CashFlowRE
Sign in Sign up
9 N Prince St
C- Composite 54.7
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 +20.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.4/10.0
  • 1% rule +4.4/10.0
  • Appreciation +4.0/10.0
  • Schools +3.9/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$159,999

9 N Prince St · Anderson, SC 29624
2 bd · 2.0 ba · 1,253 sqft · Other public records · 35 Days on market

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

Listing remarks MLS

The ranch house is located in Anderson, SC. Single-level house with porch and fenced yard. The house is listed without interior access due to the floor needing some repairs. All offers must be submitted by a buyer's agent using an online offer management system. Asbestos siding, corner lot, and fenced. Sold as is condition. Property is under H & B with a current due date of 6/3/2024 11:59:00 PM Mountain Time.

Key facts

  • New kitchen
  • New plumbing
  • New flooring

Tags

NEW KITCHENNEW APPLIANCESNEW FLOORINGFULLY UPDATED BATHROOMSTOTAL INFRASTRUCTURE UPGRADENEW PLUMBING

Property features AI

Finance

  • HOA & community: No HOA fees

Exterior

  • Parking: Driveway parking with gravel surface
  • Utilities: Public water; Public sewer; Public garbage pickup
  • Home design: Single-story residence; Residential property (lead-based paint and residential disclosures required); Approximate age: 50+ years
  • Construction: Vinyl siding exterior; Architectural roof; Crawl space foundation
  • Exterior features: Front porch; Corner lot; Fenced yard

Interior

  • Kitchen: Kitchen approximately 11 x 14; Dishwasher; Refrigerator; Electric oven; Range hood
  • Bedrooms: Two main-level bedrooms; Primary bedroom on main level with shower-only full bath (primary suite); Primary bedroom about 11 x 12; Second bedroom about 15 x 16
  • Flooring: Carpet; Ceramic tile; Laminate flooring
  • Bathrooms: Two full bathrooms (both on main level)
  • Heating & cooling: Electric forced-air heating; Central forced cooling; Electric water heater
  • Interior features: 9+ foot ceilings; No fireplace
  • Laundry & utility: Main-level walk-in laundry

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 other listed at $160k.

Deal economics

  • At list price, monthly cash flow is $201 ($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 $151k (5.6% below list).
  • Recommended offer: $151k (5.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.8% vs local median 3.3% 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: Varennes Elementary (math 18% / reading 18%, grade F, #508 of 597 statewide, top 86%, 370 students, 100% FRL) — zoned schools average 100% FRL vs 52% district-wide (48 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 18% at this address vs 46% district-wide (-28 pts) — the specific schools serving this property underperform the Anderson 05 average; the district grade overstates school quality for this exact location.
  • Market conditions: 117 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,255 units permitted in Anderson County in 2024 (0 in 5+ unit buildings).
  • At $1,510/mo this rent would consume 59% of the median local household income ($31k/yr) (locally 843% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-2.1%/yr); year-one equity from $1k of loan paydown is wiped out by about $3k 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 35 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y 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 $46k; list at $160k implies a 248% 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 $151,047 (5.6% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  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. 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
0.94%
Cap rate
7.80%
Cash-on-cash
5.38%
DSCR
1.24
GRM
8.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-2.06% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-3.8%
Equity multiple
0.85×
Total profit
$-6,814
Equity at exit
$30,637
10-year hold
IRR
4.3%
Equity multiple
1.36×
Total profit
$16,007
Equity at exit
$25,767

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 29624

Home prices YoY
-0.5%
Active inventory
117
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,510 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$87 /mo · $1,042/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$317
Net cashflow
$201

Break-even live

Break-even rent $1,256
Max offer price $159,999
Occupancy floor 82%

Sensitivity live

Price -10% $291 -5% $246 +0% $201 +5% $155 +10% $110
Rent -10% $81 -5% $141 +0% $201 +5% $260 +10% $320
Rate -1.0pp $281 -0.5pp $241 base $201 +0.5pp $159 +1.0pp $117

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.

Rent comps 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
201 S Murray Ave Anderson, SC 1.0–2.0 1.0–2.0 1010 $2,200 $2.18 3d 1 1.06mi
203B Cromer Rd Anderson, SC 2.0 1.5 1000 $1,395 $1.40 3d 1 1.37mi
1208 W Whitner St Anderson, SC 3.0 2.0 1432 $1,450 $1.01 15d 1 1.46mi
509 N Fant St Anderson, SC 3.0 1.5 1500 $1,450 $0.97 22d 1 1.47mi

Listing history 18 events

  1. 2026-06-05
    status $159,999 Pending 35 DOM
  2. 2026-06-03
    days on market $159,999 Active 35 DOM
  3. 2026-06-03
    days on market $159,999 Active 34 DOM
  4. 2026-06-01
    days on market $159,999 Active 33 DOM
  5. 2026-05-31
    days on market $159,999 Active 32 DOM
  6. 2026-04-29
    listed $159,999 Active
  7. 2025-08-26
    historical
  8. 2025-08-01
    price $100,000
  9. 2025-07-23
    listed $110,000 Active
  10. 2024-06-25
    soldstatus $46,000 Sold 417-char remark
    Show marketing remark (417 chars)

    The ranch house is located in Anderson, SC. Single-level house with porch and fenced yard. The house is listed without interior access due to the floor needing some repairs. All offers must be submitted by a buyer's agent using an online offer management system. Asbestos siding, corner lot, and fenced. Sold as is condition. Property is under H & B with a current due date of 6/3/2024 11:59:00 PM Mountain Time.

