CashFlowRE
Sign in Sign up
106 Whitener Ave
D+ Composite 49.13
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.2/30.0
  • 1% rule +4.1/10.0
  • DSCR +4.0/10.0
  • Livability +3.8/5.0
  • Rent growth +3.4/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$164,000

106 Whitener Ave · Spartanburg, SC 29306
3 bd · 1.5 ba · 1,325 sqft · SingleFamily public records · 30 Days on market
Built 1956 0.46 ac lot Est $207k · 21% under

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

Listing remarks MLS

This cute 3 bedroom 2 1/2 bath ranch style home is looking for a owner that has a vision . Has original hard wood floors. It's full of potential just needing that touch of love ! A GREAT BUY for a first time home buyer.

Key facts

  • Storage building
  • Updated kitchen
  • Granite countertops

Tags

UPDATED KITCHENGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESFENCED BACKYARDPATIOSTORAGE BUILDING

Property features AI

Exterior

  • Parking: Paved parking; On-street parking; Driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Brick veneer and vinyl siding; Composition roof
  • Exterior features: Patio; Level lot; Lot dimensions approximately 100 x 200; Approximately 0.46 acre lot

Interior

  • Kitchen: Range; Dishwasher; Refrigerator
  • Bedrooms: 3 main-level bedrooms
  • Flooring: Vinyl; Hardwood
  • Bathrooms: 1 full bathroom; 1 half bathroom; 1 main-level bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Open floorplan
  • Laundry & utility: Washer hookup; Electric dryer hookup; Gas dryer hookup

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/1.5-bath single-family listed at $164k.

Deal economics

  • At list price, monthly cash flow is $-2 ($-19/yr) — negative.
  • To cash-flow at today's rent, offer at most $164k (0.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $150k (8.7% below list).
  • Recommended offer: $150k (8.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 3.9% in Spartanburg — 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 76/100 on livability (#24 in SC, #3,679 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Spartanburg 07 (urban): math 34% / reading 41% proficiency, ranked #39 of 80 in SC (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: E. P. Todd School (math 18% / reading 29%, grade F, #467 of 597 statewide, top 78%, 576 students, 100% FRL); Spartanburg High (math 67% / reading 79%, grade B+, #44 of 196 statewide, top 23%, 2,056 students, 85% FRL) — zoned schools average 93% FRL vs 62% district-wide (31 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.5%/yr); 236 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 3,129 units permitted in Spartanburg County in 2024 (40 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($41k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 30 days — a 2% lower offer ($162k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 11y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $51k; list at $164k implies a 219% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,735 (8.7% 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. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-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. 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
0.91%
Cap rate
6.28%
Cash-on-cash
-0.04%
DSCR
1.00
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$206,700
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
524 Caulder Ave 0.20mi 3/2.0 1,240 (-6%) 1mo $252,000 $203 77
306 Carolyn Dr 0.17mi 3/2.5 1,364 (+3%) 7mo $258,000 $189 77
207 Woodview Ave 0.22mi 3/2.0 1,421 (+7%) 4mo $189,900 $134 73
226 Woodview Ave Ave 0.27mi 3/2.5 1,400 (+6%) 2mo $230,000 $164 72
101 Beth Ct 0.42mi 3/1.5 1,398 (+6%) 1mo $179,000 $128 70
425 E Shore Dr 0.54mi 3/1.5 1,320 (-0%) 6mo $177,500 $134 70
207 High St 0.29mi 3/2.5 1,401 (+6%) 4mo $259,000 $185 69
205 High St 0.29mi 3/1.0 1,176 (-11%) 9mo $135,000 $115 58
290 Caulder Cir 0.62mi 3/3.0 1,271 (-4%) 0mo $220,000 $173 58
111 Kreswell Cir 0.69mi 3/1.5 1,250 (-6%) 2mo $147,000 $118 57
815 S Liberty St 0.73mi 3/2.0 1,253 (-5%) 1mo $195,000 $156 54
735 Duncan Park Rd 0.73mi 2/1.0 (-1) 1,364 (+3%) 4mo $200,000 $147 51

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 · 3.46% rent growth · sell at horizon

5-year hold
IRR
-15.8%
Equity multiple
0.44×
Total profit
$-25,923
Equity at exit
$24,453
10-year hold
IRR
-6.5%
Equity multiple
0.57×
Total profit
$-19,598
Equity at exit
$14,180

Cash invested: $45,920 (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 29306

Home prices YoY
-29.9%
Rents YoY
3.5%
Active inventory
236
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,497 high interval (Pro) →
Mortgage (P&I)
$860
Tax from tax record
$256 /mo · $3,073/yr
Insurance
$68
HOA
$0
Vacancy / Maint / Mgmt
$314
Net cashflow
$-2

Break-even live

Break-even rent $1,499
Max offer price $163,727
Occupancy floor 95%

Sensitivity live

Price -10% $91 -5% $45 +0% $-2 +5% $-48 +10% $-94
Rent -10% $-120 -5% $-61 +0% $-2 +5% $58 +10% $117
Rate -1.0pp $81 -0.5pp $40 base $-2 +0.5pp $-44 +1.0pp $-87

