CashFlowRE
Sign in Sign up
100 Lipscomb St
B- Composite 68.64
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
  • Livability +3.3/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$72,500

100 Lipscomb St · Gaffney, SC 29340
3 bd · 1.0 ba · 1,352 sqft · SingleFamily public records · 24 Days on market
Built 1931 8,276 sqft lot

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

Listing remarks MLS

Potential three bedroom, one bathroom home waiting to be restored. Perfect for a future rental or investment opportunity. Snag this home ready for rehab!

Key facts

  • Corner lot
  • 8,276 sq ft lot
  • Built 1931

Tags

CORNER LOTINVESTMENT OPPORTUNITY

Property features AI

Finance

  • Other: Lot size: 0.19 acres
  • Financial info: Tax details provided: annual tax amount available
  • HOA & community: HOA details not provided

Exterior

  • Parking: Parking details not provided
  • Security: Security details not provided
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property; Finished living area above grade: 1,352
  • Construction: Construction details not provided
  • Exterior features: Porch; Corner lot

Interior

  • Kitchen: Kitchen details not provided
  • Bedrooms: Bedroom count not provided
  • Flooring: Flooring details not provided
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heating and cooling details not provided
  • Interior features: Basement: None
  • Laundry & utility: Laundry details not provided

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/1.0-bath single-family listed at $72k.

Deal economics

  • At list price, monthly cash flow is $440 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $72k).
  • Recommended offer: $71k (1.5% below list) — sets the bar for market timing.
  • Cap rate 13.6% vs local median 2.6% in Gaffney — 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 66/100 on livability (#112 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: amenities D+, crime D, commute F.
  • Cherokee 01 (rural): math 29% / reading 40% proficiency, ranked #47 of 80 in SC (top 59%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Limestone-Central Elementary (math 27% / reading 32%, grade F, #399 of 597 statewide, top 69%, 490 students, 100% FRL); Gaffney Middle (math 25% / reading 37%, grade F, #128 of 229 statewide, top 58%, 921 students, 100% FRL); Gaffney High (math 40% / reading 75%, grade C, #116 of 196 statewide, top 59%, 1,838 students, 84% FRL) — zoned schools average 95% FRL vs 64% district-wide (31 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 160 active listings in the ZIP; 1 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 200 units permitted in Cherokee County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($44k/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 $501 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($71k) 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 $50k; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1931 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $71,412 (1.5% below list)

Questions for the listing agent

  1. Built in 1931 — 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 D 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
1.58%
Cap rate
13.58%
Cash-on-cash
26.02%
DSCR
2.16
GRM
5.3

CMA / ARV

ARV (on-the-fly)
$182,520
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
512 E Jefferies St 0.14mi 2/1.0 (-1) 1,436 (+6%) 1mo $140,000 $97 77
1103 Elmore St 0.41mi 3/2.0 1,292 (-4%) 2mo $247,000 $191 68
362 E Floyd Baker Blvd 0.29mi 3/1.0 1,205 (-11%) 4mo $76,000 $63 65
317 Sycamore St St 0.52mi 3/2.0 1,447 (+7%) 1mo $189,000 $131 59
129 Hetty Hill St St 0.54mi 3/2.0 1,328 (-2%) 16mo $192,500 $145 55
224 Hill St 0.49mi 2/1.0 (-1) 1,180 (-13%) 6mo $65,000 $55 46
301 Sycamore St 0.45mi 3/2.0 1,192 (-12%) 12mo $235,000 $197 45
205 E Robinson St 0.69mi 3/2.0 1,452 (+7%) 7mo $199,900 $138 45
1652 E Frederick St 0.69mi 3/1.0 1,240 (-8%) 16mo $90,000 $73 41
600 Hetty Hill St 0.67mi 3/1.5 1,171 (-13%) 11mo $145,000 $124 35
129 Granite Dr Dr 0.65mi 3/2.0 1,178 (-13%) 15mo $158,900 $135 32
607 Holly St 0.69mi 2/1.0 (-1) 1,187 (-12%) 14mo $185,000 $156 31

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
19.7%
Equity multiple
1.80×
Total profit
$16,282
Equity at exit
$10,810
10-year hold
IRR
28.0%
Equity multiple
3.48×
Total profit
$50,253
Equity at exit
$6,268

Cash invested: $20,300 (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 29340

Home prices YoY
-29.7%
Active inventory
160
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,142 medium interval (Pro) →
Mortgage (P&I)
$380
Tax from tax record
$51 /mo · $618/yr
Insurance
$30
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$440

