CashFlowRE
Sign in Sign up
No image
B- Composite 68.86
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.9/10.0
  • ARV discount +7.5/15.0
  • Schools +3.9/10.0
  • Livability +3.4/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$95,000

308 F St · Anderson, SC 29625
2 bd · 1.0 ba · 1,060 sqft · Other public records · 356 Days on market

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great Investment Opportunity! 308 F Street is a 2-bedroom, 1-bath home currently tenant-occupied, providing immediate rental income for the savvy investor. Located just a short drive to downtown Anderson, this property offers strong rental potential and long-term appreciation. It is being offered as part of a 15-home investment portfolio, making it an excellent option for investors looking to scale quickly in a growing market. Don’t miss your chance to own this income-producing property!

Key facts

  • Listed 356 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer; Electric service for forced air and central air systems
  • Home design: Single-story home; Over 50 years old; Aluminum siding
  • Construction: Crawlspace foundation
  • Exterior features: City lot in a subdivision

Interior

  • Bedrooms: 2 main-level bedrooms
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: 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/1.0-bath other listed at $95k.

Deal economics

  • At list price, monthly cash flow is $463 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.1% vs local median 3.3% in Anderson — 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 67/100 on livability (#98 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: amenities C-, schools D+, crime F.
  • Anderson 05 (suburban): math 44% / reading 49% proficiency, ranked #20 of 80 in SC (top 25%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents flat; 328 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 1,255 units permitted in Anderson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Anderson County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 0.8% rent growth), your $27k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 356 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 9y 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 $18k; list at $95k implies a 428% 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 $83,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 356 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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. 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
1.39%
Cap rate
12.14%
Cash-on-cash
20.89%
DSCR
1.93
GRM
6.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.75% rent growth · sell at horizon

5-year hold
IRR
10.9%
Equity multiple
1.42×
Total profit
$11,139
Equity at exit
$14,165
10-year hold
IRR
18.1%
Equity multiple
2.36×
Total profit
$36,071
Equity at exit
$8,214

Cash invested: $26,600 (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 29625

Rents YoY
0.8%
Active inventory
328
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,324 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$45 /mo · $543/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$278
Net cashflow
$463

Break-even live

Break-even rent $738
Max offer price $95,000
Occupancy floor 60%

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
$23,750
Closing costs
$2,850
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1208 W Whitner St Anderson, SC 3.0 2.0 1432 $1,450 $1.01 14d 1 0.31mi
7 O St Anderson, SC 3.0 1.0 1100 $1,275 $1.16 14d 1 0.46mi
1206 Stephens St Anderson, SC 3.0 1.0 1100 $995 $0.90 23d 1 0.57mi
402 N Main St Anderson, SC 2.0 1.0–1.5 526 $2,195 $4.17 2d 5 0.66mi
121 E Sharpe St Unit 127 Anderson, SC 1.0 1.0 723 $950 $1.31 23d 1 0.70mi
121 E Sharpe St Unit 123 Anderson, SC 2.0 1.0 840 $1,075 $1.28 23d 1 0.70mi
201 S Murray Ave Anderson, SC 1.0–2.0 1.0–2.0 1010 $2,200 $2.18 2d 1 0.72mi
611 Bonham Ct Unit A Anderson, SC 2.0 1.0 963 $1,150 $1.19 23d 1 0.80mi
509 N Fant St Anderson, SC 3.0 1.5 1500 $1,450 $0.97 21d 1 0.87mi
101 Clinton Dr Unit A Anderson, SC 2.0 1.0 900 $1,200 $1.33 2d 1 1.43mi

