CashFlowRE
Sign in Sign up
139 Martin St
C- Composite 54.71
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 +23.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.4/10.0
  • 1% rule +6.0/10.0
  • Schools +3.2/10.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.8/5.0
  • Appreciation +0.0/10.0

$118,000

139 Martin St · Arcadia, SC 29301
2 bd · 2.0 ba · 1,216 sqft · Manufactured public records · 286 Days on market
Built 2013 10,018 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

BACK ON MARKET! Buyer had financing issues! WELL KEPT 16 x 76 Single wide! Features include 2BR/2BA spacious living room and kitchen, breakfast area plus breakfast bar, all appliances remain, large Owner's suite w/ garden tub, separate shower, double sinks & walk-in closet. Great location on Spartanburg's west side! Home was manufactured in 2013 and has not been de-titled.

Key facts

  • Large owner's suite
  • Separate shower
  • Breakfast area

Tags

SPACIOUS LIVING ROOMBREAKFAST AREABREAKFAST BARLARGE OWNER'S SUITEGARDEN TUBSEPARATE SHOWER

Property features AI

Finance

  • HOA & community: No HOA fees or community amenities

Exterior

  • Parking: Paved asphalt driveway; No garage
  • Security: Smoke detector
  • Utilities: Public water; Electric water heater; Public sewer; Private garbage pickup; Electric service
  • Home design: Single-story residential home; Built in 2013; Crawl space foundation; Clayton-built
  • Construction: Vinyl siding exterior; Composition shingle roof
  • Exterior features: Some storm doors; Level lot with some trees

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator; Smooth-top range; Range hood
  • Bedrooms: Primary bedroom on main level with double sinks, full bath, separate shower, garden tub, and walk-in closet; Second bedroom on main level
  • Flooring: Vinyl flooring
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Electric heat pump (heating and cooling)
  • Interior features: Cable available; Ceiling fans; Blown ceiling insulation; Smoke detector; Jetted tub; Laminate countertops; Window treatments remain; Office/Study; Breakfast area
  • Laundry & utility: First-floor laundry with walk-in area, washer connection, and electric 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 2-bed/2.0-bath manufactured listed at $118k.

Deal economics

  • At list price, monthly cash flow is $213 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $118k).
  • Recommended offer: $104k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 3.9% in Arcadia — 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 60/100 on livability (#232 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-, crime B; Watch: amenities F, commute F, employment F.
  • Spartanburg 06 (suburban): math 33% / reading 42% proficiency, ranked #35 of 80 in SC (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Fairforest Elementary (math 32% / reading 32%, grade F, #369 of 597 statewide, top 64%, 782 students, 82% FRL) — zoned schools average 82% FRL vs 48% district-wide (34 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-2.6%/yr); 466 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $816 of loan paydown is wiped out by about $4k 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 286 days — a 12% lower offer ($104k) is reasonable based on typical stale-listing flexibility.
  • 7 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 $7k; list at $118k implies a 1586% gain — meaningful room to come down on a strong offer.
Recommended offer $103,840 (12.0% below list)

Questions for the listing agent

  1. It's been on market 286 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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
1.10%
Cap rate
8.46%
Cash-on-cash
7.75%
DSCR
1.34
GRM
7.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-7.9%
Equity multiple
0.72×
Total profit
$-9,325
Equity at exit
$17,594
10-year hold
IRR
-2.8%
Equity multiple
0.84×
Total profit
$-5,287
Equity at exit
$10,202

Cash invested: $33,040 (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 29301

Home prices YoY
-25.3%
Rents YoY
-2.6%
Active inventory
466
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,302 medium interval (Pro) →
Mortgage (P&I)
$619
Tax est. 1.5%
$148 /mo · $1,770/yr
Insurance
$49
HOA
$0
Vacancy / Maint / Mgmt
$274
Net cashflow
$213

Break-even live

Break-even rent $1,032
Max offer price $118,000
Occupancy floor 79%

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
$29,500
Closing costs
$3,540
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
1875 Hayne St Spartanburg, SC 2.0 1.0–2.0 1384 $1,465 $1.06 13d 4 0.77mi
100 W Cleveland St Spartanburg, SC 3.0 1.0–2.0 1358 $1,497 $1.10 13d 11 0.86mi
1139 Ridgecrest Ave Spartanburg, SC 2.0 1.0 760 $750 $0.99 13d 1 0.86mi
100 Keats Dr Spartanburg, SC 1.0–2.0 1.0–2.0 964 $1,381 $1.43 13d 13 1.34mi

