CashFlowRE
Sign in Sign up
107 Hinton St
D Composite 41.81
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 +15.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.9/10.0
  • 1% rule +3.7/10.0
  • 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

$289,000

107 Hinton St · Chester, SC 29706
4 bd · 2.0 ba · 3,620 sqft · Other public records · 34 Days on market
Built 1900 0.45 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Step Back In Time In This Beautiful Victorian Home with A Lovely Wraparound Front Porch! The Sellers Have Spent Several Years Re-Conditioning this Lovely Home to Period Correct Condition with Modern Conveniences. Home is Currently 4BR, 2BA; could be Easily Converted To a 6BR, 4BA Home. Recently Updated Electric, Plumbing, and Regularly Serviced HVAC System with Separate Units for Upstairs & Down. The Downstairs Unit is a Commercial Grade Gas Pack. The Main Floor Features a Lovely Entryway, Foyer, Master Bedroom, Full Bath, Beautiful Living & Dining Rooms, Gorgeous Music Room, Eat-in Kitchen, and Laundry Room. The Second Floor Offers (3) Bed Rooms, a Full Bath, Second Formal Living Room, and a Balcony Overlooking the Front Yard! The Home also Features Beautiful Hardwood Floors throughout, Beadboard Ceilings, and (8) Wood Burning Fireplaces. All Windows have Been Sealed, Glazed & Caulked. The Sellers Plan to Leave Additional Items to Include a Full View Back Porch Door & More.

Key facts

  • Expansive windows
  • Beadboard ceilings
  • Victorian residence

Tags

VICTORIAN RESIDENCEORIGINAL WOOD FLOORINGINTRICATE MILLWORKBEADBOARD CEILINGSDECORATIVE FIREPLACESEXPANSIVE WINDOWS

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Driveway
  • Utilities: City water; Public sewer; Cable available
  • Home design: Single-family residence (site-built); Two levels; Crawl space foundation; Composition roof
  • Construction: Vinyl and wood construction materials
  • Exterior features: Balcony; Covered porch; Front porch; Screened porch; Side porch; Wrap-around porch; Outdoor storage; Privacy fencing enclosing the backyard; Level lot; Publicly maintained road access; Road surfaces include gravel and paved

Interior

  • Kitchen: Dishwasher; Electric range; Freezer; Refrigerator
  • Bedrooms: 4 bedrooms total — 1 on the main level, 3 on the upper level
  • Flooring: Vinyl flooring; Wood flooring
  • Bathrooms: 3 full bathrooms — 2 on the main level, 1 on the upper level
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Attic with pull-down stairs; Window treatments throughout; 12 total rooms; Fireplaces in living room, primary bedroom, and additional location (see remarks)
  • Laundry & utility: Main-level laundry room; Washer and dryer included

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 4-bed/2.0-bath other listed at $289k.

Deal economics

  • At list price, monthly cash flow is $134 ($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 $250k (13.5% below list).
  • Recommended offer: $250k (13.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 2.7% in Chester — 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 (#344 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B; Watch: schools F, crime F, amenities F.
  • Chester 01 (rural): math 23% / reading 34% proficiency, ranked #59 of 80 in SC (top 74%) — 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.
  • Market conditions: 191 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 269 units permitted in Chester County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Chester County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($280k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 11y 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 $175k; list at $289k implies a 65% 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: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $250,000 (13.5% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 13% 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 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. 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?
  7. 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.
  8. 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.
  9. 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
0.87%
Cap rate
6.85%
Cash-on-cash
1.99%
DSCR
1.09
GRM
9.6

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
-13.2%
Equity multiple
0.53×
Total profit
$-38,340
Equity at exit
$43,091
10-year hold
IRR
-4.2%
Equity multiple
0.72×
Total profit
$-22,615
Equity at exit
$24,987

Cash invested: $80,920 (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 29706

Home prices YoY
-11.9%
Active inventory
191
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$2,500 medium interval (Pro) →
Mortgage (P&I)
$1,516
Tax from tax record
$205 /mo · $2,458/yr
Insurance
$120
HOA
$0
Vacancy / Maint / Mgmt
$525
Net cashflow
$134

