CashFlowRE
Sign in Sign up
No image
F Composite 30.93
Why this score? — see what drove the F 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 +8.1/30.0
  • ARV discount +5.4/15.0
  • Rent growth +3.9/5.0
  • Schools +3.9/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.2/10.0
  • 1% rule +1.4/10.0
  • Appreciation +0.0/10.0

$335,015

134 Edgewood Farms Ct · Easley, SC 29640
3 bd · 3.0 ba · 1,684 sqft · SingleFamily public records · 32 Days on market
Built 2022 9,583 sqft lot Est $320k · at est. $46/mo HOA · 2% of rent

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

Listing remarks MLS

Welcome to The Prelude - Dream Founder Series at Edgewood Farms — Come and be a part of our warm, family-friendly community in beautiful state of South Carolina. This beautiful home has 5 bedrooms, 3 baths, 2-car garages, loft upstairs and it's 2,428 sq. ft. of thoughtfully designed living space. With a stunning elevation that has just enough stone to make your house stand out from the rest. This home also has a stunning covered porch, allowing you to create the perfect home to fit your lifestyle.

Key facts

  • 9,583 sq ft lot
  • 2 garage spots
  • Listed 31 days

Property features AI

Finance

  • Other: Community amenities include lights, cable TV access, and pet-friendly policy
  • HOA & community: Homeowners association present; HOA covers common area electricity and street lights; governed by bylaws

Exterior

  • Parking: Attached 2-car garage; Paved concrete driveway
  • Utilities: Public water; Gas tankless water heater; Public sewer; Private garbage pickup; Attached garage
  • Home design: Two-story home; Model: Prelude; Under construction
  • Construction: Slab foundation
  • Exterior features: Patio; Tilt-out windows; Vinyl/aluminum trim; Thermal windows; Architectural roof; Vinyl siding

Interior

  • Kitchen: Cooktop (gas); Oven (gas); Built-in microwave; Dishwasher; Garbage disposal; Pantry
  • Bedrooms: Primary suite on second level with double sink, full bath and shower-only; Main level contains 1 bedroom; Primary bedroom approx. 17 x 12; Second bedroom approx. 12 x 11; Third bedroom approx. 11 x 11; Fourth bedroom approx. 12 x 10
  • Flooring: Carpet; Luxury vinyl tile/plank
  • Bathrooms: Three full bathrooms total; One full bathroom on the main level
  • Heating & cooling: Natural gas heating and heat pump; Central forced air cooling (electric)
  • Interior features: Attic stairs (disappearing); Cable available; 9+ ft smooth ceilings; Granite countertops; Open floor plan; Smoke detector; Walk-in closet; Pantry closet; Radon mitigation system; No fireplace
  • Laundry & utility: Laundry on second floor with walk-in area; Washer connection; Electric dryer hookup

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/3.0-bath single-family listed at $335k.

Deal economics

  • At list price, monthly cash flow is $-323 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $278k (17.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $215k (36.0% below list).
  • Recommended offer: $215k (36.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.1% vs local median 4.0% in Easley — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 71/100 on livability (#47 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities D, commute 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: West End Elementary (math 41% / reading 47%, grade F, #239 of 597 statewide, top 41%, 622 students, 100% FRL) — zoned schools average 100% FRL vs 42% district-wide (58 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+5.7%/yr); 229 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 1,440 units permitted in Pickens County in 2024 (245 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($62k/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 $2k of loan paydown is wiped out by about $10k 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

  • It's been on market 32 days — a 3% lower offer ($325k) 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 $67k; list at $335k implies a 400% gain — meaningful room to come down on a strong offer.
Recommended offer $214,558 (36.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 36% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.64%
Cap rate
5.14%
Cash-on-cash
-4.13%
DSCR
0.82
GRM
13.0

CMA / ARV

ARV (on-the-fly)
$319,960
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
168 Edgewood Rd 0.06mi 3/2.0 1,775 (+5%) 12mo $435,000 $245 74
112 Snipe Ln 0.61mi 3/2.0 1,639 (-3%) 9mo $205,000 $125 55
190 Quail Haven Dr 0.70mi 3/2.0 1,708 (+1%) 21mo $260,000 $152 44
104 N Adams Ct 0.67mi 3/2.0 1,447 (-14%) 17mo $275,000 $190 27

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 · 5.69% rent growth · sell at horizon

5-year hold
IRR
-20.8%
Equity multiple
0.26×
Total profit
$-69,040
Equity at exit
$49,952
10-year hold
IRR
-9.7%
Equity multiple
0.35×
Total profit
$-61,354
Equity at exit
$28,966

Cash invested: $93,804 (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 29640

Home prices YoY
-28.0%
Rents YoY
5.7%
Active inventory
229
Price-to-rent
13.0×

Monthly cashflow live

Estimated rent
$2,146 high interval (Pro) →
Mortgage (P&I)
$1,757
Tax from tax record
$75 /mo · $906/yr
Insurance
$140
HOA
$46
Vacancy / Maint / Mgmt
$451
Net cashflow
$-323

