CashFlowRE
Sign in Sign up
1796 Deaton Dr
C+ Composite 61.54
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 +27.1/30.0
  • DSCR +9.4/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.0/10.0
  • Schools +3.7/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$160,000

1796 Deaton Dr · Lancaster, SC 29720
4 bd · 2.0 ba · 1,440 sqft · Manufactured public records · 23 Days on market
Built 1998 0.25 ac lot

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

Listing remarks

3 bedroom, 2 bath double wide featuring a split-bedroom floor plan, spacious living room plus separate den, and cathedral ceilings in the main living area. The kitchen offers ample cabinet space and opens to the living areas for an easy flow. Enjoy the covered front porch and manageable . 25-acre lot with convenient outdoor space. Great opportunity for buyers looking to make a home their own or add to an investment portfolio.

Key facts

  • Covered front porch
  • Separate den
  • Cathedral ceilings

Tags

SPLIT-BEDROOM FLOOR PLANSPACIOUS LIVING ROOMSEPARATE DENCATHEDRAL CEILINGSAMPLE CABINET SPACECOVERED FRONT PORCH

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Detached carport; Metal carport; Driveway
  • Utilities: County water; County sewer
  • Home design: Manufactured doublewide single-family residence; One level; Crawl space foundation
  • Construction: Vinyl exterior; Manufactured construction
  • Exterior features: Front porch; Concrete and paved road access; Publicly maintained road

Interior

  • Kitchen: Electric range
  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Den with fireplace; 8 total rooms
  • Laundry & utility: Dedicated laundry room

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 4-bed/2.0-bath manufactured listed at $160k.

Deal economics

  • At list price, monthly cash flow is $455 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $158k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.7% vs local median 3.5% in Lancaster — 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 55/100 on livability (#301 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: crime F, amenities F, commute F.
  • Lancaster 01 (rural): math 41% / reading 47% proficiency, ranked #26 of 80 in SC (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Erwin Elementary (math 17% / reading 17%, grade F, #515 of 597 statewide, top 89%, 411 students, 100% FRL); Lancaster High (math 17% / reading 70%, grade F, #171 of 196 statewide, top 87%, 1,463 students, 86% FRL) — zoned schools average 93% FRL vs 47% district-wide (46 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 30% at this address vs 44% district-wide (-14 pts) — the specific schools serving this property underperform the Lancaster 01 average; the district grade overstates school quality for this exact location.
  • Market conditions: 685 active listings in the ZIP; 976 units permitted in Lancaster County in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($63k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Lancaster County population projected at +40% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $45k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($158k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 51% 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 $157,600 (1.5% below list)

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. 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?
  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
1.10%
Cap rate
9.70%
Cash-on-cash
12.18%
DSCR
1.54
GRM
7.6

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
1.7%
Equity multiple
1.07×
Total profit
$2,962
Equity at exit
$23,857
10-year hold
IRR
11.3%
Equity multiple
1.88×
Total profit
$39,565
Equity at exit
$13,834

Cash invested: $44,800 (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 29720

Home prices YoY
-28.2%
Active inventory
685
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,762 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$32 /mo · $378/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$370
Net cashflow
$455

Break-even live

Break-even rent $1,186
Max offer price $160,000
Occupancy floor 69%

Sensitivity live

Price -10% $545 -5% $500 +0% $455 +5% $410 +10% $364
Rent -10% $316 -5% $385 +0% $455 +5% $524 +10% $594
Rate -1.0pp $535 -0.5pp $495 base $455 +0.5pp $413 +1.0pp $371

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
$40,000
Closing costs
$4,800
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 15 events

  1. 2026-06-21
    days on market $160,000 Active 23 DOM
  2. 2026-06-18
    days on market $160,000 Active 20 DOM
  3. 2026-06-17
    days on market $160,000 Active 19 DOM
  4. 2026-06-16
    days on market $160,000 Active 18 DOM
  5. 2026-06-15
    days on market $160,000 Active 17 DOM
  6. 2026-06-13
    days on market $160,000 Active 15 DOM
  7. 2026-06-09
    days on market $160,000 Active 11 DOM
  8. 2026-06-08
    days on market $160,000 Active 10 DOM
  9. 2026-06-07
    days on market $160,000 Active 9 DOM
  10. 2026-06-04
    days on market $160,000 Active 6 DOM
  11. 2026-06-03
    days on market $160,000 Active 5 DOM
  12. 2026-06-02
    days on market $160,000 Active 4 DOM
  13. 2026-06-01
    days on market $160,000 Active 3 DOM
  14. 2026-05-31
    days on market $160,000 Active 2 DOM
  15. 2026-05-28
    listed $160,000 Active

ⓘ 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
$378 · $32/mo
Projected year-2 tax
$912 · $76/mo
Expected delta
+$534/yr (+$44/mo · 141.2%)

ⓘ 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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 51% 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
$21,145
− Mortgage interest
−$8,962
− Property taxes
−$378
− Insurance
−$800
− Repairs & maintenance
−$1,692
− Management
−$1,692
− Depreciation
−$4,655
Taxable income
$2,966
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$712
After-tax cash flow
$4,746/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
Lancaster 01
NCES district ID
4502580
Math proficiency
41% ▼ -7.00%
Reading proficiency
47% ▼ -1.00%
Median HH income
$44,165
Composite
37.23/100
National rank
#4462
State rank
#26 of 80 in SC

Livability — Lancaster

Score
55/100
State rank
#301
US rank
#23178

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lancaster County · 91,213 people
City population
53,584
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
53,584
Household income
$62,969
Rent vs Own
20.2% rent · 79.8% own
Severe rent burden
1158.0

Population outlook (Lancaster County) Hauer SSP2

Today (2025)
105,572 people
By 2030
114,865 · +8.8%
By 2040
132,268 · +25.3%
By 2050
148,252 · +40.4%
By 2075
182,540 · +72.9%
By 2100
202,237 · +91.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (62%)
Race & ethnicity
White 62% Black 26% Hispanic / Latino 8% Two or more races 5%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 3% Serbian 2% Romanian 1%
Foreign-born
6% · Canada
Languages at home
91% English-only · Spanish 7% Other Indo-European 1%

Political lean MEDSL · Lancaster

2024 margin
Strong R (+24.8) · D 37.0% · R 61.8% · Other 1.2%
2008→2024 swing
-9.9pp toward R · 2008: -14.9pp · 2024: -24.8pp
All cycles
2024: R+24.8 2020: R+22.8 2016: R+25.5 2012: R+18.0 2008: R+14.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -95.90%
Current HPI
244.328
Rent YoY
Metro
Charlotte-Concord-Gastonia, NC-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
  • 2026-05-28 Listed $160,000 CANOPYMLS as Distributed by MLS Grid

Property tax history

+1.8%/yr

Latest (2025): $378 · +9.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…