CashFlowRE
Sign in Sign up
272 Wolfe Ln
D Composite 42.01
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 +14.4/30.0
  • ARV discount +7.0/15.0
  • DSCR +4.4/10.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • 1% rule +3.0/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$210,000

272 Wolfe Ln · Inman, SC 29349
3 bd · 2.5 ba · 1,071 sqft · SingleFamily public records · 65 Days on market
Built 1990 0.59 ac lot Est $208k · at est.

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

Listing remarks MLS

Fabulous and well-maintained home in the Heart of Inman! This home features 3 bedrooms and 2 full baths located on . 59 acre lot and a quiet cul-de-sac. As you walk up to the rocking chair front porch you will love being in the cul-de-sac of this neighborhood. As you enter the home you have a large den area that is open to the spacious kitchen area. Enjoy cooking with plenty of counter space for your food preparation. All the appliances will remain including the refrigerator. The Master bedroom is spacious with a large closet and the master bath has a nice size vanity and a walk-in shower. The other 2 bedrooms are also spacious with nice size closets. Outback has large walk-in storage under the home for all your outdoor equipment and a shady nice large back yard that goes to the creek. Call me today for your personal showing.

Key facts

  • 0.59 acre lot
  • Listed 65 days

Property features AI

Finance

  • HOA & community: No HOA fees; Community amenities: See remarks / other

Exterior

  • Parking: Paved driveway
  • Utilities: Private co-op water; Electric water heater; Public sewer; Public garbage pickup; No garage
  • Home design: Single-story home; Approximate age 31–50 years; Vinyl siding exterior
  • Construction: Composition shingle roof; Crawl space foundation
  • Exterior features: Cul-de-sac lot

Interior

  • Kitchen: Kitchen approx. 13 x 11; Dishwasher; Electric oven; Built-in microwave
  • Bedrooms: Three bedrooms on the main level; Primary bedroom with full bath; Primary bedroom approx. 14 x 11; Second bedroom approx. 11 x 11; Third bedroom approx. 10 x 11
  • Flooring: Carpet; Vinyl
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Electric heating; Central forced cooling
  • Interior features: Laminate countertops; See remarks / other
  • Laundry & utility: Closet-style laundry (in kitchen area)

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/2.5-bath single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $41 ($497/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 $168k (20.1% below list).
  • Recommended offer: $168k (20.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.9% in Inman — 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 74/100 on livability (#29 in SC, #4,452 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D, 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: Inman Elementary (math 57% / reading 47%, grade C-, #145 of 597 statewide, top 26%, 615 students, 100% FRL); T.E. Mabry Middle (math 31% / reading 43%, grade F, #97 of 229 statewide, top 42%, 444 students, 73% FRL); Chapman High (math 42% / reading 88%, grade B, #85 of 196 statewide, top 45%, 1,046 students, 59% FRL) — zoned schools average 77% FRL vs 45% district-wide (33 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.8%/yr); 700 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 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 $6k 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 65 days — a 6% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 17y 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.

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 $167,895 (20.1% below list)

Questions for the listing agent

  1. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 20% 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. 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?
  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
0.80%
Cap rate
6.53%
Cash-on-cash
0.85%
DSCR
1.04
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$207,774
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
121 Blueberry Ln 0.16mi 3/1.5 1,056 (-1%) 9mo $205,000 $194 79
400 Mason Rd 0.25mi 3/1.5 1,064 (-1%) 11mo $214,900 $202 74
304 Mason Rd 0.24mi 3/1.5 1,056 (-1%) 11mo $205,000 $194 74
20 Culp St 0.43mi 3/2.0 1,119 (+4%) 3mo $230,000 $206 68
603 Ezra Ct 0.30mi 3/2.0 1,162 (+8%) 2mo $225,000 $194 68
5 Vehorn St 0.39mi 3/1.0 1,100 (+3%) 7mo $178,500 $162 66
68 Buice st St 0.38mi 2/2.0 (-1) 1,138 (+6%) 8mo $200,000 $176 58
8 Jordan St 0.15mi 2/1.0 (-1) 950 (-11%) 8mo $190,000 $200 56
15 H St 0.66mi 2/1.0 (-1) 1,030 (-4%) 1mo $194,900 $189 51
10 G 0.73mi 2/2.0 (-1) 1,056 (-1%) 10mo $165,000 $156 49
3139 Lorenzo Ct 0.67mi 3/2.0 1,225 (+14%) 0mo $250,000 $204 43
20 E St 0.74mi 2/1.0 (-1) 912 (-15%) 11mo $145,000 $159 21

