CashFlowRE
Sign in Sign up
415 Victory Ln
F Composite 34.7
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 +9.8/30.0
  • ARV discount +6.6/15.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.9/5.0
  • DSCR +2.8/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.0/10.0
  • Appreciation +0.0/10.0

$289,777

415 Victory Ln · Reidville, SC 29369
4 bd · 2.5 ba · 1,988 sqft · SingleFamily public records · 87 Days on market
Built 2016 9,583 sqft lot Est $284k · at est. $38/mo HOA · 2% of rent ↓ 50% since listing

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

Listing remarks MLS

Ideally located between Spartanburg and Greenville, this Craftsman-style home features 4 bedrooms and 2.5 bathrooms in a well-established neighborhood. The oversized primary bedroom offers ample space for a sitting area, creating a comfortable private retreat. The eat in kitchen is perfect for casual meals and everyday living, while the formal dining area provides the ideal setting for entertaining guests and hosting special occasions. Outside, the fenced backyard provides added privacy and a great space for relaxing or entertaining. Do not miss your opportunity to see this wonderful home. Schedule your showing today. This home qualifies for 100% Financing!

Key facts

  • 9,583 sq ft lot
  • 2 garage spots
  • Community pool

Property features AI

Finance

  • HOA & community: Has homeowners association; HOA covers common area insurance and pool; Community includes common areas and a pool

Exterior

  • Parking: Attached garage with door opener; Garage fits 2 cars; Paved concrete driveway
  • Utilities: Public water; Electric water heater; Public sewer; Private garbage pickup
  • Home design: Two-story residential home; Built in 2016; Storage in garage; Slab foundation
  • Construction: Vinyl siding exterior; Composition shingle roof
  • Exterior features: Thermal windows; Fenced yard; Level lot

Interior

  • Kitchen: Dishwasher; Electric cooktop
  • Bedrooms: Primary suite with double sink and full bath (primary on 2nd level); Bedroom 2: 14 x 13; Bedroom 3: 14 x 10; Bedroom 4: 11 x 11; Primary bedroom approx. 17 x 19
  • Flooring: Carpet; Laminate flooring; Vinyl
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Electric heating; Central forced cooling
  • Interior features: 9-foot+ ceilings; Ceiling fans; Gas log fireplace
  • Laundry & utility: Laundry room on 2nd 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 4-bed/2.5-bath single-family listed at $290k.

Deal economics

  • At list price, monthly cash flow is $-187 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $257k (11.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $202k (30.3% below list).
  • Recommended offer: $202k (30.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 3.8% in Reidville — 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 80/100 on livability (#12 in SC, #1,810 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F.
  • Spartanburg 05 (suburban): math 45% / reading 51% proficiency, ranked #13 of 80 in SC (top 16%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: River Ridge Elementary (math 53% / reading 48%, grade D+, #160 of 597 statewide, top 27%, 778 students, 64% FRL); Berry Shoals Intermediate (math 54% / reading 48%, grade C, #36 of 229 statewide, top 16%, 902 students, 56% FRL); James F. Byrnes High (math 31% / reading 75%, grade C-, #140 of 196 statewide, top 72%, 2,217 students, 56% FRL) — zoned schools average 59% FRL vs 39% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.8%/yr); 357 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 3,129 units permitted in Spartanburg County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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 87 days — a 6% lower offer ($272k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 10y ago 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.
  • Current owner paid $186k; list at $290k implies a 56% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $202,097 (30.3% 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 87 days. Have you received any prior offers? Is the seller open to a 30% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.70%
Cap rate
5.52%
Cash-on-cash
-2.77%
DSCR
0.88
GRM
11.9

CMA / ARV

ARV (on-the-fly)
$284,284
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
243 Harlequin Dr 0.09mi 3/2.5 (-1) 2,231 (+12%) 2mo $289,900 $130 69
315 Victory Ln 0.14mi 4/2.5 2,094 (+5%) 20mo $265,000 $127 68
449 Victory Ln 0.09mi 3/2.5 (-1) 1,872 (-6%) 17mo $250,000 $134 67
650 Willow Bank Lndg 0.14mi 4/2.5 2,101 (+6%) 22mo $300,000 $143 66
154 Poplar Knoll Dr 0.36mi 3/2.0 (-1) 1,931 (-3%) 9mo $367,500 $190 64
614 Bethany Church Rd 0.69mi 3/2.5 (-1) 2,037 (+2%) 8mo $347,000 $170 52
211 Harlequin Dr 0.16mi 3/2.5 (-1) 2,249 (+13%) 22mo $303,500 $135 47
107 Sunset Ln 0.67mi 3/3.0 (-1) 1,916 (-4%) 13mo $360,000 $188 45

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 · 1.75% rent growth · sell at horizon

5-year hold
IRR
-22.2%
Equity multiple
0.24×
Total profit
$-61,510
Equity at exit
$43,207
10-year hold
IRR
-19.3%
Equity multiple
0.02×
Total profit
$-79,403
Equity at exit
$25,055

