy floor 84%

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
$27,500
Closing costs
$3,300
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 20 events

  1. 2026-06-19
    days on market $110,000 Active 35 DOM
  2. 2026-06-18
    days on market $110,000 Active 34 DOM
  3. 2026-06-17
    days on market $110,000 Active 33 DOM
  4. 2026-06-16
    days on market $110,000 Active 32 DOM
  5. 2026-06-15
    days on market $110,000 Active 31 DOM
  6. 2026-06-14
    days on market $110,000 Active 29 DOM
  7. 2026-06-12
    days on market $110,000 Active 28 DOM
  8. 2026-06-09
    days on market $110,000 Active 25 DOM
  9. 2026-06-08
    days on market $110,000 Active 24 DOM
  10. 2026-06-07
    days on market $110,000 Active 23 DOM
  11. 2026-06-07
    days on market $110,000 Active 22 DOM
  12. 2026-06-04
    days on market $110,000 Active 19 DOM
  13. 2026-06-02
    days on market $110,000 Active 18 DOM
  14. 2026-06-01
    days on market $110,000 Active 17 DOM
  15. 2026-05-31
    days on market $110,000 Active 16 DOM
  16. 2026-05-31
    days on market $110,000 Active 15 DOM
  17. 2026-05-15
    listed $120,000 Active
  18. 2026-01-12
    historical
  19. 2025-11-21
    price $99,000
  20. 2025-11-18
    listed $125,000 Active

ⓘ 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 4/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$13,507
− Mortgage interest
−$6,162
− Property taxes
−$1,650
− Insurance
−$550
− Repairs & maintenance
−$1,081
− Management
−$1,081
− Depreciation
−$3,200
Taxable loss
−$216
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$52
After-tax cash flow
$1,600/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)

No district data.

Livability — Holly Hill

Score
57/100
State rank
#282
US rank
#22105

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
5,234
Population (ZIP)
5,234

Population outlook (Orangeburg County) Hauer SSP2

Today (2025)
82,698 people
By 2030
78,615 · -4.9%
By 2040
69,308 · -16.2%
By 2050
60,629 · -26.7%
By 2075
42,678 · -48.4%
By 2100
28,136 · -66.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (57%)
Race & ethnicity
Black 57% White 39% Native American 2% Two or more races 1%
Common ancestry
Lithuanian 0%
Foreign-born
1% · Canada
Languages at home
99% English-only · Arabic 1%

Political lean MEDSL · Orangeburg

2024 margin
Strong D (+24.6) · D 61.8% · R 37.2% · Other 1.1%
2008→2024 swing
-13.5pp toward R · 2008: 38.1pp · 2024: 24.6pp
All cycles
2024: D+24.6 2020: D+33.2 2016: D+37.0 2012: D+43.5 2008: D+38.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.85%
Current HPI
237.6204
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

-4.0% since first listed
4 events — show timeline
  • 2026-05-15 Listed $120,000 Charleston Trident MLS
  • 2026-01-12 Listing Removed Charleston Trident MLS
  • 2025-11-21 Price Changed $99,000 Charleston Trident MLS
  • 2025-11-18 Listed $125,000 Charleston Trident MLS

Property tax history

+0.5%/yr

Latest (2024): $107 · -7.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…