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 · 1.79% rent growth · sell at horizon

5-year hold
IRR
-16.2%
Equity multiple
0.43×
Total profit
$-33,486
Equity at exit
$31,312
10-year hold
IRR
-10.0%
Equity multiple
0.42×
Total profit
$-34,162
Equity at exit
$18,157

Cash invested: $58,800 (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 29349

Home prices YoY
-31.8%
Rents YoY
1.8%
Active inventory
700
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,679 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$96 /mo · $1,154/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$353
Net cashflow
$41

Break-even live

Break-even rent $1,626
Max offer price $210,000
Occupancy floor 93%

Sensitivity live

Price -10% $160 -5% $101 +0% $41 +5% $-18 +10% $-77
Rent -10% $-91 -5% $-25 +0% $41 +5% $108 +10% $174
Rate -1.0pp $147 -0.5pp $95 base $41 +0.5pp $-13 +1.0pp $-68

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
$52,500
Closing costs
$6,300
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18 W Clark Rd Inman, SC 3.0 2.0 1344 $1,500 $1.12 23d 1 0.24mi
400 Timberlake View Cir Inman, SC 2.0–3.0 2.0 1050 $1,164 $1.11 21d 1 0.38mi
3 Pine Ln Inman, SC 2.0 1.0 864 $1,300 $1.50 12d 1 0.65mi
2003 Brother Arthur Trl Inman, SC 3.0 2.0–2.5 1301 $1,570 $1.21 13d 4 0.86mi
2034 Brother Arthur Trl Inman, SC 3.0 2.0 1129 $1,545 $1.37 13d 1 0.90mi
2036 Brother Arthur Trl Inman, SC 3.0 2.5 1474 $1,595 $1.08 13d 1 0.91mi
2039 Brother Arthur Trl Inman, SC 3.0 2.5 1474 $1,695 $1.15 13d 1 0.94mi
240 4th St Inman, SC 1.0–3.0 1.0–2.0 1356 $1,830 $1.35 5d 12 0.95mi

Listing history 31 events

  1. 2026-06-22
    days on market $210,000 Active 65 DOM
  2. 2026-06-18
    days on market $210,000 Active 62 DOM
  3. 2026-06-17
    days on market $210,000 Active 61 DOM
  4. 2026-06-16
    days on market $210,000 Active 60 DOM
  5. 2026-06-15
    days on market $210,000 Active 59 DOM
  6. 2026-06-13
    days on market $210,000 Active 57 DOM
  7. 2026-06-10
    days on market $210,000 Active 54 DOM
  8. 2026-06-09
    days on market $210,000 Active 53 DOM
  9. 2026-06-08
    days on market $210,000 Active 52 DOM
  10. 2026-06-07
    pricedays on market $210,000 Active 51 DOM
  11. 2026-06-03
    days on market $220,000 Active 47 DOM
  12. 2026-06-03
    days on market $220,000 Active 46 DOM
  13. 2026-06-01
    days on market $220,000 Active 45 DOM
  14. 2026-05-31
    days on market $220,000 Active 44 DOM
  15. 2026-04-17
    listed $220,000 Active
  16. 2026-04-06
    soldstatus $210,000
  17. 2020-09-02
    soldstatus $135,000
  18. 2020-08-31
    soldstatus $135,000 Sold In-House 838-char remark
    Show marketing remark (806 chars)