Listing history 24 events

  1. 2026-06-18
    days on market $95,000 Active 356 DOM
  2. 2026-06-17
    days on market $95,000 Active 355 DOM
  3. 2026-06-16
    days on market $95,000 Active 354 DOM
  4. 2026-06-15
    days on market $95,000 Active 353 DOM
  5. 2026-06-13
    days on market $95,000 Active 351 DOM
  6. 2026-06-10
    days on market $95,000 Active 348 DOM
  7. 2026-06-09
    days on market $95,000 Active 347 DOM
  8. 2026-06-08
    days on market $95,000 Active 346 DOM
  9. 2026-06-07
    days on market $95,000 Active 345 DOM
  10. 2026-06-05
    days on market $95,000 Active 342 DOM
  11. 2026-06-03
    days on market $95,000 Active 341 DOM
  12. 2026-06-03
    days on market $95,000 Active 340 DOM
  13. 2026-06-01
    days on market $95,000 Active 339 DOM
  14. 2026-05-31
    days on market $95,000 Active 338 DOM
  15. 2025-06-27
    listed $95,000 Active
  16. 2025-03-24
    status Pending
  17. 2025-03-09
    historical Active - Contingent
  18. 2025-01-24
    status Active
  19. 2025-01-13
    listed $95,000 Active
  20. 2025-01-01
    listed $95,000 Active
  21. 2017-12-28
    soldstatus $18,000 SOLD-INNER OFFICE
  22. 2017-12-05
    status UNDER CONTRACT
  23. 2017-12-04
    listed $22,500 ACTIVE
  24. 1987-07-29
    soldstatus $8,000

ⓘ 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
$543 · $45/mo
Projected year-2 tax
$543 · $45/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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$15,889
− Mortgage interest
−$5,321
− Property taxes
−$543
− Insurance
−$475
− Repairs & maintenance
−$1,271
− Management
−$1,271
− Depreciation
−$2,764
Taxable income
$4,244
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,019
After-tax cash flow
$4,538/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
Anderson 05
NCES district ID
4500900
Math proficiency
44% ▼ -4.00%
Reading proficiency
49% ▲ 2.00%
Median HH income
$39,718
Composite
38.89/100
National rank
#4098
State rank
#20 of 80 in SC

Livability — Anderson

Score
67/100
State rank
#98
US rank
#10772

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anderson, SC
County
Anderson County · 99,076 people
City population
87,992
Metro
Greenville-Anderson, SC
Population (ZIP)
28,012
Household income
$61,960
Rent vs Own
29.4% rent · 70.6% own
Severe rent burden
773.0

Population outlook (Anderson County) Hauer SSP2

Today (2025)
210,546 people
By 2030
217,791 · +3.4%
By 2040
230,643 · +9.5%
By 2050
240,220 · +14.1%
By 2075
259,518 · +23.3%
By 2100
258,696 · +22.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Black 15% Two or more races 6% Hispanic / Latino 4% Asian 1%
Common ancestry
Serbian 3% Slovak 2% Romanian 1%
Foreign-born
4% · Canada, South Korea
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Anderson

2024 margin
Solid R (+47.4) · D 25.7% · R 73.1% · Other 1.2%
2008→2024 swing
-14.1pp toward R · 2008: -33.3pp · 2024: -47.4pp
All cycles
2024: R+47.4 2020: R+42.0 2016: R+43.7 2012: R+36.4 2008: R+33.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -186.36%
Current HPI
307.3451
Rent YoY
▲ 0.75%
Metro
Greenville-Anderson, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+1087.5% since first listed
10 events — show timeline
  • 2025-06-27 Listed $95,000 WUMLS
  • 2025-03-24 Pending Consolidated MLS
  • 2025-03-09 Contingent Consolidated MLS
  • 2025-01-24 Relisted Consolidated MLS
  • 2025-01-13 Listed $95,000 Consolidated MLS
  • 2025-01-01 Listed $95,000 Consolidated MLS
  • 2017-12-28 Sold (MLS) $18,000 WUMLS
  • 2017-12-05 Pending WUMLS
  • 2017-12-04 Listed $22,500 WUMLS
  • 1987-07-29 Sold (Public Records) $8,000 Public Records

Property tax history

+24.3%/yr

Latest (2025): $543 · +8.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…