CashFlowRE
Sign in Sign up
219 Carver St
C Composite 55.29
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 +19.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.1/10.0
  • Appreciation +6.0/10.0
  • 1% rule +5.1/10.0
  • Livability +3.4/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$85,000

219 Carver St · Joanna, SC 29351
2 bd · 1.0 ba · 970 sqft · SingleFamily · 114 Days on market
8,712 sqft lot ↓ 22% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This charming mill village bungalow is ready for its next owner. The two-bedroom, one-bath home has been well-maintained, featuring a new roof installed in 2019 and a recently updated HVAC system. A massive screened-in porch, added to accommodate large family gatherings, enhances the home’s appeal. Guests are greeted by a covered front porch that leads into a quaint living room. Off the living room, the second bedroom offers privacy and seclusion. The spacious primary bedroom is conveniently located near the eat-in kitchen, which is well-equipped with an oversized stove, sturdy hardwood cabinets, and a refrigerator that conveys with the home. The screened-in porch, accessible from the

Key facts

  • Covered front porch
  • Screened-in porch
  • Updated hvac system

Tags

NEW ROOFUPDATED HVAC SYSTEMSCREENED-IN PORCHCOVERED FRONT PORCHCONCRETE PATIOSTORAGE SHED

Property features AI

Finance

  • HOA & community: No HOA fees

Exterior

  • Parking: Driveway parking; Paved concrete driveway; No garage
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Single-story home; Approximate age 50+ years; Residential property disclosure required; Lead-based paint disclosure required
  • Construction: Vinyl siding exterior; Architectural and metal roof; Crawl space foundation
  • Exterior features: Front porch; Screened porch; Patio; Some storm doors; Thermal windows; Outbuilding storage; Level lot; Lot size 1/2 acre or less

Interior

  • Kitchen: Kitchen approximately 15 x 12; Refrigerator; Stand-alone electric range
  • Bedrooms: Primary bedroom on main level (15 x 15); Second bedroom on main level (13 x 13)
  • Flooring: Carpet; Vinyl
  • Bathrooms: One full bathroom (on main level)
  • Heating & cooling: Natural gas heating; Central electric cooling (forced air); Electric water heater
  • Interior features: Ceiling fan; Smoke detector; Laminate countertops; No fireplace; Other finished room (see remarks)
  • Laundry & utility: Washer connection

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 single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $92 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($859 rent vs $85k).
  • Recommended offer: $77k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#106 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: amenities F, commute F, health & safety F.
  • Laurens 56 (rural): math 35% / reading 40% proficiency, ranked #38 of 80 in SC (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Joanna Woodson Elementary (math 37% / reading 32%, grade F, #344 of 597 statewide, top 60%, 288 students, 100% FRL) — zoned schools average 100% FRL vs 73% district-wide (27 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 8 active listings in the ZIP; 621 units permitted in Laurens County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($588 loan paydown + $2k appreciation (2.0% local appreciation)).
  • Laurens County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (2.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 114 days — a 9% lower offer ($77k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $77,350 (9.0% below list)

Questions for the listing agent

  1. It's been on market 114 days. Have you received any prior offers? Is the seller open to a 9% 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
1.01%
Cap rate
7.59%
Cash-on-cash
4.61%
DSCR
1.21
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$46,560
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
803 Milton Rd 0.55mi 2/1.0 1,098 (+13%) 12mo $62,500 $57 43
306 N Marion St 0.68mi 2/1.0 1,100 (+13%) 13mo $21,500 $20 36
211 Sumter St 0.63mi 2/1.0 841 (-13%) 19mo $40,000 $48 33

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.97% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
9.0%
Equity multiple
1.48×
Total profit
$11,535
Equity at exit
$33,383
10-year hold
IRR
12.2%
Equity multiple
2.63×
Total profit
$38,828
Equity at exit
$47,961

Cash invested: $23,800 (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 29351