    Fabulous and well-maintained home in the Heart of Inman! This home features 3 bedrooms and 2 full baths located on .59 acre lot and a quiet cul-de-sac. As you walk up to the rocking chair front porch you will love being in the cul-de-sac of this neighborhood. As you enter the home you have a large den area that is open to the spacious kitchen area. Enjoy cooking with plenty of counter space for your food preparation. All the appliances will remain including the refrigerator. The Master bedroom is spacious with a large closet and the master bath has a nice size vanity and a walk-in shower. The other 2 bedrooms are also spacious with nice size closets. Outback has large walk-in storage under the home for all your outdoor equipment and a shady nice large back yard that goes to the creek.

  19. 2020-08-31
    soldstatus $135,000 Sold 806-char remark
    Show marketing remark (806 chars)

    Fabulous and well-maintained home in the Heart of Inman! This home features 3 bedrooms and 2 full baths located on .59 acre lot and a quiet cul-de-sac. As you walk up to the rocking chair front porch you will love being in the cul-de-sac of this neighborhood. As you enter the home you have a large den area that is open to the spacious kitchen area. Enjoy cooking with plenty of counter space for your food preparation. All the appliances will remain including the refrigerator. The Master bedroom is spacious with a large closet and the master bath has a nice size vanity and a walk-in shower. The other 2 bedrooms are also spacious with nice size closets. Outback has large walk-in storage under the home for all your outdoor equipment and a shady nice large back yard that goes to the creek.

  20. 2020-07-13
    historical Contingency Contract 806-char remark
    Show marketing remark (838 chars)

    Fabulous and well-maintained home in the Heart of Inman! This home features 3 bedrooms and 2 full baths located on . 59 acre lot and a quiet cul-de-sac. As you walk up to the rocking chair front porch you will love being in the cul-de-sac of this neighborhood. As you enter the home you have a large den area that is open to the spacious kitchen area. Enjoy cooking with plenty of counter space for your food preparation. All the appliances will remain including the refrigerator. The Master bedroom is spacious with a large closet and the master bath has a nice size vanity and a walk-in shower. The other 2 bedrooms are also spacious with nice size closets. Outback has large walk-in storage under the home for all your outdoor equipment and a shady nice large back yard that goes to the creek. Call me today for your personal showing.

  21. 2020-07-13
    historical Sale with Right of Refusal 838-char remark
    Show marketing remark (838 chars)

    Fabulous and well-maintained home in the Heart of Inman! This home features 3 bedrooms and 2 full baths located on . 59 acre lot and a quiet cul-de-sac. As you walk up to the rocking chair front porch you will love being in the cul-de-sac of this neighborhood. As you enter the home you have a large den area that is open to the spacious kitchen area. Enjoy cooking with plenty of counter space for your food preparation. All the appliances will remain including the refrigerator. The Master bedroom is spacious with a large closet and the master bath has a nice size vanity and a walk-in shower. The other 2 bedrooms are also spacious with nice size closets. Outback has large walk-in storage under the home for all your outdoor equipment and a shady nice large back yard that goes to the creek. Call me today for your personal showing.

  22. 2020-07-10
    listed $133,900 Active 838-char remark
    Show marketing remark (806 chars)

    Fabulous and well-maintained home in the Heart of Inman! This home features 3 bedrooms and 2 full baths located on .59 acre lot and a quiet cul-de-sac. As you walk up to the rocking chair front porch you will love being in the cul-de-sac of this neighborhood. As you enter the home you have a large den area that is open to the spacious kitchen area. Enjoy cooking with plenty of counter space for your food preparation. All the appliances will remain including the refrigerator. The Master bedroom is spacious with a large closet and the master bath has a nice size vanity and a walk-in shower. The other 2 bedrooms are also spacious with nice size closets. Outback has large walk-in storage under the home for all your outdoor equipment and a shady nice large back yard that goes to the creek.

