CashFlowRE
Sign in Sign up
338 Bowling Ave
D- Composite 38.23
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 +12.2/30.0
  • ARV discount +7.5/15.0
  • Livability +3.9/5.0
  • DSCR +3.6/10.0
  • Rent growth +3.1/5.0
  • 1% rule +2.7/10.0
  • Schools +2.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

338 Bowling Ave · Columbia, SC 29203
2 bd · 1.0 ba · 795 sqft · SingleFamily public records · 20 Days on market
Built 1970 0.46 ac lot

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

Listing remarks

Welcome to 338 Bowling Ave. This cute home has been renovated from head to to with gleaming hardwood floors, updated kitchen with new appliances, ceiling fans in all rooms, and a large yard with no HOA. This great value of a home will not last long so call today to schedule your private showing. Disclaimer: CMLS has not reviewed and, therefore, does not endorse vendors who may appear in listings.

Key facts

  • Renovated
  • Ceiling fans
  • Large yard

Tags

RENOVATEDHARDWOOD FLOORSUPDATED KITCHENNEW APPLIANCESCEILING FANSLARGE YARD

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-story/main-level living; Other exterior finish
  • Construction: Crawlspace foundation
  • Exterior features: Covered front porch; Paved road access

Interior

  • Kitchen: Formica countertops; Painted cabinets; Luxury vinyl plank flooring; Freestanding range; Dishwasher
  • Bedrooms: Master bedroom on main level with hardwood floors and ceiling fan; Bedroom 2 on main level with hardwood floors and ceiling fan; Bedroom 3 on main level with hardwood floors and ceiling fan
  • Flooring: Hardwood floors; Luxury vinyl plank in kitchen
  • Bathrooms: One full bathroom
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Hardwood floors in living areas; Ceiling fans in living room and bedrooms; Formal living room
  • Laundry & utility: Mud room laundry on main level

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 $150k.

Deal economics

  • At list price, monthly cash flow is $-29 ($-350/yr) — negative.
  • To cash-flow at today's rent, offer at most $145k (3.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $116k (22.6% below list).
  • Recommended offer: $116k (22.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 78/100 on livability (#18 in SC, #2,436 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment D, crime F.
  • Richland 01 (urban): math 26% / reading 36% proficiency, ranked #54 of 80 in SC (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: J. P. Thomas Elementary (math 12% / reading 12%, grade F, #572 of 597 statewide, top 97%, 323 students, 100% FRL); Alcorn Middle (math 2% / reading 12%, grade F, #228 of 229 statewide, top 100%, 370 students, 100% FRL); W.J. Keenan High (math 54% / reading 77%, grade B, #83 of 196 statewide, top 43%, 725 students, 100% FRL) — zoned schools average 100% FRL vs 64% district-wide (36 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.5%/yr); 241 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 3,472 units permitted in Richland County in 2024 (1,096 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($46k/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 $4k of value loss. Plan a longer hold.
  • Richland County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $40k; list at $150k implies a 275% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 66% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $116,088 (22.6% 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 1970 — 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
0.77%
Cap rate
6.06%
Cash-on-cash
-0.83%
DSCR
0.96
GRM
10.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.5% rent growth · sell at horizon

5-year hold
IRR
-18.2%
Equity multiple
0.36×
Total profit
$-26,769
Equity at exit
$22,351
10-year hold
IRR
-11.5%
Equity multiple
0.33×
Total profit
$-28,218
Equity at exit
$12,961

Cash invested: $41,972 (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 29203

Home prices YoY
-31.6%
Rents YoY
2.5%
Active inventory
241
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,161 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$98 /mo · $1,173/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$-29

Break-even live

Break-even rent $1,198
Max offer price $144,741
Occupancy floor 98%

Sensitivity live

Price -10% $56 -5% $13 +0% $-29 +5% $-72 +10% $-114
Rent -10% $-121 -5% $-75 +0% $-29 +5% $17 +10% $63
Rate -1.0pp $46 -0.5pp $9 base $-29 +0.5pp $-68 +1.0pp $-108

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
$37,475
Closing costs
$4,497
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
1407 Jerome Dr Columbia, SC 2.0 1.0 700 $1,125 $1.61 25d 1 0.74mi
5867 Ames Rd Columbia, SC 3.0 1.0 802 $1,200 $1.50 16d 1 1.24mi
5779 Ames Rd Columbia, SC 2.0 1.0 895 $1,000 $1.12 16d 1 1.25mi
5779 Ames Rd Unit 13B Columbia, SC 2.0 1.0 895 $1,000 $1.12 13d 1 1.25mi

