CashFlowRE
Sign in Sign up
No image
C- Composite 53.27
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 +22.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.1/10.0
  • 1% rule +5.8/10.0
  • Schools +2.8/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

186 Corry Rd · Blacksburg, SC 29702
3 bd · 2.0 ba · 840 sqft · Manufactured public records · 219 Days on market
Built 1999 8.50 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

8.5 ACRES WITH RV HOOKUP! Discover incredible value and privacy in one package. This 3BR/2BA home offers a functional floor plan and a massive laundry room for extra storage. The sprawling 8.5-acre lot is the showstopper, featuring a separate RV site with its own septic and shared well. From gardening and livestock to parking your toys, there is room for it all here. High-acreage properties at this price point are rare don't miss out on this versatile country sanctuary! financing options are limited to cash or land only.

Key facts

  • 8.5 acres
  • Rv lot
  • 8.5 acre lot

Tags

8.5 ACRESSPACIOUS LAUNDRY ROOMRV LOT

Property features AI

Finance

  • Other: Lot size approximately 5–10 acres; Approximate lot dimensions: 422 x 736 x 423 x 854 x 61; No finished below-grade or unfinished square footage reported
  • HOA & community: No HOA fees or community amenities listed

Exterior

  • Parking: Covered parking spaces; Gravel driveway
  • Utilities: Well water; Electric water heater; Septic system; Private garbage pickup
  • Home design: Single-story residential property; Built in 1999; Crawl space foundation
  • Construction: Vinyl siding exterior; Other roof (see remarks)
  • Exterior features: R/V and boat parking; Level lot with some trees

Interior

  • Kitchen: Kitchen (approx. 10 x 12); Refrigerator; Electric freestanding range
  • Bedrooms: Primary bedroom on the main level (approx. 11 x 12); Second bedroom (approx. 7 x 9); Third bedroom (approx. 8 x 12); Three bedrooms on the main level
  • Flooring: Carpet; Vinyl
  • Bathrooms: Two full bathrooms, both on the main level
  • Heating & cooling: Electric forced air heating; Central forced cooling
  • Interior features: Cable available; Ceiling fans; Blown ceiling finish; Open floor plan; Laminate countertops
  • Laundry & utility: Laundry on the first floor

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 manufactured listed at $135k.

Deal economics

  • At list price, monthly cash flow is $154 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $135k).
  • Recommended offer: $119k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 56/100 on livability (#289 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: schools D-, amenities F, commute F.
  • Cherokee 01 (rural): math 29% / reading 40% proficiency, ranked #47 of 80 in SC (top 59%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 45 active listings in the ZIP; 200 units permitted in Cherokee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 219 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts; this cycle's ask has dropped $45k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $32k; list at $135k implies a 322% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $118,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 219 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
1.08%
Cap rate
8.25%
Cash-on-cash
6.99%
DSCR
1.31
GRM
7.7

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
-8.7%
Equity multiple
0.68×
Total profit
$-12,027
Equity at exit
$20,129
10-year hold
IRR
0.9%
Equity multiple
1.06×
Total profit
$2,384
Equity at exit
$11,672

Cash invested: $37,800 (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 29702

Home prices YoY
-23.9%
Active inventory
45
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,460 medium interval (Pro) →
Mortgage (P&I)
$708
Tax est. 1.5%
$169 /mo · $2,025/yr
Insurance
$56
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$307
Net cashflow
$154

Break-even live

Break-even rent $1,265
Max offer price $135,000
Occupancy floor 84%

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
$33,750
Closing costs
$4,050
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 2 events

  1. 2026-06-15
    remarks 526-char remark
  2. 2026-06-15
    listed $135,000 Active 219 DOM

ⓘ 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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥103°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 4 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
$17,515
− Mortgage interest
−$7,562
− Property taxes
−$2,025
− Insurance
−$1,472
− Repairs & maintenance
−$1,401
− Management
−$1,401
− Depreciation
−$3,927
Taxable loss
−$274
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$66
After-tax cash flow
$1,910/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
Cherokee 01
NCES district ID
4501500
Math proficiency
29% ▼ -9.00%
Reading proficiency
40% ▼ -2.00%
Median HH income
$34,262
Composite
28.39/100
National rank
#6768
State rank
#47 of 80 in SC

Livability — Blacksburg

Score
56/100
State rank
#289
US rank
#22576

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
9,855

Population outlook (Cherokee County) Hauer SSP2

Today (2025)
58,602 people
By 2030
59,336 · +1.3%
By 2040
60,266 · +2.8%
By 2050
60,314 · +2.9%
By 2075
59,276 · +1.2%
By 2100
53,788 · -8.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 5% Black 5% Hispanic / Latino 4%
Common ancestry
Serbian 1% Lithuanian 1% Scottish 1%
Foreign-born
2% · Canada, Jamaica
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Cherokee

2024 margin
Solid R (+51.4) · D 23.9% · R 75.3%
2008→2024 swing
-22.0pp toward R · 2008: -29.3pp · 2024: -51.4pp
All cycles
2024: R+51.4 2020: R+43.8 2016: R+41.7 2012: R+29.3 2008: R+29.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -49.63%
Current HPI
158.1138
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

+321.9% since first listed
19 events — show timeline
  • 2026-06-15 Listing Removed Greater Greenville MLS
  • 2026-06-14 Relisted SPMLS
  • 2026-06-14 Relisted Greater Greenville MLS
  • 2026-04-15 Listing Removed Greater Greenville MLS
  • 2026-02-09 Price Changed $135,000 SPMLS
  • 2026-02-03 Price Changed $135,000 Greater Greenville MLS
  • 2025-12-10 Price Changed $155,000 Greater Greenville MLS
  • 2025-12-09 Price Changed $155,000 SPMLS
  • 2025-12-02 Price Changed $165,000 Greater Greenville MLS
  • 2025-12-01 Price Changed $165,000 SPMLS
  • 2025-11-04 Price Changed $175,000 Greater Greenville MLS
  • 2025-11-04 Price Changed $175,000 SPMLS
  • 2025-10-01 Relisted SPMLS
  • 2025-10-01 Relisted Greater Greenville MLS
  • 2025-09-24 Pending Greater Greenville MLS
  • 2025-09-24 Pending SPMLS
  • 2025-09-03 Listed $180,000 SPMLS
  • 2025-09-03 Listed $180,000 Greater Greenville MLS
  • 2004-11-15 Sold (Public Records) $32,000 Public Records

Property tax history

+33.7%/yr

Latest (2025): $215 · -43.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…