Listing history 22 events

  1. 2026-06-10
    status $118,000 Pending 286 DOM
  2. 2026-06-09
    days on market $118,000 Active 286 DOM
  3. 2026-06-08
    days on market $118,000 Active 285 DOM
  4. 2026-06-07
    days on market $118,000 Active 284 DOM
  5. 2026-06-02
    days on market $118,000 Active 279 DOM
  6. 2026-06-01
    days on market $118,000 Active 278 DOM
  7. 2026-05-31
    days on market $118,000 Active 277 DOM
  8. 2026-05-30
    days on market $118,000 Active 276 DOM
  9. 2026-04-08
    status Active 384-char remark
    Show marketing remark (384 chars)

    BACK ON MARKET! Buyer had financing issues! WELL KEPT 16 x 76 Single wide! Features include 2BR/2BA spacious living room and kitchen, breakfast area plus breakfast bar, all appliances remain, large Owner's suite w/ garden tub, separate shower, double sinks & walk-in closet. Great location on Spartanburg's west side! Home was manufactured in 2013 and has not been de-titled.

  10. 2026-04-08
    status Active
    Show marketing remark (384 chars)

    BACK ON MARKET! Buyer had financing issues! WELL KEPT 16 x 76 Single wide! Features include 2BR/2BA spacious living room and kitchen, breakfast area plus breakfast bar, all appliances remain, large Owner's suite w/ garden tub, separate shower, double sinks & walk-in closet. Great location on Spartanburg's west side! Home was manufactured in 2013 and has not been de-titled.

  11. 2026-03-20
    status Pending 384-char remark
    Show marketing remark (384 chars)

    BACK ON MARKET! Buyer had financing issues! WELL KEPT 16 x 76 Single wide! Features include 2BR/2BA spacious living room and kitchen, breakfast area plus breakfast bar, all appliances remain, large Owner's suite w/ garden tub, separate shower, double sinks & walk-in closet. Great location on Spartanburg's west side! Home was manufactured in 2013 and has not been de-titled.

  12. 2026-03-20
    status Pending
    Show marketing remark (384 chars)

    BACK ON MARKET! Buyer had financing issues! WELL KEPT 16 x 76 Single wide! Features include 2BR/2BA spacious living room and kitchen, breakfast area plus breakfast bar, all appliances remain, large Owner's suite w/ garden tub, separate shower, double sinks & walk-in closet. Great location on Spartanburg's west side! Home was manufactured in 2013 and has not been de-titled.

  13. 2026-03-11
    status Active 384-char remark
    Show marketing remark (384 chars)

    BACK ON MARKET! Buyer had financing issues! WELL KEPT 16 x 76 Single wide! Features include 2BR/2BA spacious living room and kitchen, breakfast area plus breakfast bar, all appliances remain, large Owner's suite w/ garden tub, separate shower, double sinks & walk-in closet. Great location on Spartanburg's west side! Home was manufactured in 2013 and has not been de-titled.

  14. 2026-03-11
    status Active
    Show marketing remark (384 chars)

    BACK ON MARKET! Buyer had financing issues! WELL KEPT 16 x 76 Single wide! Features include 2BR/2BA spacious living room and kitchen, breakfast area plus breakfast bar, all appliances remain, large Owner's suite w/ garden tub, separate shower, double sinks & walk-in closet. Great location on Spartanburg's west side! Home was manufactured in 2013 and has not been de-titled.

  15. 2026-02-13
    status Pending
    Show marketing remark (384 chars)

    BACK ON MARKET! Buyer had financing issues! WELL KEPT 16 x 76 Single wide! Features include 2BR/2BA spacious living room and kitchen, breakfast area plus breakfast bar, all appliances remain, large Owner's suite w/ garden tub, separate shower, double sinks & walk-in closet. Great location on Spartanburg's west side! Home was manufactured in 2013 and has not been de-titled.

