CashFlowRE
Sign in Sign up
237 Charles Rd
D Composite 40.93
Why this score? — see what drove the D 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 +16.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.0/10.0
  • 1% rule +3.3/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$129,900

237 Charles Rd · Marion, SC 29571
2 bd · 2.0 ba · 2,200 sqft · Other · 155 Days on market
Built 1978 1.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

SELLER FINANCING AVAILABLE! Located in Marion, SC, this 2-bedroom, 2-bathroom home has endless potential! Whether you're looking for an investment opportunity or a home to make your own, this property is waiting for your vision and TLC to bring it back to life and there is no HOA so you can truly make it your dream. The home features a spacious layout, an open living area, and a kitchen with plenty of cabinet space. While some updates have been started, additional work is needed to restore this home to its full potential. Sitting on a large lot, this property offers plenty of outdoor space for future enhancements. Conveniently located near local shops, dining, and downtown Marion, this home

Key facts

  • Large lot
  • Open living area
  • No hoa

Tags

NO HOASPACIOUS LAYOUTOPEN LIVING AREAPLENTY OF CABINET SPACELARGE LOTPLENTY OF OUTDOOR SPACE

Property features AI

Finance

  • HOA & community: Monthly association fee

Exterior

  • Parking: Carport; 4 parking spaces (total)
  • Home design: Single-story property; Resale property
  • Exterior features: Front porch; 1 acre lot; Zoned residential

Interior

  • Bedrooms: Bedroom on main level
  • Bathrooms: 2 full bathrooms
  • Interior features: Main level primary bedroom; Bedroom on main level; Unfurnished

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/2.0-bath other listed at $130k.

Deal economics

  • At list price, monthly cash flow is $68 ($815/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 $107k (17.5% below list).
  • Recommended offer: $107k (17.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 3.3% in Marion — 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 55/100 on livability (#306 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Marion 10 (town): math 9% / reading 23% proficiency, ranked #79 of 80 in SC (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 79% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 122 active listings in the ZIP; 76 units permitted in Marion County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Marion County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 155 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 5 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; major 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 $107,183 (17.5% below list)

Questions for the listing agent

  1. It's been on market 155 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.83%
Cap rate
6.92%
Cash-on-cash
2.24%
DSCR
1.10
GRM
10.1

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
-12.8%
Equity multiple
0.54×
Total profit
$-16,779
Equity at exit
$19,369
10-year hold
IRR
-3.8%
Equity multiple
0.75×
Total profit
$-9,270
Equity at exit
$11,231

Cash invested: $36,372 (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 29571

Active inventory
122
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,072 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$43 /mo · $522/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$225
Net cashflow
$68

Break-even live

Break-even rent $986
Max offer price $129,900
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
$32,475
Closing costs
$3,897
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 24 events

  1. 2026-06-18
    days on market $129,900 Active 155 DOM
  2. 2026-06-17
    days on market $129,900 Active 154 DOM
  3. 2026-06-16
    days on market $129,900 Active 153 DOM
  4. 2026-06-15
    days on market $129,900 Active 152 DOM
  5. 2026-06-14
    days on market $129,900 Active 150 DOM
  6. 2026-06-13
    days on market $129,900 Active 149 DOM
  7. 2026-06-10
    days on market $129,900 Active 147 DOM
  8. 2026-06-09
    days on market $129,900 Active 146 DOM
  9. 2026-06-08
    days on market $129,900 Active 145 DOM
  10. 2026-06-07
    days on market $129,900 Active 144 DOM
  11. 2026-06-05
    days on market $129,900 Active 141 DOM
  12. 2026-06-03
    days on market $129,900 Active 140 DOM
  13. 2026-06-02
    days on market $129,900 Active 139 DOM
  14. 2026-06-01
    days on market $129,900 Active 138 DOM
  15. 2026-05-31
    days on market $129,900 Active 137 DOM
  16. 2026-05-30
    days on market $129,900 Active 136 DOM
  17. 2026-03-25
    status Active
  18. 2026-02-24
    historical Active Under Contract
  19. 2026-01-12
    listed $129,900 Active
  20. 2025-05-12
    status Active
  21. 2025-04-30
    historical Active Under Contract
  22. 2025-04-16
    status Active
  23. 2025-03-17
    historical Active Under Contract
  24. 2025-03-07
    listed $74,900 Active

ⓘ 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
$522 · $43/mo
Projected year-2 tax
$740 · $62/mo
Expected delta
+$219/yr (+$18/mo · 42.0%)

ⓘ 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 6/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥109°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$12,862
− Mortgage interest
−$7,276
− Property taxes
−$522
− Insurance
−$650
− Repairs & maintenance
−$1,029
− Management
−$1,029
− Depreciation
−$3,779
Taxable loss
−$1,422
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$341
After-tax cash flow
$1,157/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
Marion 10
NCES district ID
4503908
Math proficiency
9% ▼ -9.00%
Reading proficiency
23% ▲ 1.00%
Median HH income
$31,200
Composite
12.75/100
National rank
#9600
State rank
#79 of 80 in SC

Livability — Marion

Score
55/100
State rank
#306
US rank
#23400

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
13,788

Population outlook (Marion County) Hauer SSP2

Today (2025)
29,121 people
By 2030
27,539 · -5.4%
By 2040
24,391 · -16.2%
By 2050
21,566 · -25.9%
By 2075
15,537 · -46.6%
By 2100
10,680 · -63.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (57%)
Race & ethnicity
Black 57% White 40% Hispanic / Latino 2%
Common ancestry
Serbian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Marion

2024 margin
D (+10.5) · D 54.6% · R 44.1% · Other 1.2%
2008→2024 swing
-15.2pp toward R · 2008: 25.7pp · 2024: 10.5pp
All cycles
2024: D+10.5 2020: D+21.5 2016: D+21.7 2012: D+29.8 2008: D+25.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -90.98%
Current HPI
125.5834
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

+73.4% since first listed
8 events — show timeline
  • 2026-03-25 Relisted CCAR
  • 2026-02-24 Contingent CCAR
  • 2026-01-12 Listed $129,900 CCAR
  • 2025-05-12 Relisted CCAR
  • 2025-04-30 Contingent CCAR
  • 2025-04-16 Relisted CCAR
  • 2025-03-17 Contingent CCAR
  • 2025-03-07 Listed $74,900 CCAR

Property tax history

+4.5%/yr

Latest (2025): $522 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…