CashFlowRE
Sign in Sign up
136 Oxford Rd
B- Composite 68.74
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.8/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.8/5.0
  • Appreciation +0.0/10.0

$90,000

136 Oxford Rd · Spartanburg, SC 29301
3 bd · 1.0 ba · 1,136 sqft · SingleFamily public records · 27 Days on market
Built 1948 6,969 sqft lot

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

Listing remarks MLS

Calling All Investors! Don’t miss this incredible opportunity to own a 3-bedroom, 1-bath home located right in the heart of Spartanburg! Whether you're looking to expand your investment portfolio, renovate and resell, or create long-term rental income, this property offers endless potential. Conveniently located near shopping, dining, schools, and major roadways, this home is perfectly positioned for future value and growth. Being sold AS-IS, this property is ideal for investors, builders, or buyers ready to bring their vision to life. Opportunities like this don’t last long — schedule your showing today and unlock the potential of this Spartanburg investment property!

Key facts

  • 6,969 sq ft lot
  • Garage
  • Listed 27 days

Property features AI

Finance

  • HOA & community: No HOA fees

Exterior

  • Parking: Driveway parking; Gravel driveway
  • Utilities: Public water available; Electric water heater; Public sewer available; Public garbage pickup
  • Home design: Single-story with basement; Property is older (50+ years); Lead-based paint disclosure required; Residential property disclosure required
  • Construction: Brick veneer (full) exterior; Composition shingle roof; Crawl space foundation
  • Exterior features: Front porch; Other exterior features (see remarks); Corner lot; Level lot

Interior

  • Kitchen: Kitchen approx. 15 x 15
  • Bedrooms: 3 bedrooms on the main level; Primary bedroom on main level with multiple closets (approx. 15 x 25); Second bedroom approx. 12 x 15; Third bedroom approx. 12 x 8
  • Flooring: Hardwood floors
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Heating: other (see remarks); Cooling: other (see remarks)
  • Interior features: Smooth ceilings; Laminate countertops; Hardwood floors; No fireplace
  • Laundry & utility: Laundry on the first floor; No appliances listed

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/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $474 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $89k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 76/100 on livability (#24 in SC, #3,679 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Spartanburg 07 (urban): math 34% / reading 41% proficiency, ranked #39 of 80 in SC (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: The Cleveland Academy of Leadership (math 28% / reading 22%, grade F, #447 of 597 statewide, top 76%, 463 students, 100% FRL) — zoned schools average 100% FRL vs 62% district-wide (38 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 25% at this address vs 38% district-wide (-12 pts) — the specific schools serving this property underperform the Spartanburg 07 average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-2.6%/yr); 466 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 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 $622 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $25k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 24y 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 $51k; list at $90k implies a 76% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1948 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $88,650 (1.5% below list)

Questions for the listing agent

  1. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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. 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.
  7. 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.
  8. 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
1.61%
Cap rate
13.36%
Cash-on-cash
25.23%
DSCR
2.12
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$199,936
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
308 Hillandale Rd 0.45mi 3/1.5 1,170 (+3%) 5mo $140,000 $120 68
439 Zephyr St 0.35mi 3/2.0 1,191 (+5%) 6mo $215,000 $181 67
467 Breeze St 0.40mi 3/2.0 1,200 (+6%) 2mo $190,000 $158 66
631 S Center St 0.58mi 3/2.0 1,174 (+3%) 1mo $199,000 $170 62
133 Marlboro Rd 0.25mi 2/1.0 (-1) 1,266 (+11%) 3mo $92,000 $73 62
300 Farley St 0.64mi 3/2.0 1,153 (+2%) 3mo $203,000 $176 61
583 Humphrey St 0.45mi 3/2.0 1,220 (+7%) 1mo $225,000 $184 61
105 Westmoreland St 0.45mi 3/1.0 988 (-13%) 2mo $177,000 $179 56
211 Edenbridge Ln 0.68mi 3/1.0 1,050 (-8%) 2mo $189,000 $180 54
651 S Center St 0.62mi 3/2.0 1,242 (+9%) 3mo $225,000 $181 49
656 S Center St 0.71mi 3/1.0 975 (-14%) 0mo $60,000 $62 43
122 Raintree Dr 0.68mi 3/1.0 1,300 (+14%) 2mo $162,000 $125 43

