CashFlowRE
Sign in Sign up
56 Lynam Rd
D+ Composite 49.79
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 +20.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.5/10.0
  • 1% rule +4.5/10.0
  • Rent growth +3.5/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$150,000

56 Lynam Rd · Sumter, SC 29154
2 bd · 1.0 ba · 863 sqft · SingleFamily public records · 29 Days on market
Built 1948 0.54 ac lot

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

Listing remarks MLS

Investor special!! Or if someone needs a small place to reside, then this might be it. House needs a little TLC, but can be a lovely bungalow with a little love. Property is over . 5 acres and also has a large garage/workshop. Includes all appliances including washer and dryer. As a bonus, the contents in the workshop are included in the sale. Bring all offers!!

Key facts

  • Tin roof
  • Gazebo
  • Spacious shop

Tags

CENTRAL HEATING AND AIR SYSTEMTIN ROOFSPACIOUS SHOPGAZEBOMINUTES FROM GROCERY STORES

Property features AI

Exterior

  • Utilities: Public water; Septic tank sewer
  • Home design: Single-family house; One story
  • Construction: Shingle roof; Crawl space foundation
  • Exterior features: Rear porch; Gazebo; Shed(s); Other exterior features; Shingle roof

Interior

  • Kitchen: Cooktop; Microwave
  • Flooring: Ceramic tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Electric heating; Other heating
  • Interior features: Cooktop; Microwave; Ceramic tile flooring; Crawl space basement

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 single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $193 ($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 $143k (4.5% below list).
  • Recommended offer: $143k (4.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.8% vs local median 3.4% in Sumter — 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 59/100 on livability (#235 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, health & safety A+, housing A-; Watch: crime F, amenities F, commute F.
  • Sumter 01 (urban): math 18% / reading 28% proficiency, ranked #64 of 80 in SC (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Millwood Elementary (math 41% / reading 41%, grade F, #276 of 597 statewide, top 48%, 682 students, 100% FRL); Bates Middle (math 9% / reading 21%, grade F, #202 of 229 statewide, top 89%, 569 students, 100% FRL); Sumter High School (math 22% / reading 67%, grade F, #166 of 196 statewide, top 87%, 2,289 students, 100% FRL) — zoned schools average 100% FRL vs 64% district-wide (36 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.2%/yr); 229 active listings in the ZIP; 386 units permitted in Sumter County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Sumter County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 12y 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 $19k; list at $150k implies a 689% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $143,188 (4.5% below list)

Questions for the listing agent

  1. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.95%
Cap rate
7.84%
Cash-on-cash
5.53%
DSCR
1.25
GRM
8.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.19% rent growth · sell at horizon

5-year hold
IRR
-6.5%
Equity multiple
0.76×
Total profit
$-10,289
Equity at exit
$22,365
10-year hold
IRR
4.4%
Equity multiple
1.33×
Total profit
$14,040
Equity at exit
$12,969

Cash invested: $42,000 (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 29154

Home prices YoY
-32.7%
Rents YoY
4.2%
Active inventory
229
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,432 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$89 /mo · $1,063/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$301
Net cashflow
$193

Break-even live

Break-even rent $1,187
Max offer price $150,000
Occupancy floor 81%

Sensitivity live

Price -10% $278 -5% $236 +0% $193 +5% $151 +10% $109
Rent -10% $80 -5% $137 +0% $193 +5% $250 +10% $307
Rate -1.0pp $269 -0.5pp $232 base $193 +0.5pp $155 +1.0pp $115

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
$37,500
Closing costs
$4,500
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 18 events