Cash invested: $81,138 (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 29369

Home prices YoY
-27.4%
Rents YoY
1.8%
Active inventory
357
Price-to-rent
11.9×

Monthly cashflow live

Estimated rent
$2,021 medium interval (Pro) →
Mortgage (P&I)
$1,520
Tax from tax record
$106 /mo · $1,268/yr
Insurance
$121
HOA
$38
Vacancy / Maint / Mgmt
$424
Net cashflow
$-187

Break-even live

Break-even rent $2,258
Max offer price $256,663
Occupancy floor

Sensitivity live

Price -10% $-23 -5% $-105 +0% $-187 +5% $-269 +10% $-351
Rent -10% $-347 -5% $-267 +0% $-187 +5% $-108 +10% $-28
Rate -1.0pp $-42 -0.5pp $-114 base $-187 +0.5pp $-263 +1.0pp $-339

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
$72,444
Closing costs
$8,693
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3125 Hickory Ridge Trl Moore, SC 4.0 2.5 2175 $2,045 $0.94 5d 1 1.09mi
1069 Millison Pl Moore, SC 3.0 2.5 1650 $1,800 $1.09 23d 1 1.16mi
215 Rexford Dr Moore, SC 3.0 2.5 1300 $1,395 $1.07 23d 1 1.33mi

HOA detail

Monthly dues
$38 · $456/yr

Listing history 47 events

  1. 2026-06-22
    remarks 699-char remark
  2. 2026-06-22
    days on market $289,777 Active 87 DOM
  3. 2026-06-18
    days on market $289,777 Active 84 DOM
  4. 2026-06-17
    days on market $289,777 Active 83 DOM
  5. 2026-06-16
    days on market $289,777 Active 82 DOM
  6. 2026-06-15
    days on market $289,777 Active 81 DOM
  7. 2026-06-14
    days on market $289,777 Active 79 DOM
  8. 2026-06-13
    days on market $289,777 Active 78 DOM
  9. 2026-06-10
    days on market $289,777 Active 76 DOM
  10. 2026-06-09
    days on market $289,777 Active 75 DOM
  11. 2026-06-08
    days on market $289,777 Active 74 DOM
  12. 2026-06-07
    days on market $289,777 Active 73 DOM
  13. 2026-06-02
    days on market $289,777 Active 68 DOM
  14. 2026-06-01
    days on market $289,777 Active 67 DOM
  15. 2026-05-31
    days on market $289,777 Active 66 DOM
  16. 2026-05-30
    days on market $289,777 Active 65 DOM
  17. 2026-04-15
    price $289,777
  18. 2026-04-14
    price $289,777 665-char remark
    Show marketing remark (665 chars)

    Ideally located between Spartanburg and Greenville, this Craftsman-style home features 4 bedrooms and 2.5 bathrooms in a well-established neighborhood. The oversized primary bedroom offers ample space for a sitting area, creating a comfortable private retreat. The eat in kitchen is perfect for casual meals and everyday living, while the formal dining area provides the ideal setting for entertaining guests and hosting special occasions. Outside, the fenced backyard provides added privacy and a great space for relaxing or entertaining. Do not miss your opportunity to see this wonderful home. Schedule your showing today. This home qualifies for 100% Financing!

  19. 2026-03-25
    listed $299,777 Active
    Show marketing remark (665 chars)

    Ideally located between Spartanburg and Greenville, this Craftsman-style home features 4 bedrooms and 2.5 bathrooms in a well-established neighborhood. The oversized primary bedroom offers ample space for a sitting area, creating a comfortable private retreat. The eat in kitchen is perfect for casual meals and everyday living, while the formal dining area provides the ideal setting for entertaining guests and hosting special occasions. Outside, the fenced backyard provides added privacy and a great space for relaxing or entertaining. Do not miss your opportunity to see this wonderful home. Schedule your showing today. This home qualifies for 100% Financing!

  20. 2026-03-25
    listed $299,777 Active 665-char remark
    Show marketing remark (665 chars)

    Ideally located between Spartanburg and Greenville, this Craftsman-style home features 4 bedrooms and 2.5 bathrooms in a well-established neighborhood. The oversized primary bedroom offers ample space for a sitting area, creating a comfortable private retreat. The eat in kitchen is perfect for casual meals and everyday living, while the formal dining area provides the ideal setting for entertaining guests and hosting special occasions. Outside, the fenced backyard provides added privacy and a great space for relaxing or entertaining. Do not miss your opportunity to see this wonderful home. Schedule your showing today. This home qualifies for 100% Financing!

