CashFlowRE
Sign in Sign up
55 Lemans Dr
B- Composite 69.19
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.9/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$55,000

55 Lemans Dr · Homeland Park, SC 29626
2 bd · 2.0 ba · 840 sqft · Manufactured public records · 152 Days on market
Built 2019 2,178 sqft lot

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

Listing remarks MLS

Looking for an investment property ?This 2 Bedroom 2 Bath Mobile home Move in Condition. Decking and underpin passes with the sale. All showings must be made in advance with the appointment center (Home is owner occupied)

Key facts

  • 2,178 sq ft lot
  • 2 parking spots
  • Built 2019

Property features AI

Finance

  • HOA & community: No HOA fees

Exterior

  • Parking: Assigned parking (2 spaces); Paved concrete driveway
  • Utilities: Public water; Public sewer; Electric water heater; Private garbage pickup; Electric power
  • Home design: Single-story home; Built in 2019
  • Construction: Vinyl siding exterior; Composition shingle roof; Other/see remarks foundation
  • Exterior features: Front porch; Patio; Sloped gently lot; Leased lot

Interior

  • Kitchen: Kitchen approx. 10 x 9; Electric oven
  • Bedrooms: 2 bedrooms on the main level; Primary bedroom with full bath and tub/shower; Primary bedroom approx. 10 x 10; Second bedroom approx. 9 x 9
  • Flooring: Carpet; Laminate flooring
  • Bathrooms: 2 full bathrooms (both on main level)
  • Heating & cooling: Electric heating; Electric cooling
  • Interior features: Open floor plan; Laminate countertops
  • Laundry & utility: Washer and dryer included; Laundry located on the first floor in the kitchen area

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 $55k.

Deal economics

  • At list price, monthly cash flow is $634 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Recommended offer: $48k (12.0% below list) — sets the bar for market timing.
  • Cap rate 20.1% vs local median 4.5% in Homeland Park — 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 56/100 on livability (#299 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-; Watch: health & safety C-, crime F, amenities 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: Varennes Elementary (math 18% / reading 18%, grade F, #508 of 597 statewide, top 86%, 370 students, 100% FRL) — zoned schools average 100% FRL vs 52% district-wide (48 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 18% at this address vs 46% district-wide (-28 pts) — the specific schools serving this property underperform the Anderson 05 average; the district grade overstates school quality for this exact location.
  • Market conditions: 120 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $380 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 152 days — a 12% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $44k; 26% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $48,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 152 days. Have you received any prior offers? Is the seller open to a 12% 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. 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?
  5. 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?
  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
2.25%
Cap rate
20.12%
Cash-on-cash
49.39%
DSCR
3.20
GRM
3.7

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
47.0%
Equity multiple
3.04×
Total profit
$31,455
Equity at exit
$8,201
10-year hold
IRR
52.7%
Equity multiple
6.15×
Total profit
$79,356
Equity at exit
$4,755

Cash invested: $15,400 (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 29626

Home prices YoY
-19.8%
Active inventory
120
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,235 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$31 /mo · $367/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$634

Break-even live

Break-even rent $433
Max offer price $55,000
Occupancy floor 44%

Sensitivity live

Price -10% $665 -5% $649 +0% $634 +5% $618 +10% $603
Rent -10% $536 -5% $585 +0% $634 +5% $683 +10% $731
Rate -1.0pp $662 -0.5pp $648 base $634 +0.5pp $620 +1.0pp $605

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
$13,750
Closing costs
$1,650
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
406 Sedona Dr Anderson, SC 1.0 1.0–1.5 474 $1,122 $2.37 3d 8 0.40mi
203B Cromer Rd Anderson, SC 2.0 1.5 1000 $1,395 $1.40 3d 1 0.85mi

Listing history 9 events

  1. 2026-06-05
    days on market $55,000 Active 152 DOM
  2. 2026-06-03
    days on market $55,000 Active 151 DOM
  3. 2026-06-03
    days on market $55,000 Active 150 DOM
  4. 2026-06-01
    days on market $55,000 Active 149 DOM
  5. 2026-05-31
    days on market $55,000 Active 148 DOM
  6. 2026-04-02
    price $55,000
  7. 2026-01-03
    listed $65,000 Active
  8. 2025-04-29
    soldstatus $43,500 Closed 221-char remark
    Show marketing remark (221 chars)

    Looking for an investment property ?This 2 Bedroom 2 Bath Mobile home Move in Condition. Decking and underpin passes with the sale. All showings must be made in advance with the appointment center (Home is owner occupied)

  9. 2025-04-08
    listed $45,500 Active 221-char remark
    Show marketing remark (221 chars)

    Looking for an investment property ?This 2 Bedroom 2 Bath Mobile home Move in Condition. Decking and underpin passes with the sale. All showings must be made in advance with the appointment center (Home is owner occupied)

ⓘ 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
$367 · $31/mo
Projected year-2 tax
$367 · $31/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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 8% 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
$14,822
− Mortgage interest
−$3,081
− Property taxes
−$367
− Insurance
−$275
− Repairs & maintenance
−$1,186
− Management
−$1,186
− Depreciation
−$1,600
Taxable income
$7,128
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,711
After-tax cash flow
$5,896/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 — Homeland Park

Score
56/100
State rank
#299
US rank
#23092

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Homeland Park, SC
Population (ZIP)
13,678

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 (70%)
Race & ethnicity
White 70% Black 20% Two or more races 4% Hispanic / Latino 4%
Common ancestry
Romanian 2% Slovak 2% Danish 1%
Foreign-born
3% · Canada
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
▼ -68.00%
Current HPI
274.7245
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

+20.9% since first listed
4 events — show timeline
  • 2026-04-02 Price Changed $55,000 Greater Greenville MLS
  • 2026-01-03 Listed $65,000 Greater Greenville MLS
  • 2025-04-29 Sold (MLS) $43,500 WUMLS
  • 2025-04-08 Listed $45,500 WUMLS

Property tax history

-18.0%/yr

Latest (2025): $367 · +9.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…