CashFlowRE
Sign in Sign up
116 Abbey Ct
C- Composite 54.07
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 +25.5/30.0
  • DSCR +8.5/10.0
  • 1% rule +7.4/10.0
  • Livability +3.2/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.6/15.0
  • Appreciation +0.0/10.0

$184,900

116 Abbey Ct · Greenwood, SC 29649
3 bd · 2.0 ba · 1,319 sqft · Townhouse public records · 32 Days on market
Built 1989 1,319 sqft lot Est $164k · 13% over $100/mo HOA · 4% of rent

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

Listing remarks

This two-story condo is a smart buy — whether you're looking to invest, house-hack, or just right-size without sacrificing space. The main level features a spacious living area with real wood burning fireplace, a functional kitchen with granite countertops and ample cabinet space, casual dining area, and a dedicated laundry room. New LVP flooring and updated light fixtures give the downstairs a fresh, move-in ready feel. The main-level bedroom offers convenient dual access to the full bath — from the bedroom or the hallway. Upstairs you'll find a large primary suite with a walk-in closet plus two additional closets, along with a second bedroom. Out back, a covered porch overlook

Key facts

  • Walk-in closet
  • New lvp flooring
  • Granite countertops

Tags

REAL WOOD BURNING FIREPLACEGRANITE COUNTERTOPSDEDICATED LAUNDRY ROOMNEW LVP FLOORINGUPDATED LIGHT FIXTURESWALK-IN CLOSET

Property features AI

Finance

  • HOA & community: Homeowners association with $100 monthly fee

Exterior

  • Utilities: Natural gas available; Sewer connected
  • Home design: Residential townhouse; 2 stories
  • Construction: Vinyl siding; Slab foundation; Built with modern materials
  • Exterior features: Subdivision: ABBEY COURT; Directions: From Old Abbeville Highway turn onto Abbey Drive and then right onto Abbey Court; house on the right

Interior

  • Kitchen: Microwave; Refrigerator
  • Flooring: Carpet; Ceramic tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central electric air conditioning; Electric heating
  • Interior features: Eat-in kitchen; Walk-in closet(s); Wood-burning fireplace
  • Laundry & utility: Electric water heater

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 townhouse listed at $185k.

Deal economics

  • At list price, monthly cash flow is $433 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $185k).
  • Recommended offer: $179k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% vs local median 3.6% in Greenwood — 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 63/100 on livability (#167 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: amenities D, schools F, crime F.
  • Greenwood 50 (town): math 31% / reading 39% proficiency, ranked #43 of 80 in SC (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 253 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 193 units permitted in Greenwood County in 2024 (0 in 5+ unit buildings).
  • At $2,292/mo this rent would consume 50% of the median local household income ($55k/yr) (locally 566% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • Greenwood County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($179k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $179,353 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.24%
Cap rate
9.10%
Cash-on-cash
10.03%
DSCR
1.45
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$163,556
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
215 Autumn Trce 0.10mi 2/2.0 (-1) 1,254 (-5%) 8mo $163,000 $130 75
214 Autumn Trce 0.09mi 2/2.0 (-1) 1,250 (-5%) 14mo $175,000 $140 71
209 Autumn Trce 0.13mi 2/2.0 (-1) 1,254 (-5%) 19mo $155,000 $124 65
108 Timberwood Rd 0.51mi 3/2.0 1,378 (+4%) 17mo $145,000 $105 55
202 Woodhaven Ct 0.32mi 3/2.0 1,440 (+9%) 18mo $173,500 $120 55

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
-1.2%
Equity multiple
0.96×
Total profit
$-2,310
Equity at exit
$27,569
10-year hold
IRR
8.5%
Equity multiple
1.65×
Total profit
$33,861
Equity at exit
$15,987

Cash invested: $51,772 (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 29649

Active inventory
253
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$2,292 medium interval (Pro) →
Mortgage (P&I)
$970
Tax est. 1.5%
$231 /mo · $2,774/yr
Insurance
$77
HOA
$100
Vacancy / Maint / Mgmt
$481
Net cashflow
$433