Listing history 21 events

  1. 2026-06-21
    days on market $149,900 Active 20 DOM
  2. 2026-06-18
    days on market $149,900 Active 17 DOM
  3. 2026-06-17
    days on market $149,900 Active 16 DOM
  4. 2026-06-16
    days on market $149,900 Active 15 DOM
  5. 2026-06-15
    days on market $149,900 Active 14 DOM
  6. 2026-06-14
    days on market $149,900 Active 12 DOM
  7. 2026-06-10
    days on market $149,900 Active 9 DOM
  8. 2026-06-09
    days on market $149,900 Active 8 DOM
  9. 2026-06-08
    days on market $149,900 Active 7 DOM
  10. 2026-06-07
    days on market $149,900 Active 6 DOM
  11. 2026-06-03
    days on market $149,900 Active 2 DOM
  12. 2026-06-02
    pricedays on marketlisting id $149,900 Active 1 DOM
  13. 2026-05-31
    days on market $154,900 Active 129 DOM
  14. 2026-05-07
    price $154,900
  15. 2026-04-14
    price $159,900
  16. 2026-01-21
    listed $165,000 Active
  17. 2025-10-20
    listed $165,000 Active
  18. 2003-09-09
    soldstatus $40,000
  19. 2000-04-14
    soldstatus $23,900
  20. 1998-02-14
    soldstatus $34,600
  21. 1998-02-13
    soldstatus $14,500

ⓘ 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
$1,173 · $98/mo
Projected year-2 tax
$1,173 · $98/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 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 66% 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
$13,931
− Mortgage interest
−$8,397
− Property taxes
−$1,173
− Insurance
−$750
− Repairs & maintenance
−$1,114
− Management
−$1,114
− Depreciation
−$4,361
Taxable loss
−$2,978
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$715
After-tax cash flow
$364/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
Richland 01
NCES district ID
4503360
Math proficiency
26% ▼ -7.00%
Reading proficiency
36% ▼ -5.00%
Median HH income
$38,931
Composite
25.94/100
National rank
#7335
State rank
#54 of 80 in SC

Livability — Columbia

Score
78/100
State rank
#18
US rank
#2436

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Richland County · 389,530 people
City population
335,994
Metro
Columbia, SC
Population (ZIP)
40,653
Household income
$46,054
Rent vs Own
51.3% rent · 48.7% own
Severe rent burden
1980.0

Population outlook (Richland County) Hauer SSP2

Today (2025)
459,667 people
By 2030
487,524 · +6.1%
By 2040
542,035 · +17.9%
By 2050
595,371 · +29.5%
By 2075
732,998 · +59.5%
By 2100
820,415 · +78.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (80%)
Race & ethnicity
Black 80% White 13% Hispanic / Latino 5% Two or more races 2%
Common ancestry
Serbian 1%
Foreign-born
3% · Canada
Languages at home
93% English-only · Spanish 5%

Political lean MEDSL · Richland

2024 margin
Solid D (+34.6) · D 66.4% · R 31.8% · Other 1.8%
2008→2024 swing
+5.7pp toward D · 2008: 28.9pp · 2024: 34.6pp
All cycles
2024: D+34.6 2020: D+38.3 2016: D+32.9 2012: D+33.3 2008: D+28.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -77.52%
Current HPI
168.2114
Rent YoY
▲ 2.50%
Metro
Columbia, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+968.3% since first listed
8 events — show timeline
  • 2026-05-07 Price Changed $154,900 Consolidated MLS
  • 2026-04-14 Price Changed $159,900 Consolidated MLS
  • 2026-01-21 Listed $165,000 Consolidated MLS
  • 2025-10-20 Listed $165,000 Consolidated MLS
  • 2003-09-09 Sold (Public Records) $40,000 Public Records
  • 2000-04-14 Sold (Public Records) $23,900 Public Records
  • 1998-02-14 Sold (Public Records) $34,600 Public Records
  • 1998-02-13 Sold (Public Records) $14,500 Public Records

Property tax history

+0.5%/yr

Latest (2025): $1,173 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…