CashFlowRE
Sign in Sign up
140 Copperfield Dr Unit B
D+ Composite 49.77
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 +20.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.3/10.0
  • 1% rule +4.0/10.0
  • Schools +3.9/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

140 Copperfield Dr Unit B · Central, SC 29630
2 bd · 1.0 ba · 960 sqft · Condo public records · 1 Days on market
Built 1982

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

Listing remarks

Welcome to 140 Copperfield Drive Unit B in Central, SC! This charming 2-bedroom, 1-bath townhome offers comfortable one-level living with approximately 960 square feet of well-designed space. The inviting layout features a spacious living area, a functional kitchen with ample cabinet storage, and generously sized bedrooms, including a private primary suite. Enjoy low-maintenance living with a private deck perfect for relaxing or entertaining, plus convenient parking and a location just minutes from Clemson University, Southern Wesleyan University, shopping, dining, and major highways. Whether you’re a first-time homebuyer, downsizing, or looking for an investment opportunity, this mov

Key facts

  • Private deck
  • Functional kitchen
  • One level living

Tags

ONE LEVEL LIVINGPRIVATE DECKFUNCTIONAL KITCHENAMPLE CABINET STORAGEPRIVATE PRIMARY SUITECONVENIENT PARKING

Property features AI

Finance

  • HOA & community: Short term rental allowed

Exterior

  • Parking: Driveway
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Electricity available; Phone available; Cable available; Underground utilities
  • Home design: Single-story; Entry level: Main; Facing direction: Not specified; Property type: Not specified
  • Construction: Masonite and wood siding exterior; Architectural shingle roof; Crawlspace foundation; Built 31–50 years ago
  • Exterior features: Deck; Porch; Paved driveway; Storm windows/doors; Level lot; Trees; Not in subdivision; Outside city limits

Interior

  • Kitchen: Dishwasher; Electric oven; Electric range; Microwave; Refrigerator; Smooth cooktop
  • Bedrooms: 2 main-level bedrooms
  • Flooring: Luxury vinyl plank
  • Bathrooms: 1 full bathroom; 1 main-level bathroom
  • Heating & cooling: Central heating (electric, forced air); Central air conditioning (electric, forced air)
  • Interior features: Cathedral ceilings; Jack and Jill bathroom; Bath in primary bedroom; Main level primary bedroom; Tub/shower; Cable TV available; Walk-in closet(s); Window treatments; Blinds; Storm windows; Storm door(s); Laminate countertops; Solid surface counters; Breakfast area
  • Laundry & utility: Washer hookup; Washer; Dryer; 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 2-bed/1.0-bath condo listed at $135k.

Deal economics

  • At list price, monthly cash flow is $165 ($2k/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 $121k (10.4% below list).
  • Recommended offer: $121k (10.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.8% vs local median 3.2% in Central — 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 (#176 in SC) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing B+; Watch: amenities F, commute F, employment F.
  • Pickens 01 (rural): math 42% / reading 50% proficiency, ranked #21 of 80 in SC (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Central Academy of The Arts (math 37% / reading 42%, grade F, #295 of 597 statewide, top 50%, 443 students, 100% FRL); R. C. Edwards Middle (math 56% / reading 53%, grade B-, #24 of 229 statewide, top 11%, 840 students, 54% FRL); D. W. Daniel High (math 42% / reading 90%, grade B, #81 of 196 statewide, top 42%, 1,201 students, 47% FRL) — zoned schools average 67% FRL vs 42% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 155 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 1,440 units permitted in Pickens County in 2024 (245 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Pickens County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $30k; list at $135k implies a 350% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $120,996 (10.4% below list)

Questions for the listing agent

  1. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.90%
Cap rate
7.76%
Cash-on-cash
5.23%
DSCR
1.23
GRM
9.3

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
-8.2%
Equity multiple
0.70×
Total profit
$-11,459
Equity at exit
$20,129
10-year hold
IRR
1.2%
Equity multiple
1.09×
Total profit
$3,243
Equity at exit
$11,672

