CashFlowRE
Sign in Sign up
433 Clinton Ave
F Composite 31.23
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 +13.2/30.0
  • DSCR +4.0/10.0
  • Schools +3.7/10.0
  • Livability +2.8/5.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.1/15.0
  • Appreciation +0.0/10.0

$185,000

433 Clinton Ave · Lancaster, SC 29720
3 bd · 1.0 ba · 898 sqft · SingleFamily public records · 232 Days on market
Built 1955 4,700 sqft lot Est $159k · 16% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

The home has the potential to be renovated into a beautiful starter home or investment property. Looking for a fixer-upper to flip, renovate and rent, or looking to renovate your own personal home? This could be an adorable home with the right vision. The home is waiting on your creativity. Please note, the room beyond the kitchen has a weak floor, so exercise caution when showing it. Also, there is a lot beside this home for sale separately the address is 435 Clinton Ave.

Key facts

  • 4,700 sq ft lot
  • Built 1955
  • Listed 232 days

Property features AI

Finance

  • Other: Property has additional parcels
  • HOA & community: No HOA

Exterior

  • Parking: Driveway
  • Utilities: City water; Public sewer
  • Home design: Single-family residential home; One story; Site-built construction
  • Construction: Hard stucco exterior; Crawl space foundation
  • Exterior features: Lot dimensions approximately 47 x 100; Road surfaces include dirt and paved; Publicly maintained road

Interior

  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: Three full bathrooms (all on the main level)
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Nine total rooms; Central heating; Central air; No built-in appliances listed
  • Laundry & utility: Laundry located in a common area

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 $185k.

Deal economics

  • At list price, monthly cash flow is $-4 ($-43/yr) — negative.
  • To cash-flow at today's rent, offer at most $184k (0.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $138k (25.2% below list).
  • Recommended offer: $138k (25.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 3.0% in Lancaster — 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 (#301 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: schools C-, crime F, amenities F.
  • Lancaster 01 (rural): math 41% / reading 47% proficiency, ranked #26 of 80 in SC (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 675 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 976 units permitted in Lancaster County in 2024 (0 in 5+ unit buildings).

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.
  • Lancaster County population projected at +40% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 232 days — a 12% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $50k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $45k; list at $185k implies a 311% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 36% 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 $138,308 (25.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 232 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  3. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.75%
Cap rate
6.27%
Cash-on-cash
-0.08%
DSCR
1.00
GRM
11.1

CMA / ARV

ARV (on-the-fly)
$158,946
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
408 Isom St 0.08mi 3/2.0 912 (+2%) 22mo $170,000 $186 72
609 N Market St 0.05mi 3/1.0 1,025 (+14%) 15mo $112,900 $110 62
428 Clinton Ave 0.04mi 2/1.0 (-1) 780 (-13%) 22mo $145,000 $186 53
304 N Market St 0.27mi 2/1.0 (-1) 800 (-11%) 18mo $45,000 $56 49
412 N French St 0.50mi 2/1.0 (-1) 994 (+11%) 7mo $65,000 $65 48
143 Pleasant Hill St 0.31mi 2/1.0 (-1) 765 (-15%) 18mo $156,000 $204 41
105 Witherspoon St 0.44mi 3/2.0 1,025 (+14%) 19mo $181,000 $177 36

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-16.5%
Equity multiple
0.42×
Total profit
$-30,300
Equity at exit
$27,584
10-year hold
IRR
-8.4%
Equity multiple
0.48×
Total profit
$-27,052
Equity at exit
$15,995

Cash invested: $51,800 (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 29720

Home prices YoY
-28.2%
Active inventory
675
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$1,383 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$49 /mo · $588/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$-4

Break-even live

Break-even rent $1,388
Max offer price $184,360
Occupancy floor 95%

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
$46,250
Closing costs
$5,550
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
205 S Catawba St Lancaster, SC 2.0 1.0 950 $1,350 $1.42 1d 1 0.68mi
3038 Miller St Unit 3016-A Lancaster, SC 2.0 2.0 915 $1,363 $1.49 17d 1 1.15mi
730 Taylor St Lancaster, SC 2.0 1.0 868 $985 $1.13 1d 1 1.23mi
732 Taylor St Lancaster, SC 2.0 1.0 868 $985 $1.13 1d 1 1.24mi
1305 Eula St Lancaster, SC 2.0 1.0 900 $945 $1.05 23d 1 1.36mi

Listing history 24 events

  1. 2026-06-18
    days on market $185,000 Active 232 DOM
  2. 2026-06-17
    days on market $185,000 Active 231 DOM
  3. 2026-06-16
    days on market $185,000 Active 230 DOM
  4. 2026-06-15
    days on market $185,000 Active 229 DOM
  5. 2026-06-13
    days on market $185,000 Active 227 DOM
  6. 2026-06-09
    days on market $185,000 Active 223 DOM
  7. 2026-06-08
    days on market $185,000 Active 222 DOM
  8. 2026-06-07
    days on market $185,000 Active 221 DOM
  9. 2026-06-04
    days on market $185,000 Active 218 DOM
  10. 2026-06-03
    days on market $185,000 Active 217 DOM
  11. 2026-06-02
    days on market $185,000 Active 216 DOM
  12. 2026-06-01
    days on market $185,000 Active 215 DOM
  13. 2026-05-31
    days on market $185,000 Active 214 DOM
  14. 2026-05-22
    price $185,000
  15. 2026-04-07
    price $199,000
  16. 2025-10-29
    listed $235,000 Active
  17. 2025-10-29
    price $235,000
  18. 2025-10-22
    historical $225,000
  19. 2025-04-23
    soldstatus $45,000
  20. 2025-04-22
    soldstatus $45,000 Closed 482-char remark
    Show marketing remark (482 chars)

