CashFlowRE
Sign in Sign up
136 Wilford St
D Composite 44.63
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 +18.1/30.0
  • DSCR +5.7/10.0
  • 1% rule +4.2/10.0
  • ARV discount +4.0/15.0
  • Schools +3.9/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$95,000

136 Wilford St · Pickens, SC 29671
2 bd · 1.0 ba · 760 sqft · SingleFamily public records · 4 Days on market
Built 1950 6,969 sqft lot Est $88k · 8% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 136 Wilford Street tucked away on a quiet street in Pickens, South Carolina - a hidden Gem with untapped potential. This cozy 3 bedroom, 1 bathroom home on Wilford Street offers something increasingly rare in today's market - genuine potential at an accessible price point. Located in a quiet neighborhood just minutes from downtown Pickens, this property presents an ideal opportunity for an investment - whether you are looking for your first investment purchase or you're a well-seasoned investor, this property deserves your attention. The home sits on a quaint lot that provides just enough outdoor space without overwhelming maintenance. Inside, the property is honest about its con

Key facts

  • Quiet street
  • Outdoor space
  • Quiet neighborhood

Tags

QUIET STREETQUIET NEIGHBORHOODOUTDOOR SPACE

Property features AI

Finance

  • HOA & community: No HOA fees

Exterior

  • Parking: Driveway parking (unpaved); No garage
  • Utilities: Public water; Public sewer; Public garbage pickup; Water heater: Other (see remarks); No garage on property
  • Home design: Single-story residence; Built around 1950; Crawl space foundation
  • Construction: Vinyl siding exterior; Composition shingle roof
  • Exterior features: Front porch; Some storm doors; Vinyl/aluminum trim; Corner lot with some trees; Lot 1/2 acre or less

Interior

  • Kitchen: Kitchen approximately 10 x 8
  • Bedrooms: Primary bedroom on main level (12 x 10); Second bedroom (12 x 7); Third bedroom (11 x 10)
  • Flooring: Ceramic tile; Laminate flooring; Vinyl
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Natural gas heating; Electric cooling
  • Interior features: Ceiling fan; Laminate countertops; No fireplace
  • Laundry & utility: Laundry on 1st floor; No appliances included

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/1.0-bath single-family listed at $95k.

Deal economics

  • At list price, monthly cash flow is $84 ($1k/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 $88k (7.7% below list).
  • Recommended offer: $88k (7.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% vs local median 1.8% in Pickens — 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 74/100 on livability (#33 in SC, #4,762 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: crime D, commute F, employment F.
  • Pickens 01 (rural): math 42% / reading 50% proficiency, ranked #21 of 80 in SC (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hagood Elementary (math 33% / reading 38%, grade F, #335 of 597 statewide, top 57%, 550 students, 82% FRL) — zoned schools average 82% FRL vs 42% district-wide (40 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 173 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 1,440 units permitted in Pickens County in 2024 (245 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Pickens County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1950 — 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 $87,659 (7.7% below list)

Questions for the listing agent

  1. Built in 1950 — 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. 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?
  6. 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.
  7. 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.
  8. 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
0.92%
Cap rate
7.35%
Cash-on-cash
3.79%
DSCR
1.17
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$88,160
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
136 Wilford St 0.00mi 3/1.0 (+1) 775 (+2%) 1mo $90,000 $116 91

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
-10.4%
Equity multiple
0.62×
Total profit
$-10,060
Equity at exit
$14,165
10-year hold
IRR
-1.1%
Equity multiple
0.93×
Total profit
$-1,937
Equity at exit
$8,214

Cash invested: $26,600 (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 29671

Home prices YoY
-11.8%
Active inventory
173
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$877 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$71 /mo · $849/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$184
Net cashflow
$84

Break-even live

Break-even rent $770
Max offer price $95,000
Occupancy floor 85%

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
$23,750
Closing costs
$2,850
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
104 Northway Dr Pickens, SC 2.0–3.0 1.0–1.5 1025 $950 $0.93 12d 4 0.63mi
208 Windwood Dr Unit 22 Pickens, SC 2.0 1.0 750 $925 $1.23 24d 1 0.98mi
208 Windwood Dr Unit 61 Pickens, SC 1.0 1.0 620 $825 $1.33 21d 1 0.98mi
208 Windwood Dr Unit 25 Pickens, SC 2.0 1.0 750 $925 $1.23 21d 1 0.98mi
208 Windwood Dr Unit 48 Pickens, SC 2.0 1.0 750 $900 $1.20 24d 1 0.98mi
208 Windwood Dr Unit 29 Pickens, SC 1.0 1.0 620 $850 $1.37 24d 1 0.98mi
208 Windwood Dr Unit 68 Pickens, SC 1.0 1.0 620 $800 $1.29 24d 1 0.98mi
208 Windwood Dr Unit 70 Pickens, SC 1.0 1.0 600 $725 $1.21 24d 1 0.98mi
208 Windwood Dr Pickens, SC 1.0–2.0 1.0 675 $925 $1.37 12d 11 0.98mi

Listing history 2 events

  1. 2026-05-15
    status Pending
  2. 2026-05-11
    listed $95,000 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
$849 · $71/mo
Projected year-2 tax
$849 · $71/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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$10,519
− Mortgage interest
−$5,321
− Property taxes
−$849
− Insurance
−$475
− Repairs & maintenance
−$842
− Management
−$842
− Depreciation
−$2,764
Taxable loss
−$573
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$137
After-tax cash flow
$1,146/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
Pickens 01
NCES district ID
4503330
Math proficiency
42% ▼ -11.00%
Reading proficiency
50% ▼ -2.00%
Median HH income
$42,534
Composite
38.73/100
National rank
#4130
State rank
#21 of 80 in SC

Livability — Pickens

Score
74/100
State rank
#33
US rank
#4762

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pickens, SC
Population (ZIP)
19,210

Population outlook (Pickens County) Hauer SSP2

Today (2025)
126,530 people
By 2030
128,780 · +1.8%
By 2040
132,151 · +4.4%
By 2050
133,800 · +5.7%
By 2075
137,594 · +8.7%
By 2100
139,784 · +10.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Black 6% Two or more races 3% Asian 1% Hispanic / Latino 1%
Common ancestry
Slovak 2% Italian 2% Serbian 2%
Foreign-born
2% · Canada, China
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Pickens

2024 margin
Solid R (+52.7) · D 23.0% · R 75.6% · Other 1.4%
2008→2024 swing
-6.4pp toward R · 2008: -46.2pp · 2024: -52.7pp
All cycles
2024: R+52.7 2020: R+50.9 2016: R+52.7 2012: R+49.0 2008: R+46.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -41.29%
Current HPI
307.8618
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

2 events — show timeline
  • 2026-05-15 Pending Greater Greenville MLS
  • 2026-05-11 Listed $95,000 Greater Greenville MLS

Property tax history

+20.5%/yr

Latest (2025): $849 · +8.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…