Home prices YoY
1.7%
Active inventory
8
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$859 medium interval (Pro) →
Mortgage (P&I)
$446
Tax est. 1.5%
$106 /mo · $1,275/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$180
Net cashflow
$92

Break-even live

Break-even rent $744
Max offer price $85,000
Occupancy floor 84%

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
$21,250
Closing costs
$2,550
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 20 events

  1. 2026-06-19
    days on market $85,000 Active 114 DOM
  2. 2026-06-18
    days on market $85,000 Active 113 DOM
  3. 2026-06-17
    days on market $85,000 Active 112 DOM
  4. 2026-06-16
    days on market $85,000 Active 111 DOM
  5. 2026-06-15
    days on market $85,000 Active 110 DOM
  6. 2026-06-14
    days on market $85,000 Active 108 DOM
  7. 2026-06-12
    days on market $85,000 Active 107 DOM
  8. 2026-06-09
    days on market $85,000 Active 104 DOM
  9. 2026-06-08
    days on market $85,000 Active 103 DOM
  10. 2026-06-07
    days on market $85,000 Active 102 DOM
  11. 2026-06-07
    days on market $85,000 Active 101 DOM
  12. 2026-06-03
    days on market $85,000 Active 98 DOM
  13. 2026-06-02
    days on market $85,000 Active 97 DOM
  14. 2026-06-01
    days on market $85,000 Active 96 DOM
  15. 2026-05-31
    days on market $85,000 Active 95 DOM
  16. 2026-05-30
    days on market $85,000 Active 94 DOM
  17. 2026-05-13
    historical Contingency Contract
  18. 2026-04-10
    price $85,000
  19. 2026-03-13
    price $90,000
  20. 2026-02-25
    listed $109,000 Active

ⓘ 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 FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥106°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 2 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
$10,313
− Mortgage interest
−$4,761
− Property taxes
−$1,275
− Insurance
−$425
− Repairs & maintenance
−$825
− Management
−$825
− Depreciation
−$2,473
Taxable loss
−$271
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$65
After-tax cash flow
$1,163/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
Laurens 56
NCES district ID
4502640
Math proficiency
35% ▼ -5.00%
Reading proficiency
40% ▲ 3.00%
Median HH income
$35,830
Composite
31.05/100
National rank
#6079
State rank
#38 of 80 in SC

Livability — Joanna

Score
67/100
State rank
#106
US rank
#11049

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Joanna, SC
City population
1,375
Population (ZIP)
1,375

Population outlook (Laurens County) Hauer SSP2

Today (2025)
66,741 people
By 2030
66,454 · -0.4%
By 2040
64,881 · -2.8%
By 2050
61,941 · -7.2%
By 2075
53,266 · -20.2%
By 2100
41,495 · -37.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Black 7% Hispanic / Latino 7% Asian 4%
Hispanic origin (detail)
Mexican 6%
Common ancestry
German 6% Serbian 1% Portuguese 1%
Foreign-born
8% · Canada, Jamaica
Languages at home
87% English-only · Spanish 7% Other Asian/Pacific 4% Other Indo-European 2%

Political lean MEDSL · Laurens

2024 margin
Solid R (+40.9) · D 29.0% · R 69.9% · Other 1.1%
2008→2024 swing
-22.8pp toward R · 2008: -18.1pp · 2024: -40.9pp
All cycles
2024: R+40.9 2020: R+32.3 2016: R+29.9 2012: R+17.5 2008: R+18.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.97%
Current HPI
115.8528
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

-22.0% since first listed
4 events — show timeline
  • 2026-05-13 Contingent Greater Greenville MLS
  • 2026-04-10 Price Changed $85,000 Greater Greenville MLS
  • 2026-03-13 Price Changed $90,000 Greater Greenville MLS
  • 2026-02-25 Listed $109,000 Greater Greenville MLS

Property tax history

+0.7%/yr

Latest (2025): $65 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…