  23. 2020-07-10
    listed $133,900 Active 806-char remark
    Show marketing remark (806 chars)

    Fabulous and well-maintained home in the Heart of Inman! This home features 3 bedrooms and 2 full baths located on .59 acre lot and a quiet cul-de-sac. As you walk up to the rocking chair front porch you will love being in the cul-de-sac of this neighborhood. As you enter the home you have a large den area that is open to the spacious kitchen area. Enjoy cooking with plenty of counter space for your food preparation. All the appliances will remain including the refrigerator. The Master bedroom is spacious with a large closet and the master bath has a nice size vanity and a walk-in shower. The other 2 bedrooms are also spacious with nice size closets. Outback has large walk-in storage under the home for all your outdoor equipment and a shady nice large back yard that goes to the creek.

  24. 2010-01-13
    soldstatus $80,000
  25. 2010-01-12
    soldstatus $80,000
  26. 2009-11-24
    listed $86,900
  27. 2009-10-01
    soldstatus $44,000
  28. 2009-09-30
    soldstatus $44,000
  29. 2009-09-14
    listed $44,900
  30. 1998-09-01
    soldstatus $67,500
  31. 1992-06-01
    soldstatus $45,000

ⓘ 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
$1,154 · $96/mo
Projected year-2 tax
$1,197 · $100/mo
Expected delta
+$43/yr (+$4/mo · 3.7%)

ⓘ 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 ≥105°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 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
$20,147
− Mortgage interest
−$11,763
− Property taxes
−$1,154
− Insurance
−$1,050
− Repairs & maintenance
−$1,612
− Management
−$1,612
− Depreciation
−$6,109
Taxable loss
−$3,153
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$757
After-tax cash flow
$1,254/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 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 — Inman

Score
74/100
State rank
#29
US rank
#4452

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Spartanburg County · 258,607 people
City population
39,083
Metro
Spartanburg, SC
Population (ZIP)
39,083
Household income
$76,168
Rent vs Own
10.8% rent · 89.2% own
Severe rent burden
271.0

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
Predominantly White (80%)
Race & ethnicity
White 80% Black 9% Hispanic / Latino 6% Two or more races 4% Asian 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Subsaharan African 6% Serbian 3% Scotch-Irish 3%
Foreign-born
9% · Canada
Languages at home
86% English-only · Russian/Polish/Slavic 7% Spanish 3% Other Asian/Pacific 2%

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
▼ -113.67%
Current HPI
244.0359
Rent YoY
▲ 1.79%
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

+388.9% since first listed
17 events — show timeline
  • 2026-04-17 Listed $220,000 Greater Greenville MLS
  • 2026-04-06 Sold (Public Records) $210,000 Public Records
  • 2020-09-02 Sold (Public Records) $135,000 Public Records
  • 2020-08-31 Sold (MLS) $135,000 Greater Greenville MLS
  • 2020-08-31 Sold (MLS) $135,000 SPMLS
  • 2020-07-13 Contingent Greater Greenville MLS
  • 2020-07-13 Contingent SPMLS
  • 2020-07-10 Listed $133,900 Greater Greenville MLS
  • 2020-07-10 Listed $133,900 SPMLS
  • 2010-01-13 Sold (Public Records) $80,000 Public Records
  • 2010-01-12 Sold (MLS) $80,000 SPMLS
  • 2009-11-24 Listed $86,900 SPMLS
  • 2009-10-01 Sold (Public Records) $44,000 Public Records
  • 2009-09-30 Sold (MLS) $44,000 SPMLS
  • 2009-09-14 Listed $44,900 SPMLS
  • 1998-09-01 Sold (Public Records) $67,500 Public Records
  • 1992-06-01 Sold (Public Records) $45,000 Public Records

Property tax history

+5.4%/yr

Latest (2025): $1,154 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…