CashFlowRE
Sign in Sign up
213 Caulder Cir
B Composite 74.29
Why this score? — see what drove the B 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 +27.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.8/10.0
  • 1% rule +9.0/10.0
  • Livability +3.8/5.0
  • Rent growth +3.4/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$89,000

213 Caulder Cir · Spartanburg, SC 29306
2 bd · 1.0 ba · 952 sqft · SingleFamily public records · 114 Days on market
Built 1962 7,840 sqft lot Est $154k · 42% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

INVESTOR SPECIAL! This home is waiting for it's new owner to make it one-of-a-kind! 213 Caulder Circle has recently built and renovated homes all around it. ~5 minute drive to Downtown Spartanburg and a short walk or bike ride on the new Mary Wright Greenway bike trail to Rumley and S Converse Parks! Sold as-is. No appraisal required repairs will be made, discuss this with the lender prior to offer submissions.

Key facts

  • 7,840 sq ft lot
  • Garage
  • Listed 114 days

Tags

SHORT WALK TO RUMLEY PARKSHORT WALK TO S CONVERSE PARKS

Property features AI

Finance

  • Other: Lead-based paint disclosure required; Residential property disclosure required
  • HOA & community: No HOA fees

Exterior

  • Parking: See remarks for parking/garage details
  • Utilities: Public water; Electric water heater; Public sewer; Public garbage pickup; Electric power
  • Home design: Single-story home; Older home (approx. 50+ years); Crawl space foundation
  • Construction: Block and wood exterior; Composition shingle roof
  • Exterior features: Front porch; Lot gently sloped with some trees; Lot size: 1/2 acre or less

Interior

  • Kitchen: Kitchen approximately 13 x 13; Appliances: See remarks
  • Bedrooms: Primary bedroom on main level; Two bedrooms on the main level (both approximately 13 x 13)
  • Flooring: Carpet; Hardwood; Vinyl
  • Bathrooms: One full bathroom (on main level)
  • Heating & cooling: Electric heating; Electric cooling
  • Interior features: Laminate countertops; See remarks for additional interior features
  • Laundry & utility: Laundry located in the kitchen

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/1.0-bath single-family listed at $89k.

Deal economics

  • At list price, monthly cash flow is $269 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $89k).
  • Recommended offer: $81k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% vs local median 3.9% in Spartanburg — 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 76/100 on livability (#24 in SC, #3,679 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Spartanburg 07 (urban): math 34% / reading 41% proficiency, ranked #39 of 80 in SC (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Mary H. Wright Elementary (math 22% / reading 22%, grade F, #475 of 597 statewide, top 81%, 455 students, 100% FRL) — zoned schools average 100% FRL vs 62% district-wide (38 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 22% at this address vs 38% district-wide (-16 pts) — the specific schools serving this property underperform the Spartanburg 07 average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+3.5%/yr); 234 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 3,129 units permitted in Spartanburg County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $615 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Spartanburg County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.5% rent growth), your $25k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 114 days — a 9% lower offer ($81k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y 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.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price.
  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $80,990 (9.0% below list)

Questions for the listing agent

  1. It's been on market 114 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.40%
Cap rate
9.92%
Cash-on-cash
12.95%
DSCR
1.58
GRM
5.9

CMA / ARV

ARV (on-the-fly)
$154,224
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
208B Collins Ave 0.29mi 2/2.0 954 (+0%) 1mo $166,000 $174 82
308 Appian Dr 0.15mi 2/2.0 961 (+1%) 11mo $203,000 $211 78
106 Nevada St 0.15mi 3/1.0 (+1) 1,041 (+9%) 1mo $119,900 $115 72
270 Rev Wilson Dr 0.21mi 2/1.0 832 (-13%) 1mo $119,900 $144 68
128 Owens St 0.38mi 3/2.0 (+1) 960 (+1%) 10mo $155,000 $161 64
382 Caulder Ave Ave 0.21mi 2/1.0 1,080 (+13%) 9mo $72,500 $67 61
102 Arlo Ct 0.55mi 2/1.0 881 (-8%) 3mo $142,500 $162 60
163 East Columbia Avenue Ave 0.21mi 3/1.0 (+1) 1,064 (+12%) 11mo $167,000 $157 57
119 George St 0.40mi 3/1.0 (+1) 1,017 (+7%) 12mo $178,000 $175 55
201 South Carolina Ave 0.49mi 2/1.5 1,050 (+10%) 4mo $167,000 $159 54
609 S Irwin Ave Ave 0.61mi 2/1.0 1,034 (+9%) 8mo $185,000 $179 50
139 Carolina Ave 0.41mi 3/2.0 (+1) 1,089 (+14%) 3mo $179,500 $165 45