  11. 2024-06-10
    status Pending 417-char remark
    Show marketing remark (417 chars)

    The ranch house is located in Anderson, SC. Single-level house with porch and fenced yard. The house is listed without interior access due to the floor needing some repairs. All offers must be submitted by a buyer's agent using an online offer management system. Asbestos siding, corner lot, and fenced. Sold as is condition. Property is under H & B with a current due date of 6/3/2024 11:59:00 PM Mountain Time.

  12. 2024-05-23
    price $49,900 417-char remark
    Show marketing remark (417 chars)

    The ranch house is located in Anderson, SC. Single-level house with porch and fenced yard. The house is listed without interior access due to the floor needing some repairs. All offers must be submitted by a buyer's agent using an online offer management system. Asbestos siding, corner lot, and fenced. Sold as is condition. Property is under H & B with a current due date of 6/3/2024 11:59:00 PM Mountain Time.

  13. 2024-04-16
    price $59,900 417-char remark
    Show marketing remark (417 chars)

    The ranch house is located in Anderson, SC. Single-level house with porch and fenced yard. The house is listed without interior access due to the floor needing some repairs. All offers must be submitted by a buyer's agent using an online offer management system. Asbestos siding, corner lot, and fenced. Sold as is condition. Property is under H & B with a current due date of 6/3/2024 11:59:00 PM Mountain Time.

  14. 2024-03-06
    price $69,900 417-char remark
    Show marketing remark (417 chars)

    The ranch house is located in Anderson, SC. Single-level house with porch and fenced yard. The house is listed without interior access due to the floor needing some repairs. All offers must be submitted by a buyer's agent using an online offer management system. Asbestos siding, corner lot, and fenced. Sold as is condition. Property is under H & B with a current due date of 6/3/2024 11:59:00 PM Mountain Time.

  15. 2024-02-08
    price $74,900 417-char remark
    Show marketing remark (417 chars)

    The ranch house is located in Anderson, SC. Single-level house with porch and fenced yard. The house is listed without interior access due to the floor needing some repairs. All offers must be submitted by a buyer's agent using an online offer management system. Asbestos siding, corner lot, and fenced. Sold as is condition. Property is under H & B with a current due date of 6/3/2024 11:59:00 PM Mountain Time.

  16. 2024-01-13
    price $84,900 417-char remark
    Show marketing remark (417 chars)

    The ranch house is located in Anderson, SC. Single-level house with porch and fenced yard. The house is listed without interior access due to the floor needing some repairs. All offers must be submitted by a buyer's agent using an online offer management system. Asbestos siding, corner lot, and fenced. Sold as is condition. Property is under H & B with a current due date of 6/3/2024 11:59:00 PM Mountain Time.

  17. 2023-12-04
    listed $93,600 Active 417-char remark
    Show marketing remark (417 chars)

    The ranch house is located in Anderson, SC. Single-level house with porch and fenced yard. The house is listed without interior access due to the floor needing some repairs. All offers must be submitted by a buyer's agent using an online offer management system. Asbestos siding, corner lot, and fenced. Sold as is condition. Property is under H & B with a current due date of 6/3/2024 11:59:00 PM Mountain Time.

  18. 2002-04-18
    soldstatus $20,000

ⓘ 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
$1,042 · $87/mo
Projected year-2 tax
$1,042 · $87/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 4/10 Moderate FEMA zone X (unshaded) · 22% 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 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 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
$18,126
− Mortgage interest
−$8,962
− Property taxes
−$1,042
− Insurance
−$800
− Repairs & maintenance
−$1,450
− Management
−$1,450
− Depreciation
−$4,655
Taxable loss
−$233
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$56
After-tax cash flow
$2,465/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
Metro
Greenville-Anderson, SC
Population (ZIP)
13,498
Household income
$30,549
Rent vs Own
48.8% rent · 51.2% own
Severe rent burden
843.0

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
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 44% Black 41% Hispanic / Latino 10% Two or more races 7%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Serbian 1% Lithuanian 1% Italian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4%

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
▼ -2.06%
Current HPI
406.0533
Rent YoY
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

+700.0% since first listed
13 events — show timeline
  • 2026-04-29 Listed $159,999 Greater Greenville MLS
  • 2025-08-26 Listing Removed Greater Greenville MLS
  • 2025-08-01 Price Changed $100,000 Greater Greenville MLS
  • 2025-07-23 Listed $110,000 Greater Greenville MLS
  • 2024-06-25 Sold (MLS) $46,000 WUMLS
  • 2024-06-10 Pending WUMLS
  • 2024-05-23 Price Changed $49,900 WUMLS
  • 2024-04-16 Price Changed $59,900 WUMLS
  • 2024-03-06 Price Changed $69,900 WUMLS
  • 2024-02-08 Price Changed $74,900 WUMLS
  • 2024-01-13 Price Changed $84,900 WUMLS
  • 2023-12-04 Listed $93,600 WUMLS
  • 2002-04-18 Sold (Public Records) $20,000 Public Records

Property tax history

+15.5%/yr

Latest (2025): $1,042 · +2504.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…