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

Projected returns pro-forma

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

5-year hold
IRR
11.9%
Equity multiple
1.45×
Total profit
$11,427
Equity at exit
$13,419
10-year hold
IRR
18.2%
Equity multiple
2.30×
Total profit
$32,641
Equity at exit
$7,782

Cash invested: $25,200 (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 29301

Home prices YoY
-25.3%
Rents YoY
-2.6%
Active inventory
466
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,449 high interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$106 /mo · $1,268/yr
Insurance
$38
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$304
Net cashflow
$474

Break-even live

Break-even rent $849
Max offer price $90,000
Occupancy floor 62%

Sensitivity live

Price -10% $525 -5% $500 +0% $474 +5% $449 +10% $423
Rent -10% $360 -5% $417 +0% $474 +5% $532 +10% $589
Rate -1.0pp $520 -0.5pp $497 base $474 +0.5pp $451 +1.0pp $427

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
$22,500
Closing costs
$2,700
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 30 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
458 Arch St Spartanburg, SC 4.0 1.5 1380 $1,325 $0.96 22d 1 0.44mi
488 Brawley St Unit B Spartanburg, SC 3.0 2.5 1200 $1,300 $1.08 14d 1 0.56mi
334 W Hampton Ave Unit 1 Spartanburg, SC 2.0 1.0 895 $1,100 $1.23 22d 1 0.69mi
111 Timothy St Spartanburg, SC 2.0 1.0 1100 $1,600 $1.45 22d 1 0.71mi
500 Howard St Spartanburg, SC 1.0–3.0 1.0–2.0 999 $1,650 $1.65 14d 1 0.72mi
142 Magnolia St Unit 301 Spartanburg, SC 2.0 2.0 937 $1,850 $1.97 22d 1 0.74mi
131 College St Spartanburg, SC 2.0 1.0 700 $1,195 $1.71 22d 1 0.85mi
275 Vanderbilt Spartanburg, SC 3.0 2.5 1300 $1,495 $1.15 14d 1 0.86mi
267 Vanderbilt Rd Spartanburg, SC 3.0 2.5 1300 $1,795 $1.38 22d 1 0.87mi
522 Pennwood Dr Spartanburg, SC 3.0 1.0 1153 $1,400 $1.21 22d 1 0.90mi
235 Vanderbilt Rd Spartanburg, SC 3.0 2.5 1300 $1,844 $1.42 22d 1 0.94mi
118 Morningside Dr Spartanburg, SC 2.0 1.0 800 $850 $1.06 22d 1 0.94mi
116 Morningside Dr Spartanburg, SC 2.0 1.0 800 $850 $1.06 22d 1 0.94mi
560 Magnolia St Spartanburg, SC 2.0 1.0 965 $1,113 $1.15 22d 1 0.96mi
694 Saxon Ave Spartanburg, SC 3.0 1.0 1014 $1,300 $1.28 22d 1 0.97mi
100 Vanderbilt Ln Spartanburg, SC 1.0–2.0 1.0–2.0 787 $1,195 $1.52 22d 1 0.98mi
174 E Main St Spartanburg, SC 1.0–2.0 1.0–2.0 760 $2,295 $3.02 14d 8 1.00mi
300 Amherst Dr Spartanburg, SC 2.0 1.0 763 $975 $1.28 14d 1 1.04mi
201 N Liberty St Spartanburg, SC 3.0 1.0–2.0 1153 $2,330 $2.02 14d 32 1.08mi
753A Leonard St Spartanburg, SC 2.0 1.0 1130 $1,185 $1.05 14d 1 1.08mi
321 Southstar St Spartanburg, SC 2.0 1.0 895 $849 $0.95 22d 1 1.11mi
142 Harmony Dr Spartanburg, SC 4.0 2.0 1221 $1,595 $1.31 14d 1 1.11mi
317 Southstar St Spartanburg, SC 2.0 1.0 895 $849 $0.95 22d 1 1.11mi
624 Crescent Ave Unit 1 Spartanburg, SC 2.0 1.0 819 $1,000 $1.22 22d 1 1.13mi
196 Silver Hill St Spartanburg, SC 3.0 3.0 1492 $1,900 $1.27 22d 1 1.25mi
327 E Kennedy St Spartanburg, SC 1.0–2.0 1.0–2.0 806 $1,654 $2.05 14d 7 1.27mi
249 E Hampton Ave Spartanburg, SC 3.0 2.0 1450 $1,475 $1.02 22d 1 1.33mi
32 Beverly Hills Spartanburg, SC 3.0 2.5 1368 $1,425 $1.04 14d 1 1.33mi
30 Beverly Hills Dr Spartanburg, SC 3.0 2.5 1368 $1,575 $1.15 22d 1 1.35mi
408 Abner Rd Spartanburg, SC 2.0–3.0 2.0 996 $1,515 $1.52 22d 6 1.46mi