Break-even live

Break-even rent $585
Max offer price $72,500
Occupancy floor 56%

Sensitivity live

Price -10% $481 -5% $461 +0% $440 +5% $420 +10% $399
Rent -10% $350 -5% $395 +0% $440 +5% $485 +10% $530
Rate -1.0pp $477 -0.5pp $459 base $440 +0.5pp $421 +1.0pp $402

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
$18,125
Closing costs
$2,175
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
506 S Oliver St Gaffney, SC 1.0–2.0 1.0 900 $955 $1.06 17d 5 0.96mi

Listing history 19 events

  1. 2026-06-21
    days on market $72,500 Active 24 DOM
  2. 2026-06-19
    days on market $72,500 Active 22 DOM
  3. 2026-06-18
    days on market $72,500 Active 21 DOM
  4. 2026-06-17
    days on market $72,500 Active 20 DOM
  5. 2026-06-16
    days on market $72,500 Active 19 DOM
  6. 2026-06-15
    days on market $72,500 Active 18 DOM
  7. 2026-06-14
    days on market $72,500 Active 16 DOM
  8. 2026-06-13
    days on market $72,500 Active 15 DOM
  9. 2026-06-10
    days on market $72,500 Active 13 DOM
  10. 2026-06-09
    days on market $72,500 Active 12 DOM
  11. 2026-06-08
    days on market $72,500 Active 11 DOM
  12. 2026-06-07
    days on market $72,500 Active 10 DOM
  13. 2026-06-02
    days on market $72,500 Active 5 DOM
  14. 2026-06-01
    days on market $72,500 Active 4 DOM
  15. 2026-05-31
    days on market $72,500 Active 3 DOM
  16. 2026-05-30
    days on market $72,500 Active 2 DOM
  17. 2026-05-28
    listed $72,500 Active 153-char remark
    Show marketing remark (153 chars)

    Potential three bedroom, one bathroom home waiting to be restored. Perfect for a future rental or investment opportunity. Snag this home ready for rehab!

  18. 2026-05-28
    listed $72,500 Active
    Show marketing remark (153 chars)

    Potential three bedroom, one bathroom home waiting to be restored. Perfect for a future rental or investment opportunity. Snag this home ready for rehab!

  19. 2005-08-23
    soldstatus $50,000

ⓘ 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
$618 · $51/mo
Projected year-2 tax
$618 · $51/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 ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 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
$13,703
− Mortgage interest
−$4,061
− Property taxes
−$618
− Insurance
−$362
− Repairs & maintenance
−$1,096
− Management
−$1,096
− Depreciation
−$2,109
Taxable income
$4,360
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,046
After-tax cash flow
$4,236/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
Cherokee 01
NCES district ID
4501500
Math proficiency
29% ▼ -9.00%
Reading proficiency
40% ▼ -2.00%
Median HH income
$34,262
Composite
28.39/100
National rank
#6768
State rank
#47 of 80 in SC

Livability — Gaffney

Score
66/100
State rank
#112
US rank
#11549

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gaffney, SC
County
Cherokee County · 41,410 people
City population
41,410
Metro
Gaffney, SC
Population (ZIP)
20,763
Household income
$44,123
Rent vs Own
24.2% rent · 75.8% own
Severe rent burden
257.0

Population outlook (Cherokee County) Hauer SSP2

Today (2025)
58,602 people
By 2030
59,336 · +1.3%
By 2040
60,266 · +2.8%
By 2050
60,314 · +2.9%
By 2075
59,276 · +1.2%
By 2100
53,788 · -8.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Black 22% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Slovak 2% Serbian 2% Italian 2%
Foreign-born
2% · Canada, China
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Cherokee

2024 margin
Solid R (+51.4) · D 23.9% · R 75.3%
2008→2024 swing
-22.0pp toward R · 2008: -29.3pp · 2024: -51.4pp
All cycles
2024: R+51.4 2020: R+43.8 2016: R+41.7 2012: R+29.3 2008: R+29.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -85.24%
Current HPI
201.4272
Rent YoY
Metro
Gaffney, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+45.0% since first listed
3 events — show timeline
  • 2026-05-28 Listed $72,500 SPMLS
  • 2026-05-28 Listed $72,500 CCMLS
  • 2005-08-23 Sold (Public Records) $50,000 Public Records

Property tax history

+13.9%/yr

Latest (2025): $618 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…