CashFlowRE
Sign in Sign up
330 B St
B Composite 71.53
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
  • DSCR +10.0/10.0
  • 1% rule +8.3/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.4/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$65,000

330 B St · Jonesville, SC 29353
2 bd · 1.0 ba · 930 sqft · Other public records · 47 Days on market
0.28 ac lot

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

Listing remarks

Great opportunity in the heart of Jonesville! This property offers potential for investment, renovation, or personal use. Conveniently located near local amenities with easy access to surrounding areas. Spacious yard provides room for outdoor enjoyment and added possibilities. Property is being sold as-is. Buyer to verify any information deemed important.

Key facts

  • 0.28 acre lot
  • Garage
  • Listed 46 days

Tags

POTENTIAL FOR INVESTMENTROOM FOR OUTDOOR ENJOYMENT

Property features AI

Finance

  • Other: Lead based paint and residential property disclosures required
  • HOA & community: No HOA fees or community amenities listed

Exterior

  • Parking: See parking features (garage type referenced)
  • Utilities: Water: Other/See Remarks; Water heater: Other (See Remarks); Sewer: Other/See Remarks; Garbage pickup: None; Power/other utilities referenced as Other/See Remarks
  • Home design: Single-story home; Estimated age 50+ years; Crawl space foundation
  • Construction: Vinyl siding exterior; Architectural roof
  • Exterior features: Front porch; Lot described as Other/See Remarks; Lot size is 1/2 acre or less

Interior

  • Kitchen: Kitchen approx. 14 x 9; No appliances listed
  • Bedrooms: Two bedrooms on the main level; Primary bedroom approx. 15 x 13; Second bedroom approx. 14 x 9
  • Flooring: Laminate flooring
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Heating: Other/See Remarks; Cooling: Other/See Remarks
  • Interior features: Other/See Remarks interior details; No fireplace
  • Laundry & utility: Laundry located on the 1st floor

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 other listed at $65k.

Deal economics

  • At list price, monthly cash flow is $283 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($866 rent vs $65k).
  • Recommended offer: $63k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 59/100 on livability (#254 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A, crime B; Watch: amenities F, commute F, employment F.
  • Union 01 (town): math 23% / reading 33% proficiency, ranked #60 of 80 in SC (top 75%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Jonesville Elementary Middle (math 25% / reading 27%, grade F, #439 of 597 statewide, top 74%, 603 students, 43% FRL); Sims Middle (math 14% / reading 25%, grade F, #182 of 229 statewide, top 80%, 672 students, 100% FRL); Union County High (math 31% / reading 71%, grade D+, #148 of 196 statewide, top 76%, 1,069 students, 100% FRL) — zoned schools average 81% FRL vs 64% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 27 active listings in the ZIP; 57 units permitted in Union County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($449 loan paydown + $584 appreciation (0.9% local appreciation)).
  • Union County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (0.9% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($63k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $17k; list at $65k implies a 278% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $63,050 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 3% 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 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?
  4. 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.
  5. 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.
  6. 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
1.33%
Cap rate
11.53%
Cash-on-cash
18.69%
DSCR
1.83
GRM
6.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.9% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.5%
Equity multiple
2.04×
Total profit
$18,931
Equity at exit
$21,849
10-year hold
IRR
23.6%
Equity multiple
3.83×
Total profit
$51,476
Equity at exit
$28,774

Cash invested: $18,200 (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 29353

Home prices YoY
0.6%
Active inventory
27
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$866 medium interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$33 /mo · $396/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$182
Net cashflow
$283

Break-even live

Break-even rent $508
Max offer price $65,000
Occupancy floor 62%

Sensitivity live

Price -10% $320 -5% $302 +0% $283 +5% $265 +10% $247
Rent -10% $215 -5% $249 +0% $283 +5% $318 +10% $352
Rate -1.0pp $316 -0.5pp $300 base $283 +0.5pp $267 +1.0pp $249

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
$16,250
Closing costs
$1,950
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 20 events

  1. 2026-06-22
    days on market $65,000 Active 47 DOM
  2. 2026-06-21
    days on market $65,000 Active 46 DOM
  3. 2026-06-19
    days on market $65,000 Active 44 DOM
  4. 2026-06-18
    days on market $65,000 Active 43 DOM
  5. 2026-06-17
    days on market $65,000 Active 42 DOM
  6. 2026-06-16
    days on market $65,000 Active 41 DOM
  7. 2026-06-15
    days on market $65,000 Active 40 DOM
  8. 2026-06-14
    days on market $65,000 Active 38 DOM
  9. 2026-06-12
    days on market $65,000 Active 37 DOM
  10. 2026-06-09
    days on market $65,000 Active 34 DOM
  11. 2026-06-08
    days on market $65,000 Active 33 DOM
  12. 2026-06-07
    days on market $65,000 Active 32 DOM
  13. 2026-06-05
    days on market $65,000 Active 29 DOM
  14. 2026-06-03
    days on market $65,000 Active 28 DOM
  15. 2026-06-02
    days on market $65,000 Active 27 DOM
  16. 2026-06-01
    days on market $65,000 Active 26 DOM
  17. 2026-05-31
    days on market $65,000 Active 25 DOM
  18. 2026-05-30
    days on market $65,000 Active 24 DOM
  19. 2026-05-06
    listed $65,000 Active
  20. 1999-09-01
    soldstatus $17,206

ⓘ 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
$396 · $33/mo
Projected year-2 tax
$396 · $33/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 ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
$10,396
− Mortgage interest
−$3,641
− Property taxes
−$396
− Insurance
−$325
− Repairs & maintenance
−$832
− Management
−$832
− Depreciation
−$1,891
Taxable income
$2,480
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$595
After-tax cash flow
$2,806/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
Union 01
NCES district ID
4503750
Math proficiency
23% ▼ -9.00%
Reading proficiency
33% ▬ 0.00%
Median HH income
$34,709
Composite
23.05/100
National rank
#7971
State rank
#60 of 80 in SC

Livability — Jonesville

Score
59/100
State rank
#254
US rank
#20379

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jonesville, SC
Population (ZIP)
3,627

Population outlook (Union County) Hauer SSP2

Today (2025)
25,518 people
By 2030
24,099 · -5.6%
By 2040
21,133 · -17.2%
By 2050
18,314 · -28.2%
By 2075
13,235 · -48.1%
By 2100
9,565 · -62.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Black 27% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Slovak 5% Italian 4% Serbian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Union

2024 margin
Solid R (+32.7) · D 33.2% · R 65.9%
2008→2024 swing
-21.5pp toward R · 2008: -11.2pp · 2024: -32.7pp
All cycles
2024: R+32.7 2020: R+24.5 2016: R+19.3 2012: R+6.5 2008: R+11.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.90%
Current HPI
155.2258
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

+277.8% since first listed
2 events — show timeline
  • 2026-05-06 Listed $65,000 Greater Greenville MLS
  • 1999-09-01 Sold (Public Records) $17,206 Public Records

Property tax history

-0.7%/yr

Latest (2025): $396 · +7.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…