CashFlowRE
Sign in Sign up
209 Shorthorn Rd
C+ Composite 64.74
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 +29.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.1/10.0
  • ARV discount +7.5/15.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$90,000

209 Shorthorn Rd · Cheraw, SC 29520
2 bd · 2.0 ba · 1,280 sqft · Manufactured public records · 8 Days on market
Built 1996 1.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Don't miss this beautifully renovated 1996 Fleetwood manufactured home situated on a peaceful 1 -acre lot. Offering 2 bedrooms and 2 full bathrooms, this home combines comfort, affordability, and country charm. This home provides a fresh move in ready feel. The functional floor plan features a comfortable living area, a bright kitchen with ample cabinet space, and a private primary suite with its own full bath. The second bedroom and bath provides flexibility for guests, family, or a home office. Enjoy the tranquility of rural living with plenty of outdoor space for gardening, recreation, or future improvements. The possibilities are endless. This property is being sold AS-IS. Make your app

Key facts

  • Bright kitchen
  • Peaceful acre lot
  • Ample cabinet space

Tags

RENOVATED MANUFACTURED HOMEPEACEFUL ACRE LOTBRIGHT KITCHENAMPLE CABINET SPACEPRIVATE PRIMARY SUITEOUTDOOR SPACE FOR GARDENING

Property features AI

Exterior

  • Utilities: Public water; Septic tank
  • Home design: Mobile home (manufactured); Residential property
  • Construction: Vinyl siding
  • Exterior features: Metal roof; Lot on 1 acre

Interior

  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Ceiling fan(s); Has cooling
  • Interior features: Walk-in closet(s); Crawl space basement

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/2.0-bath manufactured listed at $90k.

Deal economics

  • At list price, monthly cash flow is $309 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Cap rate 10.4% vs local median 4.0% in Cheraw — 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 (#354 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: crime F, amenities F, commute F.
  • Chesterfield 01 (rural): math 25% / reading 36% proficiency, ranked #55 of 80 in SC (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Cheraw Primary (468 students, 100% FRL); Long Middle (math 12% / reading 25%, grade F, #186 of 229 statewide, top 82%, 416 students, 100% FRL); Cheraw High (math 42% / reading 67%, grade C-, #130 of 196 statewide, top 69%, 654 students, 100% FRL) — zoned schools average 100% FRL vs 63% district-wide (37 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 84 active listings in the ZIP; 145 units permitted in Chesterfield County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Chesterfield County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $90,000

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. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.31%
Cap rate
10.41%
Cash-on-cash
14.72%
DSCR
1.65
GRM
6.4

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
5.2%
Equity multiple
1.20×
Total profit
$5,119
Equity at exit
$13,419
10-year hold
IRR
14.7%
Equity multiple
2.19×
Total profit
$29,878
Equity at exit
$7,782

Cash invested: $25,200 (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 29520

Home prices YoY
-17.3%
Active inventory
84
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,179 medium interval (Pro) →
Mortgage (P&I)
$472
Tax est. 1.5%
$112 /mo · $1,350/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$247
Net cashflow
$309

Break-even live

Break-even rent $787
Max offer price $90,000
Occupancy floor 69%

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
$22,500
Closing costs
$2,700
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 6 events

  1. 2026-06-18
    days on market $90,000 Active 8 DOM
  2. 2026-06-17
    days on market $90,000 Active 7 DOM
  3. 2026-06-16
    days on market $90,000 Active 6 DOM
  4. 2026-06-15
    days on market $90,000 Active 5 DOM
  5. 2026-06-13
    remarks 699-char remark
  6. 2026-06-13
    listed $90,000 Active 3 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,142
− Mortgage interest
−$5,041
− Property taxes
−$1,350
− Insurance
−$450
− Repairs & maintenance
−$1,131
− Management
−$1,131
− Depreciation
−$2,618
Taxable income
$2,420
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$581
After-tax cash flow
$3,128/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
Chesterfield 01
NCES district ID
4501560
Math proficiency
25% ▼ -11.00%
Reading proficiency
36% ▬ 0.00%
Median HH income
$33,946
Composite
25.04/100
National rank
#7547
State rank
#55 of 80 in SC

Livability — Cheraw

Score
52/100
State rank
#354
US rank
#24998

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
12,860

Population outlook (Chesterfield County) Hauer SSP2

Today (2025)
44,632 people
By 2030
43,331 · -2.9%
By 2040
40,218 · -9.9%
By 2050
36,847 · -17.4%
By 2075
29,636 · -33.6%
By 2100
23,536 · -47.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 47% Black 43% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Slovak 1% Lithuanian 1% Serbian 1%
Foreign-born
3% · Canada, Guatemala
Languages at home
94% English-only · Spanish 3% German/W. Germanic 1%

Political lean MEDSL · Chesterfield

2024 margin
Strong R (+28.1) · D 35.5% · R 63.5% · Other 1.0%
2008→2024 swing
-25.1pp toward R · 2008: -3.0pp · 2024: -28.1pp
All cycles
2024: R+28.1 2020: R+20.5 2016: R+14.3 2012: R+3.3 2008: R+3.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -43.46%
Current HPI
207.8249
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

1 event — show timeline
  • 2026-06-10 Listed $90,000 RAGPD

Property tax history

+0.0%/yr

Latest (2017): $50 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…