Cash invested: $37,800 (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 29630

Home prices YoY
-15.3%
Active inventory
155
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,210 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$27 /mo · $324/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$254
Net cashflow
$165

Break-even live

Break-even rent $1,002
Max offer price $135,000
Occupancy floor 81%

Sensitivity live

Price -10% $241 -5% $203 +0% $165 +5% $126 +10% $88
Rent -10% $69 -5% $117 +0% $165 +5% $212 +10% $260
Rate -1.0pp $233 -0.5pp $199 base $165 +0.5pp $130 +1.0pp $94

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
$33,750
Closing costs
$4,050
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
100 Cross Creek Ct Central, SC 2.0–3.0 2.0 1200 $1,214 $1.01 4d 11 0.16mi
105 Regency Dr Central, SC 2.0 1.5 950 $999 $1.05 4d 1 0.74mi
207 Dunwoody Ave Central, SC 2.0 1.0 790 $918 $1.16 4d 2 1.04mi
1980 W Main St Central, SC 2.0 2.5 832 $1,298 $1.56 25d 1 1.05mi
1980 W Main St Central, SC 2.0 2.5 832 $1,298 $1.56 21d 1 1.05mi
113 Martin Cir Unit 113A Central, SC 2.0 1.0 800 $895 $1.12 25d 1 1.16mi

HOA detail condo

Monthly dues
$0 · $0/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 2 events

  1. 2026-06-22
    remarks 693-char remark
  2. 2026-06-22
    listed $135,000 Active 1 DOM

ⓘ 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
$324 · $27/mo
Projected year-2 tax
$770 · $64/mo
Expected delta
+$445/yr (+$37/mo · 137.2%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥106°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 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
$14,520
− Mortgage interest
−$7,562
− Property taxes
−$324
− Insurance
−$675
− Repairs & maintenance
−$1,162
− Management
−$1,162
− Depreciation
−$3,927
Taxable loss
−$292
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$70
After-tax cash flow
$2,046/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
Pickens 01
NCES district ID
4503330
Math proficiency
42% ▼ -11.00%
Reading proficiency
50% ▼ -2.00%
Median HH income
$42,534
Composite
38.73/100
National rank
#4130
State rank
#21 of 80 in SC

Livability — Central

Score
63/100
State rank
#176
US rank
#15558

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Central, SC
County
Pickens County · 102,825 people
City population
15,982
Metro
Greenville-Anderson, SC
Population (ZIP)
15,982
Household income
$55,264
Rent vs Own
53.5% rent · 46.5% own
Severe rent burden
803.0

Population outlook (Pickens County) Hauer SSP2

Today (2025)
126,530 people
By 2030
128,780 · +1.8%
By 2040
132,151 · +4.4%
By 2050
133,800 · +5.7%
By 2075
137,594 · +8.7%
By 2100
139,784 · +10.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Two or more races 8% Hispanic / Latino 6% Black 6% Asian 5%
Hispanic origin (detail)
Mexican 2% Cuban 2%
Common ancestry
Lithuanian 4% Slovak 3% Serbian 2%
Foreign-born
6% · Canada, China, Dominican Republic
Languages at home
91% English-only · Spanish 4% Chinese 2% Other Indo-European 2%

Political lean MEDSL · Pickens

2024 margin
Solid R (+52.7) · D 23.0% · R 75.6% · Other 1.4%
2008→2024 swing
-6.4pp toward R · 2008: -46.2pp · 2024: -52.7pp
All cycles
2024: R+52.7 2020: R+50.9 2016: R+52.7 2012: R+49.0 2008: R+46.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -53.24%
Current HPI
293.5998
Rent YoY
Metro
Greenville-Anderson, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+361.5% since first listed
3 events — show timeline
  • 2026-06-16 Listed $135,000 WUMLS
  • 1993-03-26 Sold (Public Records) $30,000 Public Records
  • 1985-05-29 Sold (Public Records) $29,250 Public Records

Property tax history

-7.9%/yr

Latest (2025): $324 · +12.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…