CashFlowRE
Sign in Sign up
700 Christopher Rd
C Composite 55.4
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 +24.0/30.0
  • DSCR +7.7/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.5/10.0
  • Schools +4.1/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$165,000

700 Christopher Rd · Campobello, SC 29322
3 bd · 2.0 ba · 1,344 sqft · Manufactured · 24 Days on market
Built 1997 Poor condition 2.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Estate sale. Great country living! Would make nice rental or flip! 2 Acres of land with older mobile home. Private lot. Has well and septic. City water is available. Nice country setting. Land borders small creek. SOLD AS IS * * * * * * SOLD AS IS * * * * * * SOLD AS IS

Key facts

  • Well and septic
  • Private lot
  • City water available

Tags

2 ACRES OF LANDPRIVATE LOTWELL AND SEPTICCITY WATER AVAILABLEBORDERS SMALL CREEK

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 3-bed/2.0-bath manufactured listed at $165k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $257 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Recommended offer: $163k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 3.0% in Campobello — 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 62/100 on livability (#191 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B+; Watch: crime D, amenities F, commute F.
  • Spartanburg 01 (rural): math 44% / reading 53% proficiency, ranked #14 of 80 in SC (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Campobello-Gramling School (math 55% / reading 53%, grade C, #132 of 597 statewide, top 23%, 814 students, 61% FRL); Landrum High (math 47% / reading 87%, grade B, #73 of 196 statewide, top 41%, 557 students, 49% FRL).
  • Zoned-school proficiency averages 60% at this address vs 48% district-wide (+12 pts) — the actual schools serving this property are materially stronger than the Spartanburg 01 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 140 active listings in the ZIP; 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 $1k of loan paydown is wiped out by about $5k 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 24 days — a 2% lower offer ($163k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $162,525 (1.5% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Crime grade is D 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?
  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
1.05%
Cap rate
8.65%
Cash-on-cash
8.40%
DSCR
1.37
GRM
8.0

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
-6.0%
Equity multiple
0.78×
Total profit
$-10,362
Equity at exit
$24,602
10-year hold
IRR
3.6%
Equity multiple
1.26×
Total profit
$12,074
Equity at exit
$14,266

Cash invested: $46,200 (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 29322

Home prices YoY
-19.9%
Active inventory
140
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,725 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$105 /mo · $1,260/yr
Insurance
$69
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$362
Net cashflow
$257

Break-even live

Break-even rent $1,399
Max offer price $165,000
Occupancy floor 80%

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
$41,250
Closing costs
$4,950
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 15 events

  1. 2026-06-18
    days on market $165,000 Active 24 DOM
  2. 2026-06-17
    days on market $165,000 Active 23 DOM
  3. 2026-06-16
    days on market $165,000 Active 22 DOM
  4. 2026-06-15
    days on market $165,000 Active 21 DOM
  5. 2026-06-13
    days on market $165,000 Active 19 DOM
  6. 2026-06-10
    days on market $165,000 Active 16 DOM
  7. 2026-06-09
    days on market $165,000 Active 15 DOM
  8. 2026-06-08
    days on market $165,000 Active 14 DOM
  9. 2026-06-07
    days on market $165,000 Active 13 DOM
  10. 2026-06-03
    days on market $165,000 Active 9 DOM
  11. 2026-06-03
    days on market $165,000 Active 8 DOM
  12. 2026-06-01
    days on market $165,000 Active 7 DOM
  13. 2026-05-31
    pricedays on market $165,000 Active 6 DOM
  14. 2026-03-27
    status Pending
  15. 2026-03-24
    listed $155,000 Active

ⓘ 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
$1,260 · $105/mo
Projected year-2 tax
$1,260 · $105/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 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$20,696
− Mortgage interest
−$9,243
− Property taxes
−$1,260
− Insurance
−$1,622
− Repairs & maintenance
−$1,656
− Management
−$1,656
− Depreciation
−$4,800
Taxable income
$460
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$110
After-tax cash flow
$2,974/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.

Condition & rehab AI · 12 photos

Poor 20/100 Extensive rehab

This manufactured home requires extensive repairs and updates to improve its condition and value. The home is in poor condition with significant damage to the exterior, interior, and systems. Updates to the exterior, landscaping, and interior will significantly increase its value.

Repairs flagged

  • Major siding — Severe weathering and damage
  • Major exterior paint — Peeling and discoloration
  • Major landscaping — Overgrown vegetation
  • Major interior paint — Peeling and discoloration
  • Major bathroom fixtures — Dated and worn
  • Major kitchen cabinets — Dated and worn
  • Major roof — Aged appearance

Value-add opportunities

  • Both exterior paint — Fresh paint can improve curb appeal and value
  • Both landscaping — Well-maintained landscaping can enhance curb appeal and value
  • Both interior paint — Fresh paint can improve the home's appearance and value
  • Both kitchen cabinets — New cabinets can improve the home's functionality and value
  • Both bathroom fixtures — New fixtures can improve the home's functionality and value

Renovation cost estimate screening

Repair itemSeverityEst. cost
siding · Severe weathering and damage Major $15,000–50,000
exterior paint · Peeling and discoloration Major $15,000–50,000
landscaping · Overgrown vegetation Major $15,000–50,000
interior paint · Peeling and discoloration Major $15,000–50,000
bathroom fixtures · Dated and worn Major $15,000–50,000
kitchen cabinets · Dated and worn Major $15,000–50,000
roof · Aged appearance Major $15,000–50,000
Total estimated repair cost · 7 items $105,000–350,000

Value-add ROI direction

  • Both exterior paint — Fresh paint can improve curb appeal and value
  • Both landscaping — Well-maintained landscaping can enhance curb appeal and value
  • Both interior paint — Fresh paint can improve the home's appearance and value
  • Both kitchen cabinets — New cabinets can improve the home's functionality and value
  • Both bathroom fixtures — New fixtures can improve the home's functionality and value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Spartanburg 01
NCES district ID
4503480
Math proficiency
44% ▼ -11.00%
Reading proficiency
53% ▼ -1.00%
Median HH income
$44,612
Composite
41.0/100
National rank
#3590
State rank
#14 of 80 in SC

Livability — Campobello

Score
62/100
State rank
#191
US rank
#16537

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
10,573

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
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 6% Hispanic / Latino 5% Black 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Serbian 4% Scandinavian 2% Subsaharan African 2%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 4% Russian/Polish/Slavic 2% German/W. Germanic 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
▼ -72.69%
Current HPI
291.9766
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

2 events — show timeline
  • 2026-03-27 Pending SPMLS
  • 2026-03-24 Listed $155,000 SPMLS

Property tax history

+2688.9%/yr

Latest (2025): $1,260 · +2688.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…