  21. 2019-07-15
    soldstatus $186,000 Sold CO-OP Member
  22. 2019-07-15
    soldstatus $186,000 Sold
  23. 2019-07-01
    historical
  24. 2019-06-18
    historical Contingency Contract
  25. 2019-05-04
    status Pending
  26. 2019-05-04
    status Pending
  27. 2019-03-23
    price $195,900
  28. 2019-03-23
    listed $245,000 Active
  29. 2019-03-23
    listed $195,900 Active
  30. 2019-03-17
    historical
  31. 2019-02-08
    price $184,500
  32. 2019-01-23
    price $185,900
  33. 2018-12-20
    price $189,900
  34. 2018-11-30
    status Active
  35. 2018-11-26
    historical
  36. 2018-11-26
    listed $192,500
  37. 2016-11-15
    soldstatus $164,990
  38. 2016-11-15
    soldstatus $164,990 Sold
  39. 2016-10-14
    status Pending
  40. 2016-09-29
    price $164,990
  41. 2016-09-27
    listed $167,990 Active
  42. 2016-09-27
    listed $164,990
  43. 2016-09-27
    historical
  44. 2016-08-24
    price $167,990
  45. 2016-06-30
    listed $167,990
  46. 2016-06-24
    listed $170,990 Active
  47. 2016-04-25
    soldstatus $576,000

ⓘ 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
$1,268 · $106/mo
Projected year-2 tax
$1,652 · $138/mo
Expected delta
+$384/yr (+$32/mo · 30.3%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$24,252
− Mortgage interest
−$16,232
− Property taxes
−$1,268
− Insurance
−$1,449
− Repairs & maintenance
−$1,940
− Management
−$1,940
− HOA
−$456
− Depreciation
−$8,430
Taxable loss
−$7,463
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,791
After-tax cash flow
$-458/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 05
NCES district ID
4503600
Math proficiency
45% ▼ -11.00%
Reading proficiency
51% ▬ 0.00%
Median HH income
$52,127
Composite
41.31/100
National rank
#3512
State rank
#13 of 80 in SC

Livability — Reidville

Score
80/100
State rank
#12
US rank
#1810

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Spartanburg County · 258,607 people
City population
129
Metro
Spartanburg, SC
Population (ZIP)
16,503
Household income
$82,924
Rent vs Own
13.3% rent · 86.7% own
Severe rent burden
199.0

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
Predominantly White (65%)
Race & ethnicity
White 65% Black 20% Hispanic / Latino 11% Two or more races 9% Asian 2%
Hispanic origin (detail)
Mexican 4% Cuban 3%
Common ancestry
Italian 2% Lithuanian 2% Slovak 1%
Foreign-born
8% · Canada, Jamaica, Dominican Republic
Languages at home
87% English-only · Spanish 10% Other Indo-European 1% Russian/Polish/Slavic 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
▼ -80.31%
Current HPI
212.4242
Rent YoY
▲ 1.75%
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

-49.7% since first listed
31 events — show timeline
  • 2026-04-15 Price Changed $289,777 Greater Greenville MLS
  • 2026-04-14 Price Changed $289,777 SPMLS
  • 2026-03-25 Listed $299,777 SPMLS
  • 2026-03-25 Listed $299,777 Greater Greenville MLS
  • 2019-07-15 Sold (MLS) $186,000 Greater Greenville MLS
  • 2019-07-15 Sold (MLS) $186,000 SPMLS
  • 2019-07-01 Listing Removed Greater Greenville MLS
  • 2019-06-18 Contingent Greater Greenville MLS
  • 2019-05-04 Pending SPMLS
  • 2019-05-04 Pending Greater Greenville MLS
  • 2019-03-23 Price Changed $195,900 SPMLS
  • 2019-03-23 Listed $195,900 Greater Greenville MLS
  • 2019-03-23 Listed $245,000 SPMLS
  • 2019-03-17 Listing Removed Greater Greenville MLS
  • 2019-02-08 Price Changed $184,500 Greater Greenville MLS
  • 2019-01-23 Price Changed $185,900 Greater Greenville MLS
  • 2018-12-20 Price Changed $189,900 Greater Greenville MLS
  • 2018-11-30 Relisted Greater Greenville MLS
  • 2018-11-26 Listed $192,500 Greater Greenville MLS
  • 2018-11-26 Listing Removed Greater Greenville MLS
  • 2016-11-15 Sold (MLS) $164,990 Greater Greenville MLS
  • 2016-11-15 Sold (MLS) $164,990 SPMLS
  • 2016-10-14 Pending Greater Greenville MLS
  • 2016-09-29 Price Changed $164,990 Greater Greenville MLS
  • 2016-09-27 Listed $167,990 Greater Greenville MLS
  • 2016-09-27 Listed $164,990 SPMLS
  • 2016-09-27 Listing Removed Greater Greenville MLS
  • 2016-08-24 Price Changed $167,990 Greater Greenville MLS
  • 2016-06-30 Listed $167,990 SPMLS
  • 2016-06-24 Listed $170,990 Greater Greenville MLS
  • 2016-04-25 Sold (Public Records) $576,000 Public Records

Property tax history

+10.5%/yr

Latest (2025): $1,268 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…