Break-even live

Break-even rent $2,330
Max offer price $289,000
Occupancy floor 90%

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
$72,250
Closing costs
$8,670
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
128 Pinckney St Chester, SC 3.0 3.0 3816 $2,500 $0.66 2d 1 0.75mi

Listing history 35 events

  1. 2026-06-18
    days on market $289,000 Active 34 DOM
  2. 2026-06-17
    days on market $289,000 Active 33 DOM
  3. 2026-06-16
    days on market $289,000 Active 32 DOM
  4. 2026-06-15
    days on market $289,000 Active 31 DOM
  5. 2026-06-13
    days on market $289,000 Active 29 DOM
  6. 2026-06-09
    days on market $289,000 Active 25 DOM
  7. 2026-06-08
    days on market $289,000 Active 24 DOM
  8. 2026-06-07
    days on market $289,000 Active 23 DOM
  9. 2026-06-04
    days on market $289,000 Active 20 DOM
  10. 2026-06-03
    statusdays on market $289,000 Active 19 DOM
  11. 2026-06-02
    days on market $289,000 Active Under Contract 18 DOM
  12. 2026-06-01
    days on market $289,000 Active Under Contract 17 DOM
  13. 2026-05-31
    days on market $289,000 Active Under Contract 16 DOM
  14. 2026-05-19
    historical Active Under Contract
  15. 2026-05-15
    listed $289,000 Active
  16. 2025-11-07
    price $249,900
  17. 2025-10-30
    price $259,900
  18. 2025-10-30
    price $259,000
  19. 2025-10-16
    price $269,000
  20. 2025-07-19
    price $275,000
  21. 2025-06-27
    status Active
  22. 2025-06-21
    historical Active Under Contract
  23. 2025-06-05
    listed $280,000 Active
  24. 2025-05-22
    historical
  25. 2020-06-05
    soldstatus $175,155 Closed 1011-char remark
    Show marketing remark (1011 chars)

    Step Back In Time In This Beautiful Victorian Home with A Lovely Wraparound Front Porch! The Sellers Have Spent Several Years Re-Conditioning this Lovely Home to Period Correct Condition with Modern Conveniences. Home is Currently 4BR, 2BA; could be Easily Converted To a 6BR, 4BA Home. Recently Updated Electric, Plumbing, and Regularly Serviced HVAC System with Separate Units for Upstairs & Down. The Downstairs Unit is a Commercial Grade Gas Pack. The Main Floor Features a Lovely Entryway, Foyer, Master Bedroom, Full Bath, Beautiful Living & Dining Rooms, Gorgeous Music Room, Eat-in Kitchen, and Laundry Room. The Second Floor Offers (3) Bed Rooms, a Full Bath, Second Formal Living Room, and a Balcony Overlooking the Front Yard! The Home also Features Beautiful Hardwood Floors throughout, Beadboard Ceilings, and (8) Wood Burning Fireplaces. All Windows have Been Sealed, Glazed & Caulked. The Sellers Plan to Leave Additional Items to Include a Full View Back Porch Door & More.

  26. 2020-06-05
    soldstatus $175,155
    Show marketing remark (1011 chars)

    Step Back In Time In This Beautiful Victorian Home with A Lovely Wraparound Front Porch! The Sellers Have Spent Several Years Re-Conditioning this Lovely Home to Period Correct Condition with Modern Conveniences. Home is Currently 4BR, 2BA; could be Easily Converted To a 6BR, 4BA Home. Recently Updated Electric, Plumbing, and Regularly Serviced HVAC System with Separate Units for Upstairs & Down. The Downstairs Unit is a Commercial Grade Gas Pack. The Main Floor Features a Lovely Entryway, Foyer, Master Bedroom, Full Bath, Beautiful Living & Dining Rooms, Gorgeous Music Room, Eat-in Kitchen, and Laundry Room. The Second Floor Offers (3) Bed Rooms, a Full Bath, Second Formal Living Room, and a Balcony Overlooking the Front Yard! The Home also Features Beautiful Hardwood Floors throughout, Beadboard Ceilings, and (8) Wood Burning Fireplaces. All Windows have Been Sealed, Glazed & Caulked. The Sellers Plan to Leave Additional Items to Include a Full View Back Porch Door & More.

