CashFlowRE
Sign in Sign up
755 Kenmore Drive Dr
F Composite 34.37
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 +13.9/30.0
  • DSCR +4.2/10.0
  • Rent growth +3.4/5.0
  • Schools +3.1/10.0
  • 1% rule +2.9/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.8/15.0
  • Appreciation +0.0/10.0

$185,900

755 Kenmore Drive Dr · Whitney, SC 29303
3 bd · 1.0 ba · 1,092 sqft · SingleFamily public records · 34 Days on market
Built 1972 0.36 ac lot Est $165k · 13% over

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

Listing remarks

BACK ON THE MARKET! Adorable 3 bedroom, 1.5 bath home located in desirable District 7! This charming property features a fenced back yard, new flooring throughout the entire home and fresh paint inside and out. New stove, dishwasher, water heater and new HVAC system installed. Start your mornings and unwind in the afternoons on the spacious deck, which overlooks a peaceful, picturesque creek in the backyard—perfect for relaxing or entertaining.

Key facts

  • New stove
  • Fenced back yard
  • Fresh paint

Tags

FENCED BACK YARDNEW FLOORINGFRESH PAINTNEW STOVENEW DISHWASHERNEW WATER HEATER

Property features AI

Exterior

  • Parking: Driveway
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Single family residence; One story
  • Construction: Wood siding; Composition roof
  • Exterior features: Deck; Fenced yard; Creek on property; Sloped, steep slope lot; Wooded lot

Interior

  • Kitchen: Dishwasher; Refrigerator; Free-standing range; Electric water heater
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Electric heating; Heat pump; Central air; Ceiling fan cooling; Electric cooling
  • Interior features: Ceiling fans; Laminate countertops; Finished basement
  • Laundry & utility: Washer hookup in kitchen; 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/1.0-bath single-family listed at $186k.

Deal economics

  • At list price, monthly cash flow is $22 ($262/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 $147k (20.9% below list).
  • Recommended offer: $147k (20.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 3.9% in Whitney — 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: area grade F — affects rentability + tenant quality, not the cash-flow math above.
  • Spartanburg 07 (urban): math 34% / reading 41% proficiency, ranked #39 of 80 in SC (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Drayton Mills Elementary (math 20% / reading 22%, grade F, #488 of 597 statewide, top 82%, 751 students, 100% FRL); Mccracken Middle (math 41% / reading 49%, grade D, #48 of 229 statewide, top 22%, 926 students, 78% FRL); Spartanburg High (math 67% / reading 79%, grade B+, #44 of 196 statewide, top 23%, 2,056 students, 85% FRL) — zoned schools average 88% FRL vs 62% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.7%/yr); 378 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 3,129 units permitted in Spartanburg County in 2024 (40 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($48k/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 $6k of value loss. Plan a longer hold.
  • Spartanburg County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($180k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 24y ago; this cycle's ask has dropped $14k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $125k; 49% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $146,962 (20.9% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.79%
Cap rate
6.43%
Cash-on-cash
0.50%
DSCR
1.02
GRM
10.5

CMA / ARV

ARV (on-the-fly)
$164,892
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
813 Hillwood Ave Ave 0.24mi 3/1.0 1,164 (+7%) 0mo $147,500 $127 77
229 Grandview Dr 0.50mi 3/1.0 1,120 (+3%) 2mo $169,900 $152 70
711 Springhill Ave 0.29mi 3/2.0 1,170 (+7%) 3mo $204,900 $175 68
411 Rose St 0.43mi 2/2.0 (-1) 1,058 (-3%) 2mo $159,900 $151 64
484 Barnwell Rd 0.57mi 3/1.5 1,161 (+6%) 1mo $100,000 $86 60
821 Hillwood Ave 0.25mi 3/1.5 1,244 (+14%) 7mo $120,000 $96 57
14 Damson St 0.67mi 2/1.0 (-1) 1,160 (+6%) 0mo $165,000 $142 53
469 Barnwell Rd 0.65mi 2/1.0 (-1) 1,026 (-6%) 2mo $165,000 $161 53
10 Beech St 0.59mi 3/1.5 1,176 (+8%) 9mo $170,000 $145 50
198 Loblolly Dr 0.68mi 3/2.0 1,200 (+10%) 4mo $225,000 $188 44
669 Old Whitney Rd 0.60mi 3/2.0 1,200 (+10%) 9mo $212,500 $177 44
304 Spruce St 0.58mi 3/2.0 950 (-13%) 6mo $108,000 $114 42

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 · 3.69% rent growth · sell at horizon

5-year hold
IRR
-14.9%
Equity multiple
0.47×
Total profit
$-27,771
Equity at exit
$27,718
10-year hold
IRR
-5.3%
Equity multiple
0.65×
Total profit
$-18,387
Equity at exit
$16,073

Cash invested: $52,052 (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 29303

Home prices YoY
-14.1%
Rents YoY
3.7%
Active inventory
378
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,470 high interval (Pro) →
Mortgage (P&I)
$975
Tax from tax record
$87 /mo · $1,042/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$309
Net cashflow
$22

Break-even live

Break-even rent $1,442
Max offer price $185,900
Occupancy floor 94%

Sensitivity live

Price -10% $127 -5% $74 +0% $22 +5% $-31 +10% $-83
Rent -10% $-94 -5% $-36 +0% $22 +5% $80 +10% $138
Rate -1.0pp $115 -0.5pp $69 base $22 +0.5pp $-26 +1.0pp $-75