  1. 2026-06-19
    days on market $150,000 Active 29 DOM
  2. 2026-06-18
    days on market $150,000 Active 28 DOM
  3. 2026-06-17
    days on market $150,000 Active 27 DOM
  4. 2026-06-16
    days on market $150,000 Active 26 DOM
  5. 2026-06-15
    days on market $150,000 Active 25 DOM
  6. 2026-06-14
    days on market $150,000 Active 23 DOM
  7. 2026-06-13
    days on market $150,000 Active 22 DOM
  8. 2026-06-10
    days on market $150,000 Active 20 DOM
  9. 2026-06-09
    days on market $150,000 Active 19 DOM
  10. 2026-06-08
    days on market $150,000 Active 18 DOM
  11. 2026-06-07
    days on market $150,000 Active 17 DOM
  12. 2026-06-02
    days on market $150,000 Active 12 DOM
  13. 2026-06-01
    days on market $150,000 Active 11 DOM
  14. 2026-05-31
    days on market $150,000 Active 10 DOM
  15. 2026-05-30
    days on market $150,000 Active 9 DOM
  16. 2026-05-21
    listed $150,000 Active
  17. 2015-01-29
    soldstatus $19,000 364-char remark
    Show marketing remark (364 chars)

    Investor special!! Or if someone needs a small place to reside, then this might be it. House needs a little TLC, but can be a lovely bungalow with a little love. Property is over . 5 acres and also has a large garage/workshop. Includes all appliances including washer and dryer. As a bonus, the contents in the workshop are included in the sale. Bring all offers!!

  18. 2014-12-15
    listed $25,000 364-char remark
    Show marketing remark (364 chars)

    Investor special!! Or if someone needs a small place to reside, then this might be it. House needs a little TLC, but can be a lovely bungalow with a little love. Property is over . 5 acres and also has a large garage/workshop. Includes all appliances including washer and dryer. As a bonus, the contents in the workshop are included in the sale. Bring all offers!!

ⓘ 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
$1,063 · $89/mo
Projected year-2 tax
$1,063 · $89/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 6/10 Major 7 d/yr ≥108°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$17,183
− Mortgage interest
−$8,402
− Property taxes
−$1,063
− Insurance
−$750
− Repairs & maintenance
−$1,375
− Management
−$1,375
− Depreciation
−$4,364
Taxable loss
−$146
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$35
After-tax cash flow
$2,357/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
Sumter 01
NCES district ID
4503902
Math proficiency
18% ▼ -13.00%
Reading proficiency
28% ▼ -6.00%
Median HH income
$40,423
Composite
19.45/100
National rank
#8775
State rank
#64 of 80 in SC

Livability — Sumter

Score
59/100
State rank
#235
US rank
#19754

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Sumter County · 76,912 people
City population
67,992
Metro
Sumter, SC
Population (ZIP)
29,454
Household income
$62,772
Rent vs Own
27.2% rent · 72.8% own
Severe rent burden
338.0

Population outlook (Sumter County) Hauer SSP2

Today (2025)
104,585 people
By 2030
102,282 · -2.2%
By 2040
96,258 · -8.0%
By 2050
89,592 · -14.3%
By 2075
74,715 · -28.6%
By 2100
60,235 · -42.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 53% Black 36% Two or more races 8% Hispanic / Latino 4% Asian 1%
Common ancestry
Italian 2% Serbian 2% Slovak 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% Tagalog/Filipino 1%

Political lean MEDSL · Sumter

2024 margin
Toss-up / Even · D 51.9% · R 47.0% · Other 1.2%
2008→2024 swing
-10.6pp toward R · 2008: 15.4pp · 2024: 4.9pp
All cycles
2024: D+4.9 2020: D+13.0 2016: D+12.0 2012: D+17.5 2008: D+15.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -76.65%
Current HPI
157.8545
Rent YoY
▲ 4.19%
Metro
Sumter, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+500.0% since first listed
3 events — show timeline
  • 2026-05-21 Listed $150,000 SBOR
  • 2015-01-29 Sold (MLS) $19,000 SBOR
  • 2014-12-15 Listed $25,000 SBOR

Property tax history

-0.1%/yr

Latest (2025): $1,063 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…