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.46% rent growth · sell at horizon

5-year hold
IRR
3.5%
Equity multiple
1.14×
Total profit
$3,367
Equity at exit
$13,270
10-year hold
IRR
13.6%
Equity multiple
2.11×
Total profit
$27,726
Equity at exit
$7,695

Cash invested: $24,920 (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 29306

Home prices YoY
-29.9%
Rents YoY
3.5%
Active inventory
234
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,250 high interval (Pro) →
Mortgage (P&I)
$467
Tax from tax record
$215 /mo · $2,580/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$269

Break-even live

Break-even rent $910
Max offer price $89,000
Occupancy floor 73%

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
$22,250
Closing costs
$2,670
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
938 Logan St Unit A Spartanburg, SC 2.0 2.5 980 $1,600 $1.63 21d 1 0.47mi
118 Morningside Dr Spartanburg, SC 2.0 1.0 800 $850 $1.06 21d 1 0.56mi
116 Morningside Dr Spartanburg, SC 2.0 1.0 800 $850 $1.06 21d 1 0.57mi
88 W Park Dr Unit H Spartanburg, SC 2.0 1.0 950 $875 $0.92 21d 1 0.64mi
630 S Converse St Spartanburg, SC 2.0 1.0 912 $995 $1.09 21d 1 0.69mi
111 Timothy St Spartanburg, SC 2.0 1.0 1100 $1,600 $1.45 21d 1 0.78mi
102 Harvard Dr Spartanburg, SC 2.0 1.0 1000 $1,300 $1.30 13d 1 0.81mi
334 W Hampton Ave Unit 1 Spartanburg, SC 2.0 1.0 895 $1,100 $1.23 21d 1 0.81mi
624 Crescent Ave Unit 1 Spartanburg, SC 2.0 1.0 819 $1,000 $1.22 21d 1 0.82mi
300 Amherst Dr Spartanburg, SC 2.0 1.0 763 $975 $1.28 13d 1 1.08mi
327 E Kennedy St Spartanburg, SC 1.0–2.0 1.0–2.0 806 $1,654 $2.05 13d 7 1.09mi
149 S Daniel Morgan Ave Unit 2A Spartanburg, SC 1.0 1.0 800 $1,150 $1.44 21d 1 1.11mi
149 S Daniel Morgan Ave Unit 2B Spartanburg, SC 1.0 1.0 750 $1,195 $1.59 21d 1 1.11mi
174 E Main St Spartanburg, SC 1.0–2.0 1.0–2.0 760 $2,295 $3.02 13d 8 1.23mi
142 Magnolia St Unit 104 Spartanburg, SC 1.0 1.0 892 $1,600 $1.79 21d 1 1.30mi
142 Magnolia St Unit 301 Spartanburg, SC 2.0 2.0 937 $1,850 $1.97 21d 1 1.30mi
1097 Union St Spartanburg, SC 1.0–2.0 1.0–2.0 951 $2,009 $2.11 13d 21 1.35mi
142 Magnolia St Unit 101 Spartanburg, SC 1.0 1.0 680 $1,400 $2.06 21d 1 1.36mi

Listing history 20 events

  1. 2026-06-18
    days on market $89,000 Active 114 DOM
  2. 2026-06-17
    days on market $89,000 Active 113 DOM
  3. 2026-06-16
    days on market $89,000 Active 112 DOM
  4. 2026-06-15
    days on market $89,000 Active 111 DOM
  5. 2026-06-14
    days on market $89,000 Active 109 DOM
  6. 2026-06-13
    days on market $89,000 Active 108 DOM
  7. 2026-06-10
    days on market $89,000 Active 106 DOM
  8. 2026-06-09
    days on market $89,000 Active 105 DOM
  9. 2026-06-08
    days on market $89,000 Active 104 DOM
  10. 2026-06-07
    days on market $89,000 Active 103 DOM
  11. 2026-06-02
    days on market $89,000 Active 98 DOM
  12. 2026-06-01
    days on market $89,000 Active 97 DOM
  13. 2026-05-31
    days on market $89,000 Active 96 DOM
  14. 2026-05-30
    days on market $89,000 Active 95 DOM
  15. 2026-02-24
    listed $89,000 Active 414-char remark
    Show marketing remark (414 chars)

