CashFlowRE
Sign in Sign up
231 Bird St
C Composite 58.23
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 +25.6/30.0
  • DSCR +8.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.7/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$75,000

231 Bird St · Union, SC 29379
2 bd · 1.0 ba · 672 sqft · Other public records · 76 Days on market
Built 1997 0.88 ac lot ↓ 21% since listing

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

Listing remarks

Investment Opportunity on 0.86 Acres in Union, SC! Motivated sellers are offering this 2-bedroom, 1-bath mobile home situated on a spacious 0.86-acre lot. Property includes a storage shed and is being sold as-is. There may be a second septic system on site where a previous home once stood. Whether you're expanding your rental portfolio or looking for land with potential, this is a great opportunity in a quiet location.

Key facts

  • Second septic system
  • Storage shed
  • Quiet location

Tags

0.86 ACRESSTORAGE SHEDSECOND SEPTIC SYSTEMQUIET LOCATION

Property features AI

Exterior

  • Parking: No off-street parking
  • Home design: Residential mobile home (single wide); One story; Entry level: One
  • Construction: Vinyl siding; See remarks for foundation details; 672 above-grade finished area
  • Exterior features: Level lot

Interior

  • Bathrooms: 1 full bathroom
  • Interior features: Accessible entrance; Porch

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 other listed at $75k.

Deal economics

  • At list price, monthly cash flow is $177 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($880 rent vs $75k).
  • Recommended offer: $70k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% vs local median 2.8% in Union — 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 52/100 on livability (#359 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: crime F, amenities F, commute F.
  • Union 01 (town): math 23% / reading 33% proficiency, ranked #60 of 80 in SC (top 75%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Buffalo Elementary (math 25% / reading 27%, grade F, #439 of 597 statewide, top 74%, 491 students, 100% FRL); Sims Middle (math 14% / reading 25%, grade F, #182 of 229 statewide, top 80%, 672 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: 121 active listings in the ZIP; 57 units permitted in Union County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Union County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 76 days — a 6% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $70,500 (6.0% below list)

Questions for the listing agent

  1. It's been on market 76 days. Have you received any prior offers? Is the seller open to a 6% 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. Schools are F-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
1.17%
Cap rate
9.13%
Cash-on-cash
10.12%
DSCR
1.45
GRM
7.1

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
-1.1%
Equity multiple
0.96×
Total profit
$-864
Equity at exit
$11,183
10-year hold
IRR
8.6%
Equity multiple
1.66×
Total profit
$13,822
Equity at exit
$6,485

Cash invested: $21,000 (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 29379

Home prices YoY
-31.6%
Active inventory
121
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$880 medium interval (Pro) →
Mortgage (P&I)
$393
Tax est. 1.5%
$94 /mo · $1,125/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$185
Net cashflow
$177

Break-even live

Break-even rent $656
Max offer price $75,000
Occupancy floor 75%

Sensitivity live

Price -10% $229 -5% $203 +0% $177 +5% $151 +10% $125
Rent -10% $108 -5% $142 +0% $177 +5% $212 +10% $247
Rate -1.0pp $215 -0.5pp $196 base $177 +0.5pp $158 +1.0pp $138

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
$18,750
Closing costs
$2,250
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 19 events

  1. 2026-06-19
    days on market $75,000 Active 76 DOM
  2. 2026-06-18
    days on market $75,000 Active 75 DOM
  3. 2026-06-17
    days on market $75,000 Active 74 DOM
  4. 2026-06-16
    days on market $75,000 Active 73 DOM
  5. 2026-06-15
    days on market $75,000 Active 72 DOM
  6. 2026-06-14
    days on market $75,000 Active 70 DOM
  7. 2026-06-12
    days on market $75,000 Active 69 DOM
  8. 2026-06-09
    days on market $75,000 Active 66 DOM
  9. 2026-06-08
    days on market $75,000 Active 65 DOM
  10. 2026-06-07
    days on market $75,000 Active 64 DOM
  11. 2026-06-05
    days on market $75,000 Active 61 DOM
  12. 2026-06-03
    days on market $75,000 Active 60 DOM
  13. 2026-06-02
    days on market $75,000 Active 59 DOM
  14. 2026-06-01
    days on market $75,000 Active 58 DOM
  15. 2026-05-31
    days on market $75,000 Active 57 DOM
  16. 2026-05-30
    days on market $75,000 Active 56 DOM
  17. 2026-05-11
    price $75,000
  18. 2026-04-03
    listed $79,900 Active
  19. 2025-07-02
    listed $95,000 Active

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 12% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$10,562
− Mortgage interest
−$4,201
− Property taxes
−$1,125
− Insurance
−$375
− Repairs & maintenance
−$845
− Management
−$845
− Depreciation
−$2,182
Taxable income
$989
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$237
After-tax cash flow
$1,887/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
Union 01
NCES district ID
4503750
Math proficiency
23% ▼ -9.00%
Reading proficiency
33% ▬ 0.00%
Median HH income
$34,709
Composite
23.05/100
National rank
#7971
State rank
#60 of 80 in SC

Livability — Union

Score
52/100
State rank
#359
US rank
#25100

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
17,580

Population outlook (Union County) Hauer SSP2

Today (2025)
25,518 people
By 2030
24,099 · -5.6%
By 2040
21,133 · -17.2%
By 2050
18,314 · -28.2%
By 2075
13,235 · -48.1%
By 2100
9,565 · -62.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (62%)
Race & ethnicity
White 62% Black 31% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Lithuanian 1% Serbian 1% Slovak 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Union

2024 margin
Solid R (+32.7) · D 33.2% · R 65.9%
2008→2024 swing
-21.5pp toward R · 2008: -11.2pp · 2024: -32.7pp
All cycles
2024: R+32.7 2020: R+24.5 2016: R+19.3 2012: R+6.5 2008: R+11.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -72.94%
Current HPI
158.1075
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

-21.1% since first listed
3 events — show timeline
  • 2026-05-11 Price Changed $75,000 SPMLS
  • 2026-04-03 Listed $79,900 SPMLS
  • 2025-07-02 Listed $95,000 SPMLS

Property tax history

-6.7%/yr

Latest (2023): $70 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…