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
$41,000
Closing costs
$4,920
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
235 High St Spartanburg, SC 3.0 1.5 1726 $1,650 $0.96 23d 1 0.38mi
88 W Park Dr Unit H Spartanburg, SC 2.0 1.0 950 $875 $0.92 23d 1 0.56mi
102 Harvard Dr Spartanburg, SC 2.0 1.0 1000 $1,300 $1.30 15d 1 0.75mi
630 S Converse St Spartanburg, SC 2.0 1.0 912 $995 $1.09 23d 1 0.84mi
938 Logan St Unit A Spartanburg, SC 2.0 2.5 980 $1,600 $1.63 23d 1 0.85mi
1097 Union St Spartanburg, SC 1.0–2.0 1.0–2.0 951 $2,009 $2.11 15d 21 0.93mi
249 E Hampton Ave Spartanburg, SC 3.0 2.0 1450 $1,475 $1.02 23d 1 1.08mi
318 Alexander Ave Spartanburg, SC 4.0 2.0 1480 $1,695 $1.15 23d 1 1.09mi
717 Connecticut Ave Spartanburg, SC 3.0 1.0 1320 $1,895 $1.44 15d 1 1.34mi
111 Timothy St Spartanburg, SC 2.0 1.0 1100 $1,600 $1.45 23d 1 1.45mi
334 W Hampton Ave Unit 1 Spartanburg, SC 2.0 1.0 895 $1,100 $1.23 23d 1 1.47mi

Listing history 19 events

  1. 2026-06-21
    pricedays on market $164,000 Active 30 DOM
  2. 2026-06-18
    days on market $174,000 Active 27 DOM
  3. 2026-06-17
    days on market $174,000 Active 26 DOM
  4. 2026-06-16
    days on market $174,000 Active 25 DOM
  5. 2026-06-15
    days on market $174,000 Active 24 DOM
  6. 2026-06-14
    days on market $174,000 Active 22 DOM
  7. 2026-06-13
    days on market $174,000 Active 21 DOM
  8. 2026-06-10
    days on market $174,000 Active 19 DOM
  9. 2026-06-09
    days on market $174,000 Active 18 DOM
  10. 2026-06-08
    days on market $174,000 Active 17 DOM
  11. 2026-06-07
    days on market $174,000 Active 16 DOM
  12. 2026-06-02
    days on market $174,000 Active 11 DOM
  13. 2026-06-01
    days on market $174,000 Active 10 DOM
  14. 2026-05-31
    days on market $174,000 Active 9 DOM
  15. 2026-05-30
    days on market $174,000 Active 8 DOM
  16. 2026-05-22
    listed $174,000 Active
  17. 2015-05-22
    soldstatus $51,333
  18. 2015-05-15
    soldstatus $51,333 220-char remark
    Show marketing remark (220 chars)

    This cute 3 bedroom 2 1/2 bath ranch style home is looking for a owner that has a vision . Has original hard wood floors. It's full of potential just needing that touch of love ! A GREAT BUY for a first time home buyer.

  19. 2015-04-20
    listed $56,333 220-char remark
    Show marketing remark (220 chars)

    This cute 3 bedroom 2 1/2 bath ranch style home is looking for a owner that has a vision . Has original hard wood floors. It's full of potential just needing that touch of love ! A GREAT BUY for a first time home buyer.

ⓘ 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
$3,073 · $256/mo
Projected year-2 tax
$3,073 · $256/mo
Expected delta
$0/yr ($0/mo · -0.0%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 16 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 · 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
$17,968
− Mortgage interest
−$9,187
− Property taxes
−$3,073
− Insurance
−$820
− Repairs & maintenance
−$1,437
− Management
−$1,437
− Depreciation
−$4,771
Taxable loss
−$2,757
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$662
After-tax cash flow
$643/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 07
NCES district ID
4503660
Math proficiency
34% ▼ -1.00%
Reading proficiency
41% ▼ -1.00%
Median HH income
$35,825
Composite
31.04/100
National rank
#6087
State rank
#39 of 80 in SC

Livability — Spartanburg

Score
76/100
State rank
#24
US rank
#3679

Category grades

Amenities A+ Commute A+ 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

Census place
Spartanburg, SC
County
Spartanburg County · 258,607 people
City population
120,406
Metro
Spartanburg, SC
Population (ZIP)
16,714
Household income
$41,356
Rent vs Own
54.5% rent · 45.5% own
Severe rent burden
1064.0

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
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
Black 50% White 36% Hispanic / Latino 10% Two or more races 9% Asian 1%
Hispanic origin (detail)
Mexican 7% Puerto Rican 2%
Common ancestry
Slovak 1% Serbian 1% Iranian 1%
Foreign-born
7% · Canada
Languages at home
90% English-only · Spanish 7% Other Indo-European 2%

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
▼ -90.67%
Current HPI
213.1266
Rent YoY
▲ 3.46%
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

+208.9% since first listed
4 events — show timeline
  • 2026-05-22 Listed $174,000 SPMLS
  • 2015-05-22 Sold (Public Records) $51,333 Public Records
  • 2015-05-15 Sold (MLS) $51,333 SPMLS
  • 2015-04-20 Listed $56,333 SPMLS

Property tax history

+23.7%/yr

Latest (2025): $3,073 · +43.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…