CashFlowRE
Sign in Sign up
303 Trail Ct
C- Composite 53.73
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 +24.0/30.0
  • DSCR +7.7/10.0
  • 1% rule +5.0/10.0
  • Schools +5.0/10.0
  • Livability +3.6/5.0
  • ARV discount +3.4/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$120,000

303 Trail Ct · Williamston, SC 29697
2 bd · 2.0 ba · 924 sqft · Manufactured public records · 138 Days on market
Built 1988 0.58 ac lot Est $110k · 9% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Back on the market at no fault of the seller. This freshly updated home at 303 Trail Court, Williamston, SC, boasts two bedrooms and two full bathrooms, all featuring brand new LVP flooring. The kitchen cabinets and appliances are also brand new. Additionally, the underpinning has been reinforced with new metal around the entire bottom of the home. The spacious yard, spanning over half an acre, offers ample room for entertaining or accommodating pets.

Key facts

  • Spacious yard
  • Brand new appliances
  • 0.58 acre lot

Tags

BRAND NEW LVP FLOORINGBRAND NEW KITCHEN CABINETSBRAND NEW APPLIANCESREINFORCED UNDERPINNINGSPACIOUS YARDAMPLE ROOM FOR ENTERTAINING

Property features AI

Finance

  • HOA & community: No HOA fees; property subject to restrictive covenants

Exterior

  • Parking: Driveway parking (unpaved, easement)
  • Utilities: Public water; Septic sewer; Electric power; No garbage pickup
  • Home design: Single-story residential home; Built around 1988; Foundation listed as other/see remarks
  • Construction: Metal roof; Aluminum siding; Built circa 1988
  • Exterior features: Metal roof; Aluminum siding; Cul-de-sac lot; level terrain; Approximately 1/2 acre lot

Interior

  • Kitchen: Kitchen approximately 12 x 13; Refrigerator; Stand-alone electric range
  • Bedrooms: Primary bedroom on main level with multiple closets; Two bedrooms on the main level (Primary ~11 x 14, Second ~10 x 13)
  • Flooring: Luxury vinyl tile/plank
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Electric heating with heat pump; Central forced cooling with heat pump; Electric water heater
  • Interior features: Countertops (other material); No fireplaces
  • Laundry & utility: Laundry on the first floor

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 $234 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Recommended offer: $106k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 1.7% in Williamston — 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 72/100 on livability (#43 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D+, amenities D, crime F.
  • Anderson 01 (rural): math 58% / reading 60% proficiency, ranked #3 of 80 in SC (top 4%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Cedar Grove Elementary (math 54% / reading 52%, grade C, #138 of 597 statewide, top 24%, 602 students, 74% FRL) — zoned schools average 74% FRL vs 35% district-wide (39 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 110 active listings in the ZIP; 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 $830 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

  • It's been on market 138 days — a 12% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts 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 $40k; list at $120k implies a 201% 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 $105,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 138 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. 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
1.00%
Cap rate
8.63%
Cash-on-cash
8.35%
DSCR
1.37
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$109,956
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
303 Trail Ct 0.00mi 2/2.0 927 (+0%) 0mo $110,000 $119 99

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
-3.6%
Equity multiple
0.86×
Total profit
$-4,597
Equity at exit
$17,892
10-year hold
IRR
6.0%
Equity multiple
1.45×
Total profit
$14,974
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 29697

Home prices YoY
-18.7%
Active inventory
110
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,203 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$37 /mo · $447/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$253
Net cashflow
$234

Break-even live

Break-even rent $907
Max offer price $120,000
Occupancy floor 76%

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.

Listing history 16 events

  1. 2026-05-06
    status Pending 455-char remark
    Show marketing remark (455 chars)

    Back on the market at no fault of the seller. This freshly updated home at 303 Trail Court, Williamston, SC, boasts two bedrooms and two full bathrooms, all featuring brand new LVP flooring. The kitchen cabinets and appliances are also brand new. Additionally, the underpinning has been reinforced with new metal around the entire bottom of the home. The spacious yard, spanning over half an acre, offers ample room for entertaining or accommodating pets.

