CashFlowRE
Sign in Sign up
1523 Scotch Cross Road East Rd
C+ Composite 61.29
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 +26.5/30.0
  • DSCR +9.1/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.1/10.0
  • Livability +3.2/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,000

1523 Scotch Cross Road East Rd · Greenwood, SC 29649
3 bd · 2.0 ba · 1,448 sqft · Other public records · 75 Days on market
Built 1980 1.16 ac lot ↓ 5% since listing

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

Listing remarks

RENOVATED DOUBLE-WIDE and MOVE-IN READY! Discover peaceful country living on the south end of town with this beautifully updated 4 bedroom, 2 bath home sitting on a little over 1 acre. Tucked back off the road for maximum privacy and offering a spacious yard, this property has the room, updates, and value buyers are looking for! Major Renovations Completed in 2022: New 3-ton HVAC system New hot water heater Updated wiring & plumbing New windows New T-11 wood siding New roof & insulation New front porch Inside, enjoy an inviting layout with plenty of natural light, spacious bedrooms, and room to personalize. With four true bedrooms, this home offers flexibility for a growi

Key facts

  • Spacious yard
  • Maximum privacy
  • Updated wiring

Tags

MAXIMUM PRIVACYSPACIOUS YARDMAJOR RENOVATIONS COMPLETEDNEW HVAC SYSTEMNEW HOT WATER HEATERUPDATED WIRING

Property features AI

Exterior

  • Utilities: Septic tank sewer
  • Home design: Manufactured single-family detached home; Residential property
  • Construction: Approximately 1.16 acres lot size
  • Exterior features: Cleared lot

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Electric cooling
  • Interior features: Electric water heater

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 $159k.

Deal economics

  • At list price, monthly cash flow is $423 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $159k).
  • Recommended offer: $149k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.5% vs local median 3.6% in Greenwood — 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 63/100 on livability (#167 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: amenities D, crime F, commute F.
  • Greenwood 50 (town): math 31% / reading 39% proficiency, ranked #43 of 80 in SC (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Woodfields Elementary (math 24% / reading 26%, grade F, #447 of 597 statewide, top 76%, 758 students, 100% FRL); Brewer Middle (math 22% / reading 33%, grade F, #147 of 229 statewide, top 66%, 617 students, 100% FRL); Greenwood High (math 34% / reading 73%, grade C-, #138 of 196 statewide, top 70%, 1,730 students, 100% FRL) — zoned schools average 100% FRL vs 59% district-wide (41 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 258 active listings in the ZIP; 193 units permitted in Greenwood County in 2024 (0 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($55k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Greenwood County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $45k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 75 days — a 6% lower offer ($149k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,460 (6.0% below list)

Questions for the listing agent

  1. It's been on market 75 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  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
1.21%
Cap rate
9.48%
Cash-on-cash
11.39%
DSCR
1.51
GRM
6.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
0.7%
Equity multiple
1.03×
Total profit
$1,176
Equity at exit
$23,707
10-year hold
IRR
10.3%
Equity multiple
1.80×
Total profit
$35,795
Equity at exit
$13,747

Cash invested: $44,520 (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 29649

Active inventory
258
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,926 medium interval (Pro) →
Mortgage (P&I)
$834
Tax est. 1.5%
$199 /mo · $2,385/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$404
Net cashflow
$423

Break-even live

Break-even rent $1,391
Max offer price $159,000
Occupancy floor 73%

Sensitivity live

Price -10% $532 -5% $477 +0% $423 +5% $368 +10% $313
Rent -10% $270 -5% $346 +0% $423 +5% $499 +10% $575
Rate -1.0pp $503 -0.5pp $463 base $423 +0.5pp $381 +1.0pp $339

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
$39,750
Closing costs
$4,770
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.

Listing history 22 events

  1. 2026-06-22
    days on market $159,000 Active 75 DOM
  2. 2026-06-21
    days on market $159,000 Active 74 DOM
  3. 2026-06-19
    days on market $159,000 Active 72 DOM
  4. 2026-06-18
    days on market $159,000 Active 71 DOM
  5. 2026-06-17
    days on market $159,000 Active 70 DOM
  6. 2026-06-16
    days on market $159,000 Active 69 DOM
  7. 2026-06-15
    days on market $159,000 Active 68 DOM
  8. 2026-06-14
    days on market $159,000 Active 66 DOM
  9. 2026-06-12
    days on market $159,000 Active 65 DOM
  10. 2026-06-09
    days on market $159,000 Active 62 DOM
  11. 2026-06-09
    price $159,000 Active 61 DOM
  12. 2026-06-08
    days on market $179,500 Active 61 DOM
  13. 2026-06-07
    days on market $179,500 Active 60 DOM
  14. 2026-06-07
    days on market $179,500 Active 59 DOM
  15. 2026-06-03
    days on market $179,500 Active 56 DOM
  16. 2026-06-02
    days on market $179,500 Active 55 DOM
  17. 2026-06-01
    days on market $179,500 Active 54 DOM
  18. 2026-05-31
    days on market $179,500 Active 53 DOM
  19. 2026-05-30
    days on market $179,500 Active 52 DOM
  20. 2026-05-01
    price $179,500
  21. 2026-04-08
    listed $189,000 Active
  22. 2025-12-16
    price $188,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$23,109
− Mortgage interest
−$8,906
− Property taxes
−$2,385
− Insurance
−$795
− Repairs & maintenance
−$1,849
− Management
−$1,849
− Depreciation
−$4,625
Taxable income
$2,700
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$648
After-tax cash flow
$4,423/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
Greenwood 50
NCES district ID
4502340
Math proficiency
31% ▼ -4.00%
Reading proficiency
39% ▲ 2.00%
Median HH income
$37,663
Composite
29.14/100
National rank
#6585
State rank
#43 of 80 in SC

Livability — Greenwood

Score
63/100
State rank
#167
US rank
#15097

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Greenwood County · 26,275 people
City population
26,275
Metro
Greenwood, SC
Population (ZIP)
26,275
Household income
$54,585
Rent vs Own
36.3% rent · 63.7% own
Severe rent burden
566.0

Population outlook (Greenwood County) Hauer SSP2

Today (2025)
69,627 people
By 2030
68,905 · -1.0%
By 2040
66,640 · -4.3%
By 2050
63,768 · -8.4%
By 2075
55,769 · -19.9%
By 2100
47,293 · -32.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (65%)
Race & ethnicity
White 65% Black 25% Hispanic / Latino 4% Two or more races 4% Asian 2%
Common ancestry
Serbian 3% Italian 3% Slovak 3%
Foreign-born
4% · Canada, China
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Greenwood

2024 margin
Strong R (+29.0) · D 34.9% · R 63.8% · Other 1.3%
2008→2024 swing
-13.3pp toward R · 2008: -15.7pp · 2024: -29.0pp
All cycles
2024: R+29.0 2020: R+22.8 2016: R+21.8 2012: R+15.4 2008: R+15.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -128.00%
Current HPI
167.9262
Rent YoY
Metro
Greenwood, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

-4.5% since first listed
3 events — show timeline
  • 2026-05-01 Price Changed $179,500 GAOR
  • 2026-04-08 Listed $189,000 GAOR
  • 2025-12-16 Price Changed $188,000 GAOR

Property tax history

+5.6%/yr

Latest (2025): $243 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…