Break-even live

Break-even rent $2,554
Max offer price $277,971
Occupancy floor

Sensitivity live

Price -10% $-133 -5% $-228 +0% $-323 +5% $-418 +10% $-513
Rent -10% $-492 -5% $-408 +0% $-323 +5% $-238 +10% $-153
Rate -1.0pp $-154 -0.5pp $-238 base $-323 +0.5pp $-410 +1.0pp $-498

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
$83,754
Closing costs
$10,050
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
234 Turner Pointe Rd Easley, SC 4.0 2.5 1833 $2,160 $1.18 24d 1 0.84mi
130 Cardinal George Ct Easley, SC 3.0 2.5 1833 $2,170 $1.18 24d 1 0.84mi
129 Aurora Ln Easley, SC 3.0 2.5 1407 $1,995 $1.42 11d 1 0.86mi
224 Victory Creek Ln Easley, SC 4.0 2.5 1854 $2,265 $1.22 24d 1 0.91mi
245 Victory Creek Ln Easley, SC 4.0 2.5 1854 $2,265 $1.22 24d 1 0.92mi
233 Victory Creek Ln Easley, SC 4.0 2.5 1854 $2,265 $1.22 4d 1 0.92mi
161 Aurora Ln Easley, SC 3.0 2.5 1407 $1,965 $1.40 3d 1 0.93mi
228 Aurora Ln Easley, SC 4.0 2.5 1854 $2,265 $1.22 4d 1 0.95mi
173 Aurora Ln Easley, SC 3.0 2.5 1429 $1,995 $1.40 3d 1 0.95mi
175 Aurora Ln Easley, SC 4.0 2.5 1854 $2,265 $1.22 3d 1 0.96mi
187 Aurora Ln Easley, SC 4.0 2.5 1854 $2,195 $1.18 24d 1 0.97mi
211 Aurora Ln Easley, SC 3.0 2.5 1833 $2,195 $1.20 19d 1 0.98mi
177 Aurora Ln Easley, SC 3.0 2.5 1429 $1,995 $1.40 22d 1 0.98mi
206 Buxton Ave Easley, SC 4.0 2.5 1931 $2,550 $1.32 3d 1 1.08mi

HOA detail

Monthly dues
$46 · $552/yr

Listing history 5 events

  1. 2026-04-25
    listed $335,015 Active
    Show marketing remark (508 chars)

    Welcome to The Prelude - Dream Founder Series at Edgewood Farms — Come and be a part of our warm, family-friendly community in beautiful state of South Carolina. This beautiful home has 5 bedrooms, 3 baths, 2-car garages, loft upstairs and it's 2,428 sq. ft. of thoughtfully designed living space. With a stunning elevation that has just enough stone to make your house stand out from the rest. This home also has a stunning covered porch, allowing you to create the perfect home to fit your lifestyle.

  2. 2026-04-25
    listed $335,015 Active 508-char remark
    Show marketing remark (508 chars)

    Welcome to The Prelude - Dream Founder Series at Edgewood Farms — Come and be a part of our warm, family-friendly community in beautiful state of South Carolina. This beautiful home has 5 bedrooms, 3 baths, 2-car garages, loft upstairs and it's 2,428 sq. ft. of thoughtfully designed living space. With a stunning elevation that has just enough stone to make your house stand out from the rest. This home also has a stunning covered porch, allowing you to create the perfect home to fit your lifestyle.

  3. 2021-09-20
    soldstatus $67,000
  4. 2005-12-16
    soldstatus $55,000
  5. 1984-09-10
    soldstatus $12,000

ⓘ 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
$906 · $75/mo
Projected year-2 tax
$1,910 · $159/mo
Expected delta
+$1,004/yr (+$84/mo · 110.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$25,747
− Mortgage interest
−$18,766
− Property taxes
−$906
− Insurance
−$1,675
− Repairs & maintenance
−$2,060
− Management
−$2,060
− HOA
−$552
− Depreciation
−$9,746
Taxable loss
−$10,017
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,404
After-tax cash flow
$-1,471/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 — Easley

Score
71/100
State rank
#47
US rank
#6783

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Pickens County · 102,825 people
City population
69,994
Metro
Greenville-Anderson, SC
Population (ZIP)
33,142
Household income
$62,207
Rent vs Own
24.6% rent · 75.4% own
Severe rent burden
789.0

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 (81%)
Race & ethnicity
White 81% Hispanic / Latino 8% Black 8% Two or more races 4%
Hispanic origin (detail)
Mexican 4% Puerto Rican 3%
Common ancestry
Slovak 2% Serbian 2% Italian 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4%

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
▼ -106.69%
Current HPI
274.4751
Rent YoY
▲ 5.69%
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

+2691.8% since first listed
5 events — show timeline
  • 2026-04-25 Listed $335,015 WUMLS
  • 2026-04-25 Listed $335,015 Greater Greenville MLS
  • 2021-09-20 Sold (Public Records) $67,000 Public Records
  • 2005-12-16 Sold (Public Records) $55,000 Public Records
  • 1984-09-10 Sold (Public Records) $12,000 Public Records

Property tax history

+4.7%/yr

Latest (2025): $906 · -8.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…