  16. 2026-02-13
    status Pending 384-char remark
    Show marketing remark (384 chars)

    BACK ON MARKET! Buyer had financing issues! WELL KEPT 16 x 76 Single wide! Features include 2BR/2BA spacious living room and kitchen, breakfast area plus breakfast bar, all appliances remain, large Owner's suite w/ garden tub, separate shower, double sinks & walk-in closet. Great location on Spartanburg's west side! Home was manufactured in 2013 and has not been de-titled.

  17. 2026-02-12
    price $118,000
    Show marketing remark (384 chars)

    BACK ON MARKET! Buyer had financing issues! WELL KEPT 16 x 76 Single wide! Features include 2BR/2BA spacious living room and kitchen, breakfast area plus breakfast bar, all appliances remain, large Owner's suite w/ garden tub, separate shower, double sinks & walk-in closet. Great location on Spartanburg's west side! Home was manufactured in 2013 and has not been de-titled.

  18. 2026-02-12
    price $118,000 384-char remark
    Show marketing remark (384 chars)

    BACK ON MARKET! Buyer had financing issues! WELL KEPT 16 x 76 Single wide! Features include 2BR/2BA spacious living room and kitchen, breakfast area plus breakfast bar, all appliances remain, large Owner's suite w/ garden tub, separate shower, double sinks & walk-in closet. Great location on Spartanburg's west side! Home was manufactured in 2013 and has not been de-titled.

  19. 2025-07-14
    listed $122,500 Active 384-char remark
    Show marketing remark (384 chars)

    BACK ON MARKET! Buyer had financing issues! WELL KEPT 16 x 76 Single wide! Features include 2BR/2BA spacious living room and kitchen, breakfast area plus breakfast bar, all appliances remain, large Owner's suite w/ garden tub, separate shower, double sinks & walk-in closet. Great location on Spartanburg's west side! Home was manufactured in 2013 and has not been de-titled.

  20. 2025-07-12
    listed $122,500 Active
  21. 2023-11-20
    soldstatus $7,000
  22. 2023-10-20
    listed $7,000

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,629
− Mortgage interest
−$6,610
− Property taxes
−$1,770
− Insurance
−$590
− Repairs & maintenance
−$1,250
− Management
−$1,250
− Depreciation
−$3,433
Taxable income
$726
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$174
After-tax cash flow
$2,387/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 06
NCES district ID
4503630
Math proficiency
33% ▼ -8.00%
Reading proficiency
42% ▼ -2.00%
Median HH income
$46,110
Composite
32.02/100
National rank
#5827
State rank
#35 of 80 in SC

Livability — Arcadia

Score
60/100
State rank
#232
US rank
#19542

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Arcadia, SC
County
Spartanburg County · 258,607 people
City population
526
Metro
Spartanburg, SC
Population (ZIP)
36,278
Household income
$57,805
Rent vs Own
37.2% rent · 62.8% own
Severe rent burden
1331.0

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 0.67)
Race & ethnicity
White 45% Black 32% Hispanic / Latino 13% Two or more races 9% Asian 5%
Hispanic origin (detail)
Mexican 7% Puerto Rican 2%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
12% · Canada, China, Vietnam
Languages at home
83% English-only · Spanish 10% Other Indo-European 3% Other Asian/Pacific 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
▼ -77.19%
Current HPI
228.4172
Rent YoY
▼ -2.64%
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

+1585.7% since first listed
14 events — show timeline
  • 2026-04-08 Relisted SPMLS
  • 2026-04-08 Relisted Greater Greenville MLS
  • 2026-03-20 Pending SPMLS
  • 2026-03-20 Pending Greater Greenville MLS
  • 2026-03-11 Relisted SPMLS
  • 2026-03-11 Relisted Greater Greenville MLS
  • 2026-02-13 Pending Greater Greenville MLS
  • 2026-02-13 Pending SPMLS
  • 2026-02-12 Price Changed $118,000 Greater Greenville MLS
  • 2026-02-12 Price Changed $118,000 SPMLS
  • 2025-07-14 Listed $122,500 SPMLS
  • 2025-07-12 Listed $122,500 Greater Greenville MLS
  • 2023-11-20 Sold (MLS) $7,000 SPMLS
  • 2023-10-20 Listed $7,000 SPMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…