CashFlowRE
Sign in Sign up
127 Branchview Rd
F Composite 21.7
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).

  • ARV discount +7.5/15.0
  • Cash flow +3.5/30.0
  • Livability +3.1/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$198,000

127 Branchview Rd · North Hartsville, SC 29550
2 bd · 2.0 ba · 672 sqft · Other public records · 22 Days on market
Built 2021 2.44 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Mobile Home in the forest! Corner lot with lots of privacy. Private well and underground power make this 2.44 lot ready for expansion in the future. 2 small storage buildings convey with the mobile home. Sovereign and refrigerator convey and there is a washer and dryer hook up. Could be a good investment property. Property is being sold for cash only and in as is condition. Go take a look and see for yourself. Call a realtor today.

Key facts

  • New well
  • Manufactured home
  • Entertaining porch

Tags

MANUFACTURED HOMENEW WELLSPACIOUS PIECE OF LANDENTERTAINING PORCHSTORAGE BUILDING

Property features AI

Exterior

  • Utilities: Septic tank
  • Home design: Manufactured home; Residential property; Corner lot
  • Construction: Vinyl siding; Shingle roof; Crawl space foundation; Built area above grade: 1,280
  • Exterior features: Deck; Porch; Storm door(s)

Interior

  • Kitchen: Microwave; Range; Refrigerator
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump; Central air; Ceiling fan(s)
  • Interior features: Walk-in closet(s); Insulated windows; Storage

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 2-bed/2.0-bath other listed at $198k.

Deal economics

  • At list price, monthly cash flow is $-602 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $111k (44.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $97k (51.0% below list).
  • Recommended offer: $97k (51.0% below list) — sets the bar for 1% rule.
  • Cap rate 2.6% vs local median 3.4% in North Hartsville — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 62/100 on livability (#190 in SC) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: employment C-, amenities F, commute F.
  • Darlington 01 (town): math 27% / reading 37% proficiency, ranked #52 of 80 in SC (top 65%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: North Hartsville Elementary (math 46% / reading 37%, grade F, #269 of 597 statewide, top 46%, 527 students, 100% FRL); Hartsville Middle (math 23% / reading 31%, grade F, #153 of 229 statewide, top 68%, 921 students, 100% FRL); Hartsville High (math 42% / reading 80%, grade C+, #105 of 196 statewide, top 54%, 1,133 students, 100% FRL) — zoned schools average 100% FRL vs 75% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 156 active listings in the ZIP; 195 units permitted in Darlington 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.
  • Darlington County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($195k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y 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 $10k; list at $198k implies a 1841% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 74% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $96,941 (51.0% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.49%
Cap rate
2.64%
Cash-on-cash
-13.04%
DSCR
0.42
GRM
17.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-40.7%
Equity multiple
-0.27×
Total profit
$-70,443
Equity at exit
$29,522
10-year hold
IRR
-66.2%
Equity multiple
-1.00×
Total profit
$-110,693
Equity at exit
$17,119

Cash invested: $55,440 (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 29550

Home prices YoY
-22.3%
Active inventory
156
Price-to-rent
17.0×

Monthly cashflow live

Estimated rent
$969 medium interval (Pro) →
Mortgage (P&I)
$1,038
Tax est. 1.5%
$248 /mo · $2,970/yr
Insurance
$82
HOA
$0
Vacancy / Maint / Mgmt
$204
Net cashflow
$-602

Break-even live

Break-even rent $1,732
Max offer price $110,817
Occupancy floor

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
$49,500
Closing costs
$5,940
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 21 events