  27. 2020-05-16
    price $175,155 1011-char remark
    Show marketing remark (1011 chars)

    Step Back In Time In This Beautiful Victorian Home with A Lovely Wraparound Front Porch! The Sellers Have Spent Several Years Re-Conditioning this Lovely Home to Period Correct Condition with Modern Conveniences. Home is Currently 4BR, 2BA; could be Easily Converted To a 6BR, 4BA Home. Recently Updated Electric, Plumbing, and Regularly Serviced HVAC System with Separate Units for Upstairs & Down. The Downstairs Unit is a Commercial Grade Gas Pack. The Main Floor Features a Lovely Entryway, Foyer, Master Bedroom, Full Bath, Beautiful Living & Dining Rooms, Gorgeous Music Room, Eat-in Kitchen, and Laundry Room. The Second Floor Offers (3) Bed Rooms, a Full Bath, Second Formal Living Room, and a Balcony Overlooking the Front Yard! The Home also Features Beautiful Hardwood Floors throughout, Beadboard Ceilings, and (8) Wood Burning Fireplaces. All Windows have Been Sealed, Glazed & Caulked. The Sellers Plan to Leave Additional Items to Include a Full View Back Porch Door & More.

  28. 2020-05-02
    historical Active Under Contract 1011-char remark
    Show marketing remark (1011 chars)

    Step Back In Time In This Beautiful Victorian Home with A Lovely Wraparound Front Porch! The Sellers Have Spent Several Years Re-Conditioning this Lovely Home to Period Correct Condition with Modern Conveniences. Home is Currently 4BR, 2BA; could be Easily Converted To a 6BR, 4BA Home. Recently Updated Electric, Plumbing, and Regularly Serviced HVAC System with Separate Units for Upstairs & Down. The Downstairs Unit is a Commercial Grade Gas Pack. The Main Floor Features a Lovely Entryway, Foyer, Master Bedroom, Full Bath, Beautiful Living & Dining Rooms, Gorgeous Music Room, Eat-in Kitchen, and Laundry Room. The Second Floor Offers (3) Bed Rooms, a Full Bath, Second Formal Living Room, and a Balcony Overlooking the Front Yard! The Home also Features Beautiful Hardwood Floors throughout, Beadboard Ceilings, and (8) Wood Burning Fireplaces. All Windows have Been Sealed, Glazed & Caulked. The Sellers Plan to Leave Additional Items to Include a Full View Back Porch Door & More.

  29. 2020-01-20
    price $169,900 1011-char remark
    Show marketing remark (1011 chars)

    Step Back In Time In This Beautiful Victorian Home with A Lovely Wraparound Front Porch! The Sellers Have Spent Several Years Re-Conditioning this Lovely Home to Period Correct Condition with Modern Conveniences. Home is Currently 4BR, 2BA; could be Easily Converted To a 6BR, 4BA Home. Recently Updated Electric, Plumbing, and Regularly Serviced HVAC System with Separate Units for Upstairs & Down. The Downstairs Unit is a Commercial Grade Gas Pack. The Main Floor Features a Lovely Entryway, Foyer, Master Bedroom, Full Bath, Beautiful Living & Dining Rooms, Gorgeous Music Room, Eat-in Kitchen, and Laundry Room. The Second Floor Offers (3) Bed Rooms, a Full Bath, Second Formal Living Room, and a Balcony Overlooking the Front Yard! The Home also Features Beautiful Hardwood Floors throughout, Beadboard Ceilings, and (8) Wood Burning Fireplaces. All Windows have Been Sealed, Glazed & Caulked. The Sellers Plan to Leave Additional Items to Include a Full View Back Porch Door & More.