Break-even live

Break-even rent $1,744
Max offer price $184,900
Occupancy floor 76%

Sensitivity live

Price -10% $560 -5% $497 +0% $433 +5% $369 +10% $305
Rent -10% $252 -5% $342 +0% $433 +5% $523 +10% $614
Rate -1.0pp $526 -0.5pp $480 base $433 +0.5pp $385 +1.0pp $336

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
$46,225
Closing costs
$5,547
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
218 Woodhaven Ct Greenwood, SC 2.0 2.0 1218 $2,600 $2.13 24d 1 0.26mi
218 Woodhaven Ct Unit 218 Greenwood, SC 2.0 2.0 1218 $2,600 $2.13 15d 1 0.26mi
210 Woodhaven Ct Unit 210 Greenwood, SC 2.0 2.0 1305 $2,500 $1.92 24d 1 0.28mi
104 Woodhaven Ct Unit 104 Greenwood, SC 2.0 2.0 1305 $2,500 $1.92 24d 1 0.30mi

HOA detail

Monthly dues
$100 · $1,200/yr

Listing history 17 events

  1. 2026-06-19
    days on market $184,900 Active 32 DOM
  2. 2026-06-18
    days on market $184,900 Active 31 DOM
  3. 2026-06-17
    days on market $184,900 Active 30 DOM
  4. 2026-06-16
    days on market $184,900 Active 29 DOM
  5. 2026-06-15
    days on market $184,900 Active 28 DOM
  6. 2026-06-14
    days on market $184,900 Active 26 DOM
  7. 2026-06-12
    days on market $184,900 Active 25 DOM
  8. 2026-06-09
    pricedays on market $184,900 Active 22 DOM
  9. 2026-06-08
    days on market $189,900 Active 21 DOM
  10. 2026-06-07
    days on market $189,900 Active 20 DOM
  11. 2026-06-07
    days on market $189,900 Active 19 DOM
  12. 2026-06-03
    days on market $189,900 Active 16 DOM
  13. 2026-06-02
    days on market $189,900 Active 15 DOM
  14. 2026-06-01
    days on market $189,900 Active 14 DOM
  15. 2026-05-31
    days on market $189,900 Active 13 DOM
  16. 2026-05-30
    days on market $189,900 Active 12 DOM
  17. 2026-05-18
    listed $189,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 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
$27,501
− Mortgage interest
−$10,357
− Property taxes
−$2,774
− Insurance
−$924
− Repairs & maintenance
−$2,200
− Management
−$2,200
− HOA
−$1,200
− Depreciation
−$5,379
Taxable income
$2,466
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$592
After-tax cash flow
$4,600/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
Greenwood 50
NCES district ID
4502340
Math proficiency
31% ▼ -4.00%
Reading proficiency
39% ▲ 2.00%
Median HH income
$37,663
Composite
29.14/100
National rank
#6585
State rank
#43 of 80 in SC

Livability — Greenwood

Score
63/100
State rank
#167
US rank
#15097

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Greenwood County · 26,275 people
City population
26,275
Metro
Greenwood, SC
Population (ZIP)
26,275
Household income
$54,585
Rent vs Own
36.3% rent · 63.7% own
Severe rent burden
566.0

Population outlook (Greenwood County) Hauer SSP2

Today (2025)
69,627 people
By 2030
68,905 · -1.0%
By 2040
66,640 · -4.3%
By 2050
63,768 · -8.4%
By 2075
55,769 · -19.9%
By 2100
47,293 · -32.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (65%)
Race & ethnicity
White 65% Black 25% Hispanic / Latino 4% Two or more races 4% Asian 2%
Common ancestry
Serbian 3% Italian 3% Slovak 3%
Foreign-born
4% · Canada, China
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Greenwood

2024 margin
Strong R (+29.0) · D 34.9% · R 63.8% · Other 1.3%
2008→2024 swing
-13.3pp toward R · 2008: -15.7pp · 2024: -29.0pp
All cycles
2024: R+29.0 2020: R+22.8 2016: R+21.8 2012: R+15.4 2008: R+15.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -128.00%
Current HPI
167.9262
Rent YoY
Metro
Greenwood, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-18 Listed $189,900 GAOR

Property tax history

+1.1%/yr

Latest (2025): $364 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…