CashFlowRE
Sign in Sign up
No image
D Composite 41.86
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 +14.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.5/10.0
  • Rent growth +3.7/5.0
  • Schools +3.2/10.0
  • Livability +3.1/5.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$194,900

None · Florence, SC 29501
3 bd · 1.0 ba · 1,620 sqft · SingleFamily public records · 337 Days on market
Built 1964 0.46 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

A charming and beautifully maintained home located on a spacious corner lot in the heart of Florence, SC! This home offers a perfect blend of comfort, functionality, and peace of mind with several key updates already completed. Step inside to discover a warm and inviting layout that includes a flexible formal living room that can easily serve as a dining space, a bright breakfast area perfect for morning coffee, and a cozy family room ideal for relaxing or entertaining. Whether you're hosting guests or simply enjoying quiet evenings, this home offers versatile spaces to fit your lifestyle. You'll love the thoughtful upgrades throughout: a new metal roof, newer appliances, and a new hot wate

Key facts

  • New metal roof
  • Fenced in backyard
  • Newer appliances

Tags

CORNER LOTFENCED IN BACKYARDDETACHED TWO CAR GARAGENEW METAL ROOFNEWER APPLIANCESNEW HOT WATER HEATER

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Septic tank
  • Home design: Single-family residence; Residential property
  • Construction: Brick veneer construction; 1,920 above-grade finished area
  • Exterior features: Deck; Porch; Fenced yard; Metal roof

Interior

  • Kitchen: Dishwasher; Oven; Range; Refrigerator
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Heat pump heating; Central air; Ceiling fans
  • Interior features: Fireplace (1); Crawl space basement

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 $195k.

Deal economics

  • At list price, monthly cash flow is $48 ($582/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 $150k (22.8% below list).
  • Recommended offer: $150k (22.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 3.5% in Florence — 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 62/100 on livability (#196 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: employment C-, crime F, amenities F.
  • Florence 01 (urban): math 29% / reading 47% proficiency, ranked #34 of 80 in SC (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Lucy T. Davis Elementary (math 40% / reading 47%, grade F, #246 of 597 statewide, top 42%, 564 students, 66% FRL); John W. Moore Middle (math 32% / reading 49%, grade F, #75 of 229 statewide, top 33%, 1,044 students, 73% FRL); Wilson High (math 52% / reading 75%, grade B-, #95 of 196 statewide, top 49%, 1,365 students, 100% FRL) — zoned schools average 80% FRL vs 57% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.7%/yr); 328 active listings in the ZIP; 657 units permitted in Florence County in 2024 (40 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.

Negotiation context

  • It's been on market 337 days — a 12% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $106k; list at $195k implies a 84% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% 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 $150,410 (22.8% below list)

Questions for the listing agent

  1. It's been on market 337 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  2. Built in 1964 — 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. 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. 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?
  7. 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.
  8. 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.
  9. 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
0.77%
Cap rate
6.59%
Cash-on-cash
1.07%
DSCR
1.05
GRM
10.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.7% rent growth · sell at horizon

5-year hold
IRR
-13.0%
Equity multiple
0.52×
Total profit
$-25,983
Equity at exit
$29,060
10-year hold
IRR
-2.0%
Equity multiple
0.85×
Total profit
$-7,960
Equity at exit
$16,851

Cash invested: $54,572 (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 29501

Rents YoY
4.7%
Active inventory
328
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,504 medium interval (Pro) →
Mortgage (P&I)
$1,022
Tax from tax record
$36 /mo · $438/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$316
Net cashflow
$48

Break-even live

Break-even rent $1,443
Max offer price $194,900
Occupancy floor 92%

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
$48,725
Closing costs
$5,847
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 9 events

  1. 2026-06-02
    days on market $194,900 Active 337 DOM
  2. 2026-06-01
    days on market $194,900 Active 336 DOM
  3. 2026-05-31
    days on market $194,900 Active 335 DOM
  4. 2026-05-30
    days on market $194,900 Active 334 DOM
  5. 2025-10-30
    price $194,900
  6. 2025-10-29
    price $194,000
  7. 2025-06-30
    listed $199,000 Active
  8. 2008-04-01
    soldstatus $105,900
  9. 2004-12-06
    soldstatus $79,000

ⓘ 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
$438 · $36/mo
Projected year-2 tax
$1,111 · $93/mo
Expected delta
+$673/yr (+$56/mo · 153.8%)

ⓘ 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 7/10 Severe 7 d/yr ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$18,049
− Mortgage interest
−$10,917
− Property taxes
−$438
− Insurance
−$974
− Repairs & maintenance
−$1,444
− Management
−$1,444
− Depreciation
−$5,670
Taxable loss
−$2,838
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$681
After-tax cash flow
$1,263/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
Florence 01
NCES district ID
4502130
Math proficiency
29% ▼ -10.00%
Reading proficiency
47% ▬ 0.00%
Median HH income
$45,782
Composite
32.36/100
National rank
#5737
State rank
#34 of 80 in SC

Livability — Florence

Score
62/100
State rank
#196
US rank
#17076

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Florence County · 93,345 people
City population
93,345
Metro
Florence, SC
Population (ZIP)
48,673
Household income
$71,671
Rent vs Own
36.5% rent · 63.5% own
Severe rent burden
1792.0

Population outlook (Florence County) Hauer SSP2

Today (2025)
141,714 people
By 2030
142,121 · +0.3%
By 2040
141,344 · -0.3%
By 2050
139,478 · -1.6%
By 2075
132,275 · -6.7%
By 2100
118,374 · -16.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 56% Black 35% Asian 3% Hispanic / Latino 3% Two or more races 3%
Common ancestry
Serbian 2% Slovak 2% Lithuanian 1%
Foreign-born
4% · Canada, China
Languages at home
93% English-only · Spanish 3% Other Indo-European 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Florence

2024 margin
Lean R (+8.0) · D 45.3% · R 53.3% · Other 1.3%
2008→2024 swing
-4.8pp toward R · 2008: -3.2pp · 2024: -8.0pp
All cycles
2024: R+8.0 2020: R+2.3 2016: R+5.0 2012: R+0.5 2008: R+3.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -181.85%
Current HPI
171.4154
Rent YoY
▲ 4.70%
Metro
Florence, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+146.7% since first listed
5 events — show timeline
  • 2025-10-30 Price Changed $194,900 RAGPD
  • 2025-10-29 Price Changed $194,000 RAGPD
  • 2025-06-30 Listed $199,000 RAGPD
  • 2008-04-01 Sold (Public Records) $105,900 Public Records
  • 2004-12-06 Sold (Public Records) $79,000 Public Records

Property tax history

+2.3%/yr

Latest (2025): $438 · +6.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…