  2. 2026-05-06
    status Pending
    Show marketing remark (455 chars)

    Back on the market at no fault of the seller. This freshly updated home at 303 Trail Court, Williamston, SC, boasts two bedrooms and two full bathrooms, all featuring brand new LVP flooring. The kitchen cabinets and appliances are also brand new. Additionally, the underpinning has been reinforced with new metal around the entire bottom of the home. The spacious yard, spanning over half an acre, offers ample room for entertaining or accommodating pets.

  3. 2026-04-20
    status Active
    Show marketing remark (455 chars)

    Back on the market at no fault of the seller. This freshly updated home at 303 Trail Court, Williamston, SC, boasts two bedrooms and two full bathrooms, all featuring brand new LVP flooring. The kitchen cabinets and appliances are also brand new. Additionally, the underpinning has been reinforced with new metal around the entire bottom of the home. The spacious yard, spanning over half an acre, offers ample room for entertaining or accommodating pets.

  4. 2026-04-20
    status Active 455-char remark
    Show marketing remark (455 chars)

    Back on the market at no fault of the seller. This freshly updated home at 303 Trail Court, Williamston, SC, boasts two bedrooms and two full bathrooms, all featuring brand new LVP flooring. The kitchen cabinets and appliances are also brand new. Additionally, the underpinning has been reinforced with new metal around the entire bottom of the home. The spacious yard, spanning over half an acre, offers ample room for entertaining or accommodating pets.

  5. 2026-04-15
    status Pending
    Show marketing remark (455 chars)

    Back on the market at no fault of the seller. This freshly updated home at 303 Trail Court, Williamston, SC, boasts two bedrooms and two full bathrooms, all featuring brand new LVP flooring. The kitchen cabinets and appliances are also brand new. Additionally, the underpinning has been reinforced with new metal around the entire bottom of the home. The spacious yard, spanning over half an acre, offers ample room for entertaining or accommodating pets.

  6. 2026-04-15
    historical Active Under Contract 455-char remark
    Show marketing remark (455 chars)

    Back on the market at no fault of the seller. This freshly updated home at 303 Trail Court, Williamston, SC, boasts two bedrooms and two full bathrooms, all featuring brand new LVP flooring. The kitchen cabinets and appliances are also brand new. Additionally, the underpinning has been reinforced with new metal around the entire bottom of the home. The spacious yard, spanning over half an acre, offers ample room for entertaining or accommodating pets.

  7. 2026-04-02
    status Active 455-char remark
    Show marketing remark (455 chars)

    Back on the market at no fault of the seller. This freshly updated home at 303 Trail Court, Williamston, SC, boasts two bedrooms and two full bathrooms, all featuring brand new LVP flooring. The kitchen cabinets and appliances are also brand new. Additionally, the underpinning has been reinforced with new metal around the entire bottom of the home. The spacious yard, spanning over half an acre, offers ample room for entertaining or accommodating pets.

  8. 2026-04-02
    status Active
    Show marketing remark (455 chars)

    Back on the market at no fault of the seller. This freshly updated home at 303 Trail Court, Williamston, SC, boasts two bedrooms and two full bathrooms, all featuring brand new LVP flooring. The kitchen cabinets and appliances are also brand new. Additionally, the underpinning has been reinforced with new metal around the entire bottom of the home. The spacious yard, spanning over half an acre, offers ample room for entertaining or accommodating pets.

  9. 2026-03-28
    status Pending
    Show marketing remark (455 chars)

    Back on the market at no fault of the seller. This freshly updated home at 303 Trail Court, Williamston, SC, boasts two bedrooms and two full bathrooms, all featuring brand new LVP flooring. The kitchen cabinets and appliances are also brand new. Additionally, the underpinning has been reinforced with new metal around the entire bottom of the home. The spacious yard, spanning over half an acre, offers ample room for entertaining or accommodating pets.

  10. 2026-03-28
    historical Active Under Contract 455-char remark
    Show marketing remark (455 chars)

    Back on the market at no fault of the seller. This freshly updated home at 303 Trail Court, Williamston, SC, boasts two bedrooms and two full bathrooms, all featuring brand new LVP flooring. The kitchen cabinets and appliances are also brand new. Additionally, the underpinning has been reinforced with new metal around the entire bottom of the home. The spacious yard, spanning over half an acre, offers ample room for entertaining or accommodating pets.