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
$46,475
Closing costs
$5,577
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
320 Spruce St Spartanburg, SC 1.0–3.0 1.0–1.5 830 $1,150 $1.38 22d 1 0.44mi
731 Old Whitney Rd Spartanburg, SC 3.0 2.5 1450 $1,700 $1.17 14d 1 0.53mi
3900 Taggart Dr Spartanburg, SC 1.0–3.0 1.0–2.0 854 $1,295 $1.52 22d 3 0.60mi
119 Bonner Rd Spartanburg, SC 2.0 1.0 900 $845 $0.94 22d 1 0.73mi
1214 Spring St Spartanburg, SC 3.0 1.0 1362 $1,395 $1.02 14d 1 0.85mi
121 Garner Rd Spartanburg, SC 1.0–2.0 1.0–2.0 940 $1,465 $1.56 22d 32 0.88mi
225 Milliken St Spartanburg, SC 1.0–3.0 1.0–2.0 1020 $2,099 $2.06 14d 20 1.07mi
103 Drayton Crossing Dr Drayton, SC 1.0–2.0 1.0–2.0 1054 $1,728 $1.64 14d 21 1.13mi
692 Southern St Spartanburg, SC 2.0 1.0 1000 $1,100 $1.10 14d 1 1.14mi
2063 Chesnee Hwy Spartanburg, SC 3.0 1.0 1022 $1,200 $1.17 22d 1 1.19mi
345 Bryant Rd Spartanburg, SC 1.0–3.0 1.0–1.5 787 $1,300 $1.65 14d 1 1.29mi
200 Heywood Ave Spartanburg, SC 1.0–2.0 1.0–2.0 829 $1,425 $1.72 14d 14 1.37mi

Listing history 17 events

  1. 2026-06-18
    remarks 448-char remark
  2. 2026-06-18
    status $185,900 Active 34 DOM
  3. 2026-06-14
    statusdays on market $185,900 Pending 34 DOM
  4. 2026-06-13
    days on market $185,900 Active 33 DOM
  5. 2026-06-10
    days on market $185,900 Active 31 DOM
  6. 2026-06-09
    days on market $185,900 Active 30 DOM
  7. 2026-06-08
    days on market $185,900 Active 29 DOM
  8. 2026-06-07
    days on market $185,900 Active 28 DOM
  9. 2026-06-02
    days on market $185,900 Active 23 DOM
  10. 2026-06-01
    days on market $185,900 Active 22 DOM
  11. 2026-05-31
    days on market $185,900 Active 21 DOM
  12. 2026-05-30
    days on market $185,900 Active 20 DOM
  13. 2026-05-10
    listed $199,900 Active
  14. 2023-07-20
    soldstatus $125,000
  15. 2002-06-10
    soldstatus $47,400
  16. 2002-06-01
    soldstatus $47,400
  17. 2002-01-10
    listed $49,500

ⓘ 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
$1,060 · $88/mo
Expected delta
+$18/yr (+$2/mo · 1.7%)

ⓘ 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 6/10 Major 7 d/yr ≥105°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 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
$17,635
− Mortgage interest
−$10,413
− Property taxes
−$1,042
− Insurance
−$930
− Repairs & maintenance
−$1,411
− Management
−$1,411
− Depreciation
−$5,408
Taxable loss
−$2,979
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$715
After-tax cash flow
$977/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
Spartanburg 07
NCES district ID
4503660
Math proficiency
34% ▼ -1.00%
Reading proficiency
41% ▼ -1.00%
Median HH income
$35,825
Composite
31.04/100
National rank
#6087
State rank
#39 of 80 in SC

Livability — Whitney

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Whitney, SC
County
Spartanburg County · 258,607 people
Metro
Spartanburg, SC
Population (ZIP)
28,381
Household income
$48,295
Rent vs Own
52.7% rent · 47.3% own
Severe rent burden
1218.0

Population outlook (Spartanburg County) Hauer SSP2

Today (2025)
325,495 people
By 2030
338,800 · +4.1%
By 2040
363,471 · +11.7%
By 2050
384,156 · +18.0%
By 2075
430,137 · +32.1%
By 2100
442,733 · +36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 42% Black 36% Hispanic / Latino 16% Two or more races 11% Asian 2%
Hispanic origin (detail)
Mexican 10% Puerto Rican 2%
Common ancestry
Slovak 2% Italian 1% Subsaharan African 1%
Foreign-born
11% · Canada
Languages at home
81% English-only · Spanish 15% Russian/Polish/Slavic 2% Other Asian/Pacific 1%

Political lean MEDSL · Spartanburg

2024 margin
Solid R (+33.6) · D 32.6% · R 66.2% · Other 1.2%
2008→2024 swing
-12.0pp toward R · 2008: -21.6pp · 2024: -33.6pp
All cycles
2024: R+33.6 2020: R+27.3 2016: R+30.0 2012: R+23.1 2008: R+21.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -45.19%
Current HPI
274.443
Rent YoY
▲ 3.69%
Metro
Spartanburg, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+303.8% since first listed
5 events — show timeline
  • 2026-05-10 Listed $199,900 SPMLS
  • 2023-07-20 Sold (Public Records) $125,000 Public Records
  • 2002-06-10 Sold (MLS) $47,400 SPMLS
  • 2002-06-01 Sold (Public Records) $47,400 Public Records
  • 2002-01-10 Listed $49,500 SPMLS

Property tax history

+9.2%/yr

Latest (2025): $1,042 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…