CashFlowRE
Sign in Sign up
307 Hunter St
C- Composite 50.42
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 +18.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.7/10.0
  • 1% rule +4.9/10.0
  • Rent growth +4.4/5.0
  • Schools +3.7/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,000

307 Hunter St · Seneca, SC 29678
3 bd · 2.0 ba · 1,000 sqft · Land · 23 Days on market
Built 2025 0.30 ac lot

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

Listing remarks

Brand new construction in the heart of Seneca! This thoughtfully designed home offers approximately 1,000 square feet of efficient, modern living with high-end touches throughout—all at an incredible value. Step inside to soaring high ceilings that create an open, airy feel, complemented by a bright and functional layout. The kitchen features sleek stainless steel appliances and ample cabinet space, perfect for everyday living and entertaining. The home is equipped with three mini-split HVAC systems, providing energy-efficient, customizable comfort in every space. Conveniently located just minutes from downtown Seneca and a short drive to Clemson University, this property offers easy

Key facts

  • 0.3 acre lot
  • Parking
  • Built 2025

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water available; Public sewer available
  • Home design: Single-story home; New construction / never occupied; Architectural shingle roof; Vinyl siding
  • Construction: Built as new construction (never occupied); Vinyl siding construction; Architectural shingle roof; Slab foundation
  • Exterior features: Front porch; Porch; City lot; Level lot; Not in a subdivision

Interior

  • Kitchen: Eat-in kitchen; Dishwasher; Electric oven; Electric range; Microwave; Refrigerator
  • Bedrooms: Three main-level bedrooms
  • Flooring: Luxury vinyl plank
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Electric heating
  • Interior features: Ceiling fans; Primary bedroom with bath; Shower-only primary bath with low-threshold, walk-in shower; Smooth ceilings; Walk-in closet(s)
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 land listed at $179k.

Deal economics

  • At list price, monthly cash flow is $157 ($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 $176k (1.4% below list).
  • Recommended offer: $176k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.3% vs local median 3.4% in Seneca — 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 73/100 on livability (#40 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, schools D+, crime F.
  • Oconee 01 (rural): math 41% / reading 47% proficiency, ranked #27 of 80 in SC (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+7.7%/yr); 367 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 648 units permitted in Oconee County in 2024 (40 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($53k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 7.7% rent growth), your $50k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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 $10k; list at $179k implies a 1690% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $176,315 (1.5% below list)

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
0.99%
Cap rate
7.35%
Cash-on-cash
3.77%
DSCR
1.17
GRM
8.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 7.71% rent growth · sell at horizon

5-year hold
IRR
-5.2%
Equity multiple
0.80×
Total profit
$-10,199
Equity at exit
$26,689
10-year hold
IRR
9.3%
Equity multiple
1.87×
Total profit
$43,760
Equity at exit
$15,477

Cash invested: $50,120 (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 29678

Home prices YoY
-32.5%
Rents YoY
7.7%
Active inventory
367
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,765 medium interval (Pro) →
Mortgage (P&I)
$939
Tax est. 1.5%
$224 /mo · $2,685/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$371
Net cashflow
$157

Break-even live

Break-even rent $1,566
Max offer price $179,000
Occupancy floor 86%

Sensitivity live

Price -10% $281 -5% $219 +0% $157 +5% $95 +10% $34
Rent -10% $18 -5% $88 +0% $157 +5% $227 +10% $297
Rate -1.0pp $247 -0.5pp $203 base $157 +0.5pp $111 +1.0pp $64

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
$44,750
Closing costs
$5,370
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
804 Hunter Oaks Dr Seneca, SC 2.0–3.0 2.0 1153 $1,258 $1.09 24d 1 1.02mi
511 Oakmont Valley Trl Unit 1 Seneca, SC 3.0 3.0 1381 $1,900 $1.38 24d 1 1.04mi
132 Wells Station Rd Seneca, SC 3.0 2.0 1300 $2,150 $1.65 24d 1 1.07mi