  11. 2025-12-09
    listed $120,000 Active 455-char remark
    Show marketing remark (455 chars)

    Back on the market at no fault of the seller. This freshly updated home at 303 Trail Court, Williamston, SC, boasts two bedrooms and two full bathrooms, all featuring brand new LVP flooring. The kitchen cabinets and appliances are also brand new. Additionally, the underpinning has been reinforced with new metal around the entire bottom of the home. The spacious yard, spanning over half an acre, offers ample room for entertaining or accommodating pets.

  12. 2025-12-09
    listed $120,000 Active
    Show marketing remark (455 chars)

    Back on the market at no fault of the seller. This freshly updated home at 303 Trail Court, Williamston, SC, boasts two bedrooms and two full bathrooms, all featuring brand new LVP flooring. The kitchen cabinets and appliances are also brand new. Additionally, the underpinning has been reinforced with new metal around the entire bottom of the home. The spacious yard, spanning over half an acre, offers ample room for entertaining or accommodating pets.

  13. 2025-02-12
    soldstatus $39,900 Closed 381-char remark
    Show marketing remark (381 chars)

    Investor special. Two bedroom, two bathroom single wide mobile home that needs repairs. This property was inherited, seller has never lived in home. Sold AS IS, clear title. Seller is not sure if the HVAC is operational nor does she have any information on the septic. District 1 schools. Please use caution on deck to front door. Located off of Highway 29 North and close to I-85.

  14. 2025-01-29
    status Pending 381-char remark
    Show marketing remark (381 chars)

    Investor special. Two bedroom, two bathroom single wide mobile home that needs repairs. This property was inherited, seller has never lived in home. Sold AS IS, clear title. Seller is not sure if the HVAC is operational nor does she have any information on the septic. District 1 schools. Please use caution on deck to front door. Located off of Highway 29 North and close to I-85.

  15. 2025-01-28
    listed $39,900 Active 381-char remark
    Show marketing remark (381 chars)

    Investor special. Two bedroom, two bathroom single wide mobile home that needs repairs. This property was inherited, seller has never lived in home. Sold AS IS, clear title. Seller is not sure if the HVAC is operational nor does she have any information on the septic. District 1 schools. Please use caution on deck to front door. Located off of Highway 29 North and close to I-85.

  16. 2002-12-03
    soldstatus $22,205

ⓘ 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
$447 · $37/mo
Projected year-2 tax
$684 · $57/mo
Expected delta
+$237/yr (+$20/mo · 52.9%)

ⓘ 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 ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 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
$14,438
− Mortgage interest
−$6,722
− Property taxes
−$447
− Insurance
−$600
− Repairs & maintenance
−$1,155
− Management
−$1,155
− Depreciation
−$3,491
Taxable income
$868
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$208
After-tax cash flow
$2,599/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 01
NCES district ID
4500780
Math proficiency
58% ▼ -6.00%
Reading proficiency
60% ▼ -1.00%
Median HH income
$52,196
Composite
50.46/100
National rank
#1861
State rank
#3 of 80 in SC

Livability — Williamston

Score
72/100
State rank
#43
US rank
#6133

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
14,426

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 (79%)
Race & ethnicity
White 79% Hispanic / Latino 10% Two or more races 7% Black 6%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Serbian 4% Slovak 2% Lithuanian 2%
Foreign-born
8% · Canada, Guatemala
Languages at home
90% English-only · Spanish 9%

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
▼ -60.07%
Current HPI
260.8468
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

+440.4% since first listed
16 events — show timeline
  • 2026-05-06 Pending WUMLS
  • 2026-05-06 Pending Greater Greenville MLS
  • 2026-04-20 Relisted Greater Greenville MLS
  • 2026-04-20 Relisted WUMLS
  • 2026-04-15 Pending Greater Greenville MLS
  • 2026-04-15 Contingent WUMLS
  • 2026-04-02 Relisted WUMLS
  • 2026-04-02 Relisted Greater Greenville MLS
  • 2026-03-28 Pending Greater Greenville MLS
  • 2026-03-28 Contingent WUMLS
  • 2025-12-09 Listed $120,000 Greater Greenville MLS
  • 2025-12-09 Listed $120,000 WUMLS
  • 2025-02-12 Sold (MLS) $39,900 WUMLS
  • 2025-01-29 Pending WUMLS
  • 2025-01-28 Listed $39,900 WUMLS
  • 2002-12-03 Sold (Public Records) $22,205 Public Records

Property tax history

+4.1%/yr

Latest (2025): $447 · +19.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…