  30. 2020-01-07
    listed $174,900 Active 1011-char remark
    Show marketing remark (1011 chars)

    Step Back In Time In This Beautiful Victorian Home with A Lovely Wraparound Front Porch! The Sellers Have Spent Several Years Re-Conditioning this Lovely Home to Period Correct Condition with Modern Conveniences. Home is Currently 4BR, 2BA; could be Easily Converted To a 6BR, 4BA Home. Recently Updated Electric, Plumbing, and Regularly Serviced HVAC System with Separate Units for Upstairs & Down. The Downstairs Unit is a Commercial Grade Gas Pack. The Main Floor Features a Lovely Entryway, Foyer, Master Bedroom, Full Bath, Beautiful Living & Dining Rooms, Gorgeous Music Room, Eat-in Kitchen, and Laundry Room. The Second Floor Offers (3) Bed Rooms, a Full Bath, Second Formal Living Room, and a Balcony Overlooking the Front Yard! The Home also Features Beautiful Hardwood Floors throughout, Beadboard Ceilings, and (8) Wood Burning Fireplaces. All Windows have Been Sealed, Glazed & Caulked. The Sellers Plan to Leave Additional Items to Include a Full View Back Porch Door & More.

  31. 2015-10-29
    soldstatus $46,500 Closed
  32. 2015-10-28
    soldstatus $46,500
  33. 2015-08-31
    historical Under Contract - Show
  34. 2015-05-29
    listed $49,000 Active
  35. 2006-04-13
    soldstatus $170,000

ⓘ 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
$2,458 · $205/mo
Projected year-2 tax
$2,458 · $205/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 ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$30,000
− Mortgage interest
−$16,188
− Property taxes
−$2,458
− Insurance
−$1,445
− Repairs & maintenance
−$2,400
− Management
−$2,400
− Depreciation
−$8,407
Taxable loss
−$3,299
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$792
After-tax cash flow
$2,402/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
Chester 01
NCES district ID
4501530
Math proficiency
23% ▼ -6.00%
Reading proficiency
34% ▬ 0.00%
Median HH income
$34,041
Composite
23.39/100
National rank
#7902
State rank
#59 of 80 in SC

Livability — Chester

Score
52/100
State rank
#344
US rank
#24754

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chester, SC
Population (ZIP)
19,181

Population outlook (Chester County) Hauer SSP2

Today (2025)
30,121 people
By 2030
28,700 · -4.7%
By 2040
25,784 · -14.4%
By 2050
23,001 · -23.6%
By 2075
17,770 · -41.0%
By 2100
13,584 · -54.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (53%)
Race & ethnicity
White 53% Black 41% Hispanic / Latino 3% Two or more races 3%
Common ancestry
Serbian 4% Slovak 1% Romanian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Chester

2024 margin
R (+17.2) · D 40.8% · R 58.0% · Other 1.1%
2008→2024 swing
-25.5pp toward R · 2008: 8.3pp · 2024: -17.2pp
All cycles
2024: R+17.2 2020: R+10.9 2016: R+4.8 2012: D+10.5 2008: D+8.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -35.18%
Current HPI
259.4461
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

+70.0% since first listed
22 events — show timeline
  • 2026-05-19 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2026-05-15 Listed $289,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-11-07 Price Changed $249,900 CANOPYMLS as Distributed by MLS Grid
  • 2025-10-30 Price Changed $259,900 CANOPYMLS as Distributed by MLS Grid
  • 2025-10-30 Price Changed $259,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-10-16 Price Changed $269,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-07-19 Price Changed $275,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-06-27 Relisted CANOPYMLS as Distributed by MLS Grid
  • 2025-06-21 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2025-06-05 Listed $280,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-05-22 Coming Soon CANOPYMLS as Distributed by MLS Grid
  • 2020-06-05 Sold (Public Records) $175,155 Public Records
  • 2020-06-05 Sold (MLS) $175,155 CANOPYMLS as Distributed by MLS Grid
  • 2020-05-16 Price Changed $175,155 CANOPYMLS as Distributed by MLS Grid
  • 2020-05-02 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2020-01-20 Price Changed $169,900 CANOPYMLS as Distributed by MLS Grid
  • 2020-01-07 Listed $174,900 CANOPYMLS as Distributed by MLS Grid
  • 2015-10-29 Sold (MLS) $46,500 CANOPYMLS as Distributed by MLS Grid
  • 2015-10-28 Sold (Public Records) $46,500 Public Records
  • 2015-08-31 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2015-05-29 Listed $49,000 CANOPYMLS as Distributed by MLS Grid
  • 2006-04-13 Sold (Public Records) $170,000 Public Records

Property tax history

+8.4%/yr

Latest (2025): $2,458 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…