Listing history 19 events

  1. 2026-05-24
    status Pending
  2. 2026-04-30
    listed $179,000 Active
  3. 2026-03-11
    historical
  4. 2026-03-11
    historical
  5. 2026-02-28
    price $189,900
  6. 2026-02-27
    price $189,900
  7. 2025-12-17
    price $189,900
  8. 2025-12-04
    price $194,900
  9. 2025-12-04
    price $194,900
  10. 2025-12-04
    price $194,900
  11. 2025-07-29
    price $199,900
  12. 2025-07-29
    price $199,900
  13. 2025-07-25
    price $199,900
  14. 2025-04-23
    price $209,900
  15. 2025-04-23
    price $209,900
  16. 2025-02-12
    listed $214,900 Active
  17. 2025-02-12
    listed $214,900 Active
  18. 2025-02-05
    listed $209,900 Active
  19. 2024-11-22
    soldstatus $10,000

ⓘ 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 5/10 Major 7 d/yr ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$21,180
− Mortgage interest
−$10,027
− Property taxes
−$2,685
− Insurance
−$895
− Repairs & maintenance
−$1,694
− Management
−$1,694
− Depreciation
−$5,207
Taxable loss
−$1,023
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$246
After-tax cash flow
$2,133/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
Oconee 01
NCES district ID
4503060
Math proficiency
41% ▼ -7.00%
Reading proficiency
47% ▼ -1.00%
Median HH income
$42,074
Composite
37.03/100
National rank
#4516
State rank
#27 of 80 in SC

Livability — Seneca

Score
73/100
State rank
#40
US rank
#5072

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Seneca, SC
County
Oconee County · 36,517 people
City population
36,517
Metro
Seneca, SC
Population (ZIP)
23,767
Household income
$52,550
Rent vs Own
36.9% rent · 63.1% own
Severe rent burden
822.0

Population outlook (Oconee County) Hauer SSP2

Today (2025)
77,950 people
By 2030
78,551 · +0.8%
By 2040
78,628 · +0.9%
By 2050
77,052 · -1.2%
By 2075
71,098 · -8.8%
By 2100
61,216 · -21.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Black 18% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Slovak 2% Lithuanian 2% Italian 2%
Foreign-born
2% · Canada, United Kingdom
Languages at home
97% English-only · Spanish 1% French/Haitian/Cajun 1%

Political lean MEDSL · Oconee

2024 margin
Solid R (+51.5) · D 23.6% · R 75.2% · Other 1.2%
2008→2024 swing
-14.0pp toward R · 2008: -37.5pp · 2024: -51.5pp
All cycles
2024: R+51.5 2020: R+47.4 2016: R+48.1 2012: R+42.6 2008: R+37.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -91.37%
Current HPI
189.6751
Rent YoY
▲ 7.71%
Metro
Seneca, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+1690.0% since first listed
19 events — show timeline
  • 2026-05-24 Pending WUMLS
  • 2026-04-30 Listed $179,000 WUMLS
  • 2026-03-11 Listing Removed Greater Greenville MLS
  • 2026-03-11 Listing Removed WUMLS
  • 2026-02-28 Price Changed $189,900 Greater Greenville MLS
  • 2026-02-27 Price Changed $189,900 SPMLS
  • 2025-12-17 Price Changed $189,900 WUMLS
  • 2025-12-04 Price Changed $194,900 Greater Greenville MLS
  • 2025-12-04 Price Changed $194,900 SPMLS
  • 2025-12-04 Price Changed $194,900 WUMLS
  • 2025-07-29 Price Changed $199,900 SPMLS
  • 2025-07-29 Price Changed $199,900 Greater Greenville MLS
  • 2025-07-25 Price Changed $199,900 WUMLS
  • 2025-04-23 Price Changed $209,900 Greater Greenville MLS
  • 2025-04-23 Price Changed $209,900 WUMLS
  • 2025-02-12 Listed $214,900 Greater Greenville MLS
  • 2025-02-12 Listed $214,900 WUMLS
  • 2025-02-05 Listed $209,900 SPMLS
  • 2024-11-22 Sold (Public Records) $10,000 Public Records

Property tax history

+45.0%/yr

Latest (2025): $163 · +45.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…