CashFlowRE
Sign in Sign up
1701 Lyndon Ave
C Composite 56.07
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 +20.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.6/10.0
  • 1% rule +4.8/10.0
  • Appreciation +4.0/10.0
  • Schools +3.9/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$149,900

1701 Lyndon Ave · Anderson, SC 29624
3 bd · 2.0 ba · 1,096 sqft · Other public records · 43 Days on market
Built 1900 9,147 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great Basic Floorplan! Attached carport with extra storage space. Large kitchen. Back deck overlooks shady yard. SOLD AS-IS.

Key facts

  • One level living
  • 9,147 sq ft lot
  • Parking

Tags

ONE LEVEL LIVINGWELCOMING FRONT PORCHCONVENIENT STORAGE SHED

Property features AI

Exterior

  • Parking: Carport attached (1 parking space)
  • Utilities: Community sewer; Energy: Other (see remarks)
  • Home design: Single-story home
  • Construction: Slab foundation
  • Exterior features: Other exterior finish; Paved road access; 0.21-acre lot; Community water

Interior

  • Kitchen: Refrigerator; Free-standing range
  • Bedrooms: Master bedroom on the main level
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central cooling; Heating: Other (see remarks)
  • Interior features: Refrigerator included; Free-standing range

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 other listed at $150k.

Deal economics

  • At list price, monthly cash flow is $208 ($2k/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 $147k (1.7% below list).
  • Recommended offer: $145k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 3.3% in Anderson — 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 67/100 on livability (#98 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: amenities C-, schools D+, crime F.
  • Anderson 05 (suburban): math 44% / reading 49% proficiency, ranked #20 of 80 in SC (top 25%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 114 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,255 units permitted in Anderson County in 2024 (0 in 5+ unit buildings).
  • At $1,474/mo this rent would consume 58% of the median local household income ($31k/yr) (locally 843% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-2.1%/yr); year-one equity from $1k of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Anderson County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 19y 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 $80k; list at $150k implies a 87% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,403 (3.0% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
0.98%
Cap rate
7.96%
Cash-on-cash
5.95%
DSCR
1.26
GRM
8.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-2.06% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-3.0%
Equity multiple
0.88×
Total profit
$-5,096
Equity at exit
$28,704
10-year hold
IRR
5.1%
Equity multiple
1.42×
Total profit
$17,824
Equity at exit
$24,141

Cash invested: $41,972 (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 29624

Home prices YoY
-0.5%
Active inventory
114
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,474 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$108 /mo · $1,291/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$309
Net cashflow
$208

Break-even live

Break-even rent $1,210
Max offer price $149,900
Occupancy floor 81%

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
$37,475
Closing costs
$4,497
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
201 S Murray Ave Anderson, SC 1.0–2.0 1.0–2.0 1010 $2,200 $2.18 2d 1 1.02mi
902 Pickens St Anderson, SC 2.0 1.0 1185 $1,195 $1.01 23d 1 1.22mi
402 N Main St Anderson, SC 2.0 1.0–1.5 526 $2,195 $4.17 2d 5 1.25mi
121 E Sharpe St Unit 123 Anderson, SC 2.0 1.0 840 $1,075 $1.28 23d 1 1.27mi
509 N Fant St Anderson, SC 3.0 1.5 1500 $1,450 $0.97 21d 1 1.35mi
611 Bonham Ct Unit A Anderson, SC 2.0 1.0 963 $1,150 $1.19 23d 1 1.48mi

Listing history 20 events

  1. 2026-06-18
    days on market $149,900 Active 43 DOM
  2. 2026-06-17
    days on market $149,900 Active 42 DOM
  3. 2026-06-16
    days on market $149,900 Active 41 DOM
  4. 2026-06-15
    days on market $149,900 Active 40 DOM
  5. 2026-06-13
    days on market $149,900 Active 38 DOM
  6. 2026-06-10
    days on market $149,900 Active 35 DOM
  7. 2026-06-09
    days on market $149,900 Active 34 DOM
  8. 2026-06-08
    days on market $149,900 Active 33 DOM
  9. 2026-06-07
    pricedays on market $149,900 Active 32 DOM
  10. 2026-06-05
    days on market $154,900 Active 29 DOM
  11. 2026-06-03
    days on market $154,900 Active 28 DOM
  12. 2026-06-03
    days on market $154,900 Active 27 DOM
  13. 2026-06-01
    days on market $154,900 Active 26 DOM
  14. 2026-05-31
    days on market $154,900 Active 25 DOM
  15. 2026-05-06
    listed $154,900 Active
  16. 2022-05-17
    soldstatus $80,000
  17. 2007-11-29
    soldstatus $40,000 125-char remark
    Show marketing remark (125 chars)

    Great Basic Floorplan! Attached carport with extra storage space. Large kitchen. Back deck overlooks shady yard. SOLD AS-IS.

  18. 2007-07-25
    listed $37,900 125-char remark
    Show marketing remark (125 chars)

    Great Basic Floorplan! Attached carport with extra storage space. Large kitchen. Back deck overlooks shady yard. SOLD AS-IS.

  19. 2006-01-12
    soldstatus $66,900
  20. 2004-01-13
    soldstatus $47,000

ⓘ 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
$1,291 · $108/mo
Projected year-2 tax
$1,291 · $108/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 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 · 15 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 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
$17,683
− Mortgage interest
−$8,397
− Property taxes
−$1,291
− Insurance
−$750
− Repairs & maintenance
−$1,415
− Management
−$1,415
− Depreciation
−$4,361
Taxable income
$56
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$13
After-tax cash flow
$2,483/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
Anderson 05
NCES district ID
4500900
Math proficiency
44% ▼ -4.00%
Reading proficiency
49% ▲ 2.00%
Median HH income
$39,718
Composite
38.89/100
National rank
#4098
State rank
#20 of 80 in SC

Livability — Anderson

Score
67/100
State rank
#98
US rank
#10772

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Anderson County · 99,076 people
City population
87,992
Metro
Greenville-Anderson, SC
Population (ZIP)
13,498
Household income
$30,549
Rent vs Own
48.8% rent · 51.2% own
Severe rent burden
843.0

Population outlook (Anderson County) Hauer SSP2

Today (2025)
210,546 people
By 2030
217,791 · +3.4%
By 2040
230,643 · +9.5%
By 2050
240,220 · +14.1%
By 2075
259,518 · +23.3%
By 2100
258,696 · +22.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 44% Black 41% Hispanic / Latino 10% Two or more races 7%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Serbian 1% Lithuanian 1% Italian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4%

Political lean MEDSL · Anderson

2024 margin
Solid R (+47.4) · D 25.7% · R 73.1% · Other 1.2%
2008→2024 swing
-14.1pp toward R · 2008: -33.3pp · 2024: -47.4pp
All cycles
2024: R+47.4 2020: R+42.0 2016: R+43.7 2012: R+36.4 2008: R+33.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.06%
Current HPI
406.0533
Rent YoY
Metro
Greenville-Anderson, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+229.6% since first listed
6 events — show timeline
  • 2026-05-06 Listed $154,900 Consolidated MLS
  • 2022-05-17 Sold (Public Records) $80,000 Public Records
  • 2007-11-29 Sold (MLS) $40,000 WUMLS
  • 2007-07-25 Listed $37,900 WUMLS
  • 2006-01-12 Sold (Public Records) $66,900 Public Records
  • 2004-01-13 Sold (Public Records) $47,000 Public Records

Property tax history

+4.1%/yr

Latest (2025): $1,291 · +57.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…