CashFlowRE
Sign in Sign up
223 Foster St
D Composite 42.4
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 +14.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.5/10.0
  • Schools +3.9/10.0
  • Livability +3.4/5.0
  • 1% rule +3.1/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$180,000

223 Foster St · Anderson, SC 29625
3 bd · 2.0 ba · 1,259 sqft · Other public records · 24 Days on market
Built 2008 6,534 sqft lot

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

Listing remarks

This four-bedroom home is fully renovated and ready to live in right now. Walk in and you'll see modern finishes, solid systems, and a space that actually flows. The open kitchen and living areas connect naturally, so cooking dinner doesn't mean missing the conversation. The bedrooms give you real options. Primary suite, plus three more rooms for guests, a home office, whatever you need. & nbsp; Here's where it gets good. The front porch is your front row seat to the neighborhood. The back porch extends into a substantial backyard that's actually built for living in it. Grill with friends on a Saturday night. Play in your spacious yard or Gather around a fire pit. This is where life ha

Key facts

  • Fully renovated
  • Front porch
  • Fire pit

Tags

FULLY RENOVATEDOPEN KITCHENSUBSTANTIAL BACKYARDFRONT PORCHFIRE PITMINUTES FROM DOWNTOWN

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Facing direction not specified
  • Construction: Built within the last 11–20 years; Vinyl siding; Wood siding; Metal roof; Crawlspace foundation
  • Exterior features: City lot; Not in a subdivision

Interior

  • Bedrooms: 4 main-level bedrooms
  • Bathrooms: 2 full bathrooms (both on the main level)
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: 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 3-bed/2.0-bath other listed at $180k.

Deal economics

  • At list price, monthly cash flow is $52 ($623/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 $145k (19.5% below list).
  • Recommended offer: $145k (19.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 3.2% in Anderson — 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 67/100 on livability (#98 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: amenities C-, crime F, commute 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: New Prospect Elementary (math 33% / reading 29%, grade F, #385 of 597 statewide, top 65%, 464 students, 100% FRL); Westside High (math 53% / reading 75%, grade B-, #92 of 196 statewide, top 48%, 1,769 students, 89% FRL) — zoned schools average 94% FRL vs 52% district-wide (43 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 331 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $1k of loan paydown is wiped out by about $5k 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 24 days — a 2% lower offer ($177k) is reasonable based on typical stale-listing flexibility.
  • 2 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 $45k; list at $180k implies a 300% 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 $144,954 (19.5% 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. 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?
  3. 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?
  4. 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?
  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
0.81%
Cap rate
6.64%
Cash-on-cash
1.24%
DSCR
1.05
GRM
10.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.75% rent growth · sell at horizon

5-year hold
IRR
-16.6%
Equity multiple
0.42×
Total profit
$-29,143
Equity at exit
$26,839
10-year hold
IRR
-12.6%
Equity multiple
0.33×
Total profit
$-33,999
Equity at exit
$15,563

Cash invested: $50,400 (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 29625

Rents YoY
0.8%
Active inventory
331
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,450 high interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$74 /mo · $892/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$304
Net cashflow
$52

Break-even live

Break-even rent $1,384
Max offer price $180,000
Occupancy floor 91%

Sensitivity live

Price -10% $154 -5% $103 +0% $52 +5% $1 +10% $-50
Rent -10% $-63 -5% $-5 +0% $52 +5% $109 +10% $166
Rate -1.0pp $143 -0.5pp $98 base $52 +0.5pp $5 +1.0pp $-42

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
$45,000
Closing costs
$5,400
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1208 W Whitner St Anderson, SC 3.0 2.0 1432 $1,450 $1.01 16d 1 0.40mi
7 O St Anderson, SC 3.0 1.0 1100 $1,275 $1.16 16d 1 0.44mi
1206 Stephens St Anderson, SC 3.0 1.0 1100 $995 $0.90 25d 1 1.06mi
201 S Murray Ave Anderson, SC 1.0–2.0 1.0–2.0 1010 $2,200 $2.18 4d 1 1.22mi
611 Bonham Ct Unit A Anderson, SC 2.0 1.0 963 $1,150 $1.19 25d 1 1.39mi
408 Central Ave Anderson, SC 3.0 2.0 1694 $1,795 $1.06 25d 1 1.43mi
509 N Fant St Anderson, SC 3.0 1.5 1500 $1,450 $0.97 23d 1 1.45mi

Listing history 10 events

  1. 2026-06-03
    statusdays on market $180,000 Pending 24 DOM
  2. 2026-06-03
    days on market $180,000 Active 23 DOM
  3. 2026-06-01
    days on market $180,000 Active 22 DOM
  4. 2026-05-31
    days on market $180,000 Active 21 DOM
  5. 2026-05-16
    status Active
  6. 2026-05-06
    status Pending
  7. 2026-04-30
    listed $180,000 Active
  8. 2025-12-12
    soldstatus $45,000
  9. 2008-08-13
    soldstatus $10,000
  10. 1997-10-10
    soldstatus $10,000

ⓘ 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
$892 · $74/mo
Projected year-2 tax
$1,026 · $86/mo
Expected delta
+$134/yr (+$11/mo · 15.1%)

ⓘ 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 · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% 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
$17,394
− Mortgage interest
−$10,083
− Property taxes
−$892
− Insurance
−$900
− Repairs & maintenance
−$1,392
− Management
−$1,392
− Depreciation
−$5,236
Taxable loss
−$2,500
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$600
After-tax cash flow
$1,223/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 — Anderson

Score
67/100
State rank
#98
US rank
#10772

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Anderson County · 99,076 people
City population
87,992
Metro
Greenville-Anderson, SC
Population (ZIP)
28,012
Household income
$61,960
Rent vs Own
29.4% rent · 70.6% own
Severe rent burden
773.0

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 (75%)
Race & ethnicity
White 75% Black 15% Two or more races 6% Hispanic / Latino 4% Asian 1%
Common ancestry
Serbian 3% Slovak 2% Romanian 1%
Foreign-born
4% · Canada, South Korea
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
▼ -186.36%
Current HPI
307.3451
Rent YoY
▲ 0.75%
Metro
Greenville-Anderson, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+1700.0% since first listed
6 events — show timeline
  • 2026-05-16 Relisted WUMLS
  • 2026-05-06 Pending WUMLS
  • 2026-04-30 Listed $180,000 WUMLS
  • 2025-12-12 Sold (Public Records) $45,000 Public Records
  • 2008-08-13 Sold (Public Records) $10,000 Public Records
  • 1997-10-10 Sold (Public Records) $10,000 Public Records

Property tax history

+3.6%/yr

Latest (2025): $892 · +29.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…