CashFlowRE
Sign in Sign up
249 J L Green Ln
C- Composite 51.41
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 +15.8/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +4.9/10.0
  • 1% rule +3.2/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0

$199,999

249 J L Green Ln · Pageland, SC 29728
3 bd · 2.0 ba · 1,522 sqft · Other · 56 Days on market
Built 1998 0.63 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Discover comfort, privacy, and value with this well-maintained 3-bedroom, 2-bathroom mobile home situated on 0.63 peaceful acres. Perfect for first-time homebuyers or investors, this property offers the advantage of a mobile home permanently attached to the land, making financing and long-term ownership more accessible. With no HOA, you’ll enjoy the freedom to use your property your way. Home is being sold as-is, including washer, dryer, refrigerator, offering a great opportunity to make it your own. Take in the beautiful pasture view from the side deck—an ideal spot for morning coffee or evening unwinding. The home includes a convenient access ramp and a huge garage with a dedi

Key facts

  • Pasture view
  • Huge garage
  • Dedicated workspace

Tags

NO HOAPASTURE VIEWHUGE GARAGEDEDICATED WORKSPACEUSABLE LANDFUNCTIONAL SPACE

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Detached garage (1-car); Additional 3 open parking spaces
  • Utilities: City water; Private sewer; Cable connected; Electricity connected; Wired internet available
  • Home design: Single family residence — manufactured doublewide; One level; Facing information not provided
  • Construction: Manufactured construction; Vinyl exterior; Metal roof; Built on a permanent foundation; One-story
  • Exterior features: Deck; Front porch; Cleared, wooded lot with views; Publicly maintained road; Gravel and paved road surfaces; Ramp(s) to main level (accessibility)

Interior

  • Kitchen: Electric oven; Refrigerator
  • Bedrooms: 3 bedrooms (all on the main level)
  • Flooring: Carpet; Linoleum
  • Bathrooms: 2 full bathrooms (both on the main level)
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: 11 total rooms; Ceiling fan(s); Storage; Walk-in closet(s); Permanent foundation
  • Laundry & utility: Washer/Dryer included; Utility room

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 $200k.

Deal economics

  • At list price, monthly cash flow is $91 ($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 $163k (18.4% below list).
  • Recommended offer: $163k (18.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 4.0% in Pageland — 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 52/100 on livability (#352 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Chesterfield 01 (rural): math 25% / reading 36% proficiency, ranked #55 of 80 in SC (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Petersburg Primary (434 students, 100% FRL); Central High (math 27% / reading 72%, grade D, #151 of 196 statewide, top 79%, 644 students, 100% FRL) — zoned schools average 100% FRL vs 63% district-wide (37 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 50% at this address vs 30% district-wide (+19 pts) — the actual schools serving this property are materially stronger than the Chesterfield 01 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 118 active listings in the ZIP; 145 units permitted in Chesterfield County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • In year one you build about $21k of equity ($1k loan paydown + $20k appreciation (10.0% local appreciation)).
  • Chesterfield County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $56k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $130k; list at $200k implies a 54% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 58% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $163,128 (18.4% below list)

Questions for the listing agent

  1. It's been on market 56 days. Have you received any prior offers? Is the seller open to a 18% 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. 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?
  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
0.82%
Cap rate
6.84%
Cash-on-cash
1.95%
DSCR
1.09
GRM
10.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
25.7%
Equity multiple
3.05×
Total profit
$114,626
Equity at exit
$180,175
10-year hold
IRR
22.6%
Equity multiple
6.94×
Total profit
$332,825
Equity at exit
$388,554

Cash invested: $56,000 (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 29728

Home prices YoY
19.9%
Active inventory
118
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,631 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$66 /mo · $788/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$343
Net cashflow
$91

Break-even live

Break-even rent $1,516
Max offer price $199,999
Occupancy floor 89%

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
$50,000
Closing costs
$6,000
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 15 events

  1. 2026-06-18
    days on market $199,999 Active 56 DOM
  2. 2026-06-17
    days on market $199,999 Active 55 DOM
  3. 2026-06-16
    days on market $199,999 Active 54 DOM
  4. 2026-06-15
    days on market $199,999 Active 53 DOM
  5. 2026-06-13
    days on market $199,999 Active 51 DOM
  6. 2026-06-09
    days on market $199,999 Active 47 DOM
  7. 2026-06-08
    days on market $199,999 Active 46 DOM
  8. 2026-06-07
    days on market $199,999 Active 45 DOM
  9. 2026-06-04
    days on market $199,999 Active 42 DOM
  10. 2026-06-03
    days on market $199,999 Active 41 DOM
  11. 2026-06-02
    days on market $199,999 Active 40 DOM
  12. 2026-06-01
    days on market $199,999 Active 39 DOM
  13. 2026-05-31
    days on market $199,999 Active 38 DOM
  14. 2026-04-23
    listed $199,999 Active
  15. 2023-10-17
    soldstatus $130,000

ⓘ 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
$788 · $66/mo
Projected year-2 tax
$1,140 · $95/mo
Expected delta
+$352/yr (+$29/mo · 44.7%)

ⓘ 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 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 58% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$19,575
− Mortgage interest
−$11,203
− Property taxes
−$788
− Insurance
−$1,000
− Repairs & maintenance
−$1,566
− Management
−$1,566
− Depreciation
−$5,818
Taxable loss
−$2,366
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$568
After-tax cash flow
$1,659/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
Chesterfield 01
NCES district ID
4501560
Math proficiency
25% ▼ -11.00%
Reading proficiency
36% ▬ 0.00%
Median HH income
$33,946
Composite
25.04/100
National rank
#7547
State rank
#55 of 80 in SC

Livability — Pageland

Score
52/100
State rank
#352
US rank
#24948

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
9,470
Population (ZIP)
9,470

Population outlook (Chesterfield County) Hauer SSP2

Today (2025)
44,632 people
By 2030
43,331 · -2.9%
By 2040
40,218 · -9.9%
By 2050
36,847 · -17.4%
By 2075
29,636 · -33.6%
By 2100
23,536 · -47.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 48% Black 38% Two or more races 10% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Serbian 1% Lithuanian 1% Romanian 1%
Foreign-born
4% · Canada
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Chesterfield

2024 margin
Strong R (+28.1) · D 35.5% · R 63.5% · Other 1.0%
2008→2024 swing
-25.1pp toward R · 2008: -3.0pp · 2024: -28.1pp
All cycles
2024: R+28.1 2020: R+20.5 2016: R+14.3 2012: R+3.3 2008: R+3.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 49.76%
Current HPI
299.8227
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

+53.8% since first listed
2 events — show timeline
  • 2026-04-23 Listed $199,999 CANOPYMLS as Distributed by MLS Grid
  • 2023-10-17 Sold (Public Records) $130,000 Public Records

Property tax history

+31.0%/yr

Latest (2025): $788 · +20.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…