CashFlowRE
Sign in Sign up
891 Lookout Dr
B Composite 70.47
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
  • Condition / age +4.0/5.0
  • Rent growth +3.4/5.0
  • Schools +3.1/10.0
  • Livability +2.5/5.0
  • Appreciation +0.0/10.0

$62,500

891 Lookout Dr · Arkwright, SC 29306
1 bd · 1.0 ba · 640 sqft · Manufactured public records · 14 Days on market
Built 2022 Good condition

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

2022 Clayton Manufactured house. 1 bedroom and 1 bath. Vinyl flooring throughout. All appliances stay. Nice screened in front porch. Land lease is approximately $600 per month to include: water, sewage, trash, lawn maintenance. Must pass background check. Cash only unless you want to seek financing from a lender.

Key facts

  • Vinyl flooring
  • All appliances stay
  • Built 2022

Tags

VINYL FLOORINGSCREENED IN FRONT PORCHALL APPLIANCES STAY

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 1-bed/1.0-bath manufactured listed at $62k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $363 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $62k).

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • 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.
  • Market conditions: Rents rising (+3.5%/yr); 234 active listings in the ZIP; 1 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 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 $432 of loan paydown is wiped out by about $2k 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 + 3.5% rent growth), your $18k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $62,500

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
13.27%
Cash-on-cash
24.91%
DSCR
2.11
GRM
5.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.46% rent growth · sell at horizon

5-year hold
IRR
18.9%
Equity multiple
1.77×
Total profit
$13,496
Equity at exit
$9,319
10-year hold
IRR
27.6%
Equity multiple
3.49×
Total profit
$43,550
Equity at exit
$5,404

Cash invested: $17,500 (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 29306

Home prices YoY
-29.9%
Rents YoY
3.5%
Active inventory
234
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,007 medium interval (Pro) →
Mortgage (P&I)
$328
Tax est. 1.5%
$78 /mo · $938/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$211
Net cashflow
$363

Break-even live

Break-even rent $547
Max offer price $62,500
Occupancy floor 59%

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
$15,625
Closing costs
$1,875
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
180 S Pine Lake Dr Spartanburg, SC 1.0–3.0 1.0 796 $899 $1.13 13d 3 1.12mi

Listing history 11 events

  1. 2026-06-18
    days on market $62,500 Active 14 DOM
  2. 2026-06-17
    days on market $62,500 Active 13 DOM
  3. 2026-06-16
    days on market $62,500 Active 12 DOM
  4. 2026-06-15
    days on market $62,500 Active 11 DOM
  5. 2026-06-14
    days on market $62,500 Active 9 DOM
  6. 2026-06-13
    days on market $62,500 Active 8 DOM
  7. 2026-06-10
    days on market $62,500 Active 6 DOM
  8. 2026-06-09
    days on market $62,500 Active 5 DOM
  9. 2026-06-08
    days on market $62,500 Active 4 DOM
  10. 2026-06-07
    remarks 314-char remark
  11. 2026-06-07
    listed $62,500 Active 3 DOM

ⓘ 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 ≥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
$12,080
− Mortgage interest
−$3,501
− Property taxes
−$938
− Insurance
−$312
− Repairs & maintenance
−$966
− Management
−$966
− Depreciation
−$1,818
Taxable income
$3,578
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$859
After-tax cash flow
$3,501/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 · 10 photos

Good 80/100 Cosmetic rehab

This Clayton manufactured home is in good condition with a good curb appeal. It has vinyl flooring throughout and is move-in ready. The home has a good resale and rental value with minor updates.

Value-add opportunities

  • Both Paint exterior — Enhances curb appeal and value
  • Both Replace flooring — Modernizes the home and improves resale value
  • Both Replace appliances — Modernizes the home and improves resale value

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior — Enhances curb appeal and value
  • Both Replace flooring — Modernizes the home and improves resale value
  • Both Replace appliances — Modernizes the home and improves resale 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 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 — Arkwright

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Arkwright, SC
County
Spartanburg County · 258,607 people
Metro
Spartanburg, SC
Population (ZIP)
16,714
Household income
$41,356
Rent vs Own
54.5% rent · 45.5% own
Severe rent burden
1064.0

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 0.61)
Race & ethnicity
Black 50% White 36% Hispanic / Latino 10% Two or more races 9% Asian 1%
Hispanic origin (detail)
Mexican 7% Puerto Rican 2%
Common ancestry
Slovak 1% Serbian 1% Iranian 1%
Foreign-born
7% · Canada
Languages at home
90% English-only · Spanish 7% Other Indo-European 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
▼ -90.67%
Current HPI
213.1266
Rent YoY
▲ 3.46%
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

1 event — show timeline
  • 2026-06-04 Listed $62,500 ForSaleByOwner.com

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…