    The home has the potential to be renovated into a beautiful starter home or investment property. Looking for a fixer-upper to flip, renovate and rent, or looking to renovate your own personal home? This could be an adorable home with the right vision. The home is waiting on your creativity. Please note, the room beyond the kitchen has a weak floor, so exercise caution when showing it. Also, there is a lot beside this home for sale separately the address is 435 Clinton Ave.

  21. 2025-04-09
    status Pending
    Show marketing remark (482 chars)

    The home has the potential to be renovated into a beautiful starter home or investment property. Looking for a fixer-upper to flip, renovate and rent, or looking to renovate your own personal home? This could be an adorable home with the right vision. The home is waiting on your creativity. Please note, the room beyond the kitchen has a weak floor, so exercise caution when showing it. Also, there is a lot beside this home for sale separately the address is 435 Clinton Ave.

  22. 2025-04-09
    status Pending 482-char remark
    Show marketing remark (482 chars)

    The home has the potential to be renovated into a beautiful starter home or investment property. Looking for a fixer-upper to flip, renovate and rent, or looking to renovate your own personal home? This could be an adorable home with the right vision. The home is waiting on your creativity. Please note, the room beyond the kitchen has a weak floor, so exercise caution when showing it. Also, there is a lot beside this home for sale separately the address is 435 Clinton Ave.

  23. 2025-04-04
    listed $45,000 Active 482-char remark
    Show marketing remark (482 chars)

    The home has the potential to be renovated into a beautiful starter home or investment property. Looking for a fixer-upper to flip, renovate and rent, or looking to renovate your own personal home? This could be an adorable home with the right vision. The home is waiting on your creativity. Please note, the room beyond the kitchen has a weak floor, so exercise caution when showing it. Also, there is a lot beside this home for sale separately the address is 435 Clinton Ave.

  24. 2025-04-03
    listed $45,000 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
$588 · $49/mo
Projected year-2 tax
$1,054 · $88/mo
Expected delta
+$466/yr (+$39/mo · 79.3%)

ⓘ 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 ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 36% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$16,597
− Mortgage interest
−$10,363
− Property taxes
−$588
− Insurance
−$925
− Repairs & maintenance
−$1,328
− Management
−$1,328
− Depreciation
−$5,382
Taxable loss
−$3,316
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$796
After-tax cash flow
$752/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
Lancaster 01
NCES district ID
4502580
Math proficiency
41% ▼ -7.00%
Reading proficiency
47% ▼ -1.00%
Median HH income
$44,165
Composite
37.23/100
National rank
#4462
State rank
#26 of 80 in SC

Livability — Lancaster

Score
55/100
State rank
#301
US rank
#23178

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lancaster, SC
County
Lancaster County · 91,213 people
City population
53,584
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
53,584
Household income
$62,969
Rent vs Own
20.2% rent · 79.8% own
Severe rent burden
1158.0

Population outlook (Lancaster County) Hauer SSP2

Today (2025)
105,572 people
By 2030
114,865 · +8.8%
By 2040
132,268 · +25.3%
By 2050
148,252 · +40.4%
By 2075
182,540 · +72.9%
By 2100
202,237 · +91.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (62%)
Race & ethnicity
White 62% Black 26% Hispanic / Latino 8% Two or more races 5%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 3% Serbian 2% Romanian 1%
Foreign-born
6% · Canada
Languages at home
91% English-only · Spanish 7% Other Indo-European 1%

Political lean MEDSL · Lancaster

2024 margin
Strong R (+24.8) · D 37.0% · R 61.8% · Other 1.2%
2008→2024 swing
-9.9pp toward R · 2008: -14.9pp · 2024: -24.8pp
All cycles
2024: R+24.8 2020: R+22.8 2016: R+25.5 2012: R+18.0 2008: R+14.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -95.90%
Current HPI
244.328
Rent YoY
Metro
Charlotte-Concord-Gastonia, NC-SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+311.1% since first listed
11 events — show timeline
  • 2026-05-22 Price Changed $185,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-04-07 Price Changed $199,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-10-29 Listed $235,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-10-29 Price Changed $235,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-10-22 Coming Soon $225,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-04-23 Sold (Public Records) $45,000 Public Records
  • 2025-04-22 Sold (MLS) $45,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-04-09 Pending Consolidated MLS
  • 2025-04-09 Pending CANOPYMLS as Distributed by MLS Grid
  • 2025-04-04 Listed $45,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-04-03 Listed $45,000 Consolidated MLS

Property tax history

+3.7%/yr

Latest (2025): $588 · +12.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…