    INVESTOR SPECIAL! This home is waiting for it's new owner to make it one-of-a-kind! 213 Caulder Circle has recently built and renovated homes all around it. ~5 minute drive to Downtown Spartanburg and a short walk or bike ride on the new Mary Wright Greenway bike trail to Rumley and S Converse Parks! Sold as-is. No appraisal required repairs will be made, discuss this with the lender prior to offer submissions.

  16. 2026-02-24
    listed $89,000 Active
    Show marketing remark (414 chars)

    INVESTOR SPECIAL! This home is waiting for it's new owner to make it one-of-a-kind! 213 Caulder Circle has recently built and renovated homes all around it. ~5 minute drive to Downtown Spartanburg and a short walk or bike ride on the new Mary Wright Greenway bike trail to Rumley and S Converse Parks! Sold as-is. No appraisal required repairs will be made, discuss this with the lender prior to offer submissions.

  17. 2022-04-20
    historical
  18. 2022-04-11
    historical Contingency Contract
  19. 2022-03-24
    listed $99,000 Active
  20. 2021-09-14
    soldstatus $80,000

ⓘ 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
$2,580 · $215/mo
Projected year-2 tax
$2,580 · $215/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 · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$15,002
− Mortgage interest
−$4,985
− Property taxes
−$2,580
− Insurance
−$445
− Repairs & maintenance
−$1,200
− Management
−$1,200
− Depreciation
−$2,589
Taxable income
$2,003
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$481
After-tax cash flow
$2,746/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
Spartanburg 07
NCES district ID
4503660
Math proficiency
34% ▼ -1.00%
Reading proficiency
41% ▼ -1.00%
Median HH income
$35,825
Composite
31.04/100
National rank
#6087
State rank
#39 of 80 in SC

Livability — Spartanburg

Score
76/100
State rank
#24
US rank
#3679

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Spartanburg, SC
County
Spartanburg County · 258,607 people
City population
120,406
Metro
Spartanburg, SC
Population (ZIP)
16,714
Household income
$41,356
Rent vs Own
54.5% rent · 45.5% own
Severe rent burden
1064.0

Population outlook (Spartanburg County) Hauer SSP2

Today (2025)
325,495 people
By 2030
338,800 · +4.1%
By 2040
363,471 · +11.7%
By 2050
384,156 · +18.0%
By 2075
430,137 · +32.1%
By 2100
442,733 · +36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
Black 50% White 36% Hispanic / Latino 10% Two or more races 9% Asian 1%
Hispanic origin (detail)
Mexican 7% Puerto Rican 2%
Common ancestry
Slovak 1% Serbian 1% Iranian 1%
Foreign-born
7% · Canada
Languages at home
90% English-only · Spanish 7% Other Indo-European 2%

Political lean MEDSL · Spartanburg

2024 margin
Solid R (+33.6) · D 32.6% · R 66.2% · Other 1.2%
2008→2024 swing
-12.0pp toward R · 2008: -21.6pp · 2024: -33.6pp
All cycles
2024: R+33.6 2020: R+27.3 2016: R+30.0 2012: R+23.1 2008: R+21.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -90.67%
Current HPI
213.1266
Rent YoY
▲ 3.46%
Metro
Spartanburg, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+11.2% since first listed
6 events — show timeline
  • 2026-02-24 Listed $89,000 Greater Greenville MLS
  • 2026-02-24 Listed $89,000 SPMLS
  • 2022-04-20 Listing Removed Greater Greenville MLS
  • 2022-04-11 Contingent Greater Greenville MLS
  • 2022-03-24 Listed $99,000 Greater Greenville MLS
  • 2021-09-14 Sold (Public Records) $80,000 Public Records

Property tax history

+9.1%/yr

Latest (2025): $2,580 · +0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…