Listing history 20 events

  1. 2026-06-18
    days on market $90,000 Active 27 DOM
  2. 2026-06-17
    days on market $90,000 Active 26 DOM
  3. 2026-06-16
    days on market $90,000 Active 25 DOM
  4. 2026-06-15
    days on market $90,000 Active 24 DOM
  5. 2026-06-14
    days on market $90,000 Active 22 DOM
  6. 2026-06-13
    days on market $90,000 Active 21 DOM
  7. 2026-06-10
    days on market $90,000 Active 19 DOM
  8. 2026-06-09
    days on market $90,000 Active 18 DOM
  9. 2026-06-08
    days on market $90,000 Active 17 DOM
  10. 2026-06-07
    days on market $90,000 Active 16 DOM
  11. 2026-06-02
    days on market $90,000 Active 11 DOM
  12. 2026-06-01
    days on market $90,000 Active 10 DOM
  13. 2026-05-31
    days on market $90,000 Active 9 DOM
  14. 2026-05-30
    days on market $90,000 Active 8 DOM
  15. 2026-05-20
    listed $90,000 Active
  16. 2026-05-18
    listed $90,000 Active 695-char remark
    Show marketing remark (695 chars)

    Calling All Investors! Don’t miss this incredible opportunity to own a 3-bedroom, 1-bath home located right in the heart of Spartanburg! Whether you're looking to expand your investment portfolio, renovate and resell, or create long-term rental income, this property offers endless potential. Conveniently located near shopping, dining, schools, and major roadways, this home is perfectly positioned for future value and growth. Being sold AS-IS, this property is ideal for investors, builders, or buyers ready to bring their vision to life. Opportunities like this don’t last long — schedule your showing today and unlock the potential of this Spartanburg investment property!

  17. 2007-08-09
    soldstatus $51,090
  18. 2002-06-04
    soldstatus $18,750
  19. 2002-06-01
    soldstatus $27,500
  20. 2002-04-16
    listed $22,900

ⓘ 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
$1,268 · $106/mo
Projected year-2 tax
$1,268 · $106/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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 4 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
$17,392
− Mortgage interest
−$5,041
− Property taxes
−$1,268
− Insurance
−$1,116
− Repairs & maintenance
−$1,391
− Management
−$1,391
− Depreciation
−$2,618
Taxable income
$4,565
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,096
After-tax cash flow
$4,596/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 07
NCES district ID
4503660
Math proficiency
34% ▼ -1.00%
Reading proficiency
41% ▼ -1.00%
Median HH income
$35,825
Composite
31.04/100
National rank
#6087
State rank
#39 of 80 in SC

Livability — Spartanburg

Score
76/100
State rank
#24
US rank
#3679

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Spartanburg, SC
County
Spartanburg County · 258,607 people
City population
120,406
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

+293.0% since first listed
6 events — show timeline
  • 2026-05-20 Listed $90,000 Greater Greenville MLS
  • 2026-05-18 Listed $90,000 SPMLS
  • 2007-08-09 Sold (Public Records) $51,090 Public Records
  • 2002-06-04 Sold (MLS) $18,750 SPMLS
  • 2002-06-01 Sold (Public Records) $27,500 Public Records
  • 2002-04-16 Listed $22,900 SPMLS

Property tax history

+3.8%/yr

Latest (2025): $1,268 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…