  1. 2026-06-19
    days on market $198,000 Active 22 DOM
  2. 2026-06-18
    days on market $198,000 Active 21 DOM
  3. 2026-06-17
    days on market $198,000 Active 20 DOM
  4. 2026-06-16
    days on market $198,000 Active 19 DOM
  5. 2026-06-15
    days on market $198,000 Active 18 DOM
  6. 2026-06-14
    days on market $198,000 Active 16 DOM
  7. 2026-06-13
    days on market $198,000 Active 15 DOM
  8. 2026-06-10
    days on market $198,000 Active 13 DOM
  9. 2026-06-09
    days on market $198,000 Active 12 DOM
  10. 2026-06-08
    days on market $198,000 Active 11 DOM
  11. 2026-06-07
    days on market $198,000 Active 10 DOM
  12. 2026-06-05
    days on market $198,000 Active 7 DOM
  13. 2026-06-03
    days on market $198,000 Active 6 DOM
  14. 2026-06-02
    days on market $198,000 Active 5 DOM
  15. 2026-06-01
    days on market $198,000 Active 4 DOM
  16. 2026-05-31
    days on market $198,000 Active 3 DOM
  17. 2026-05-30
    days on market $198,000 Active 2 DOM
  18. 2026-05-28
    listed $198,000 Active
  19. 2023-09-26
    soldstatus 435-char remark
    Show marketing remark (435 chars)

    Mobile Home in the forest! Corner lot with lots of privacy. Private well and underground power make this 2.44 lot ready for expansion in the future. 2 small storage buildings convey with the mobile home. Sovereign and refrigerator convey and there is a washer and dryer hook up. Could be a good investment property. Property is being sold for cash only and in as is condition. Go take a look and see for yourself. Call a realtor today.

  20. 2023-08-09
    listed $59,900 435-char remark
    Show marketing remark (435 chars)

    Mobile Home in the forest! Corner lot with lots of privacy. Private well and underground power make this 2.44 lot ready for expansion in the future. 2 small storage buildings convey with the mobile home. Sovereign and refrigerator convey and there is a washer and dryer hook up. Could be a good investment property. Property is being sold for cash only and in as is condition. Go take a look and see for yourself. Call a realtor today.

  21. 1995-02-01
    soldstatus $10,200

ⓘ 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 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 74% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$11,633
− Mortgage interest
−$11,091
− Property taxes
−$2,970
− Insurance
−$990
− Repairs & maintenance
−$931
− Management
−$931
− Depreciation
−$5,760
Taxable loss
−$11,039
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,649
After-tax cash flow
$-4,581/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
Darlington 01
NCES district ID
4501860
Math proficiency
27% ▼ -13.00%
Reading proficiency
37% ▼ -1.00%
Median HH income
$36,243
Composite
26.51/100
National rank
#7202
State rank
#52 of 80 in SC

Livability — North Hartsville

Score
62/100
State rank
#190
US rank
#16507

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North Hartsville, SC
Population (ZIP)
30,198

Population outlook (Darlington County) Hauer SSP2

Today (2025)
64,981 people
By 2030
62,846 · -3.3%
By 2040
58,146 · -10.5%
By 2050
53,541 · -17.6%
By 2075
43,477 · -33.1%
By 2100
34,013 · -47.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (63%)
Race & ethnicity
White 63% Black 31% Two or more races 3% Hispanic / Latino 3%
Common ancestry
Slovak 3% Serbian 3% Romanian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Darlington

2024 margin
R (+13.3) · D 42.8% · R 56.1% · Other 1.1%
2008→2024 swing
-13.2pp toward R · 2008: -0.1pp · 2024: -13.3pp
All cycles
2024: R+13.3 2020: R+5.0 2016: R+3.7 2012: D+3.4 2008: R+0.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -63.03%
Current HPI
219.996
Rent YoY
Metro
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+1841.2% since first listed
4 events — show timeline
  • 2026-05-28 Listed $198,000 RAGPD
  • 2023-09-26 Sold (MLS) RAGPD
  • 2023-08-09 Listed $59,900 RAGPD
  • 1995-02-01 Sold (Public Records) $10,200 Public Records

Property tax history

-10.1%/yr

Latest (2025): $143 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…