CashFlowRE
Sign in Sign up
1385 Peach Orchard Rd
C- Composite 50.08
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 +20.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.6/10.0
  • 1% rule +4.3/10.0
  • Rent growth +3.5/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$199,900

1385 Peach Orchard Rd · Sumter, SC 29154
4 bd · 2.5 ba · 3,443 sqft · SingleFamily public records · 100 Days on market
Built 1962 1.73 ac lot

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

Listing remarks

This property is 1,73 acres and could be a beautiful homesite or commercial property. House had a fire inside and has fire damage. someone could renovate the house or tear it down and build a brand new home. wrought iron gates going into the property.

Key facts

  • Wrought iron gates
  • 1.73 acre lot
  • Built 1962

Tags

WROUGHT IRON GATES

Property features AI

Finance

  • Other: Property type: Residential single-family; Lot size approximately 1.73 acres (dimensions: 348 x 295 x 211 x 269); Directions: Hwy 378 toward Columbia, right on Peach Orchard Rd; property on the right
  • Financial info: No financial or investor details provided
  • HOA & community: No HOA information listed

Exterior

  • Parking: Parking details not provided
  • Security: No security features listed
  • Utilities: Public water; Septic tank sewer; Electricity available
  • Home design: Single-family residence; One level
  • Construction: Brick construction; Shingle roof
  • Exterior features: Wood, chain link, and wrought iron fencing; Shed(s) on the property; Paved public road access

Interior

  • Kitchen: No kitchen appliances listed
  • Bedrooms: Total of 3 rooms (bedroom count not specified)
  • Flooring: Other flooring
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: No heating specified; No cooling specified
  • Interior features: Crawl space basement; No built-in appliances noted
  • 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 4-bed/2.5-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $272 ($3k/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 $186k (7.0% below list).
  • Recommended offer: $182k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 3.4% in Sumter — 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 59/100 on livability (#235 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, health & safety A+, housing A-; Watch: crime F, amenities F, commute F.
  • Sumter 01 (urban): math 18% / reading 28% proficiency, ranked #64 of 80 in SC (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Hillcrest Middle (math 26% / reading 33%, grade F, #139 of 229 statewide, top 61%, 364 students, 100% FRL); Crestwood High (math 32% / reading 71%, grade D+, #146 of 196 statewide, top 75%, 1,100 students, 100% FRL) — zoned schools average 100% FRL vs 64% district-wide (36 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 40% at this address vs 23% district-wide (+18 pts) — the actual schools serving this property are materially stronger than the Sumter 01 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+4.2%/yr); 229 active listings in the ZIP; 386 units permitted in Sumter County in 2024 (0 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($63k/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 $6k of value loss. Plan a longer hold.
  • Sumter County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 100 days — a 9% lower offer ($182k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $159k; 26% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 78% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $181,909 (9.0% below list)

Questions for the listing agent

  1. It's been on market 100 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. 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. 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?
  7. 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.
  8. 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.
  9. 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
0.93%
Cap rate
7.93%
Cash-on-cash
5.84%
DSCR
1.26
GRM
9.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.19% rent growth · sell at horizon

5-year hold
IRR
-6.1%
Equity multiple
0.77×
Total profit
$-12,888
Equity at exit
$29,806
10-year hold
IRR
4.7%
Equity multiple
1.36×
Total profit
$20,225
Equity at exit
$17,284

Cash invested: $55,972 (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 29154

Home prices YoY
-32.7%
Rents YoY
4.2%
Active inventory
229
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,859 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$65 /mo · $779/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$390
Net cashflow
$272

Break-even live

Break-even rent $1,515
Max offer price $199,900
Occupancy floor 80%

Sensitivity live

Price -10% $385 -5% $329 +0% $272 +5% $216 +10% $159
Rent -10% $125 -5% $199 +0% $272 +5% $346 +10% $419
Rate -1.0pp $373 -0.5pp $323 base $272 +0.5pp $220 +1.0pp $168

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
$49,975
Closing costs
$5,997
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 20 events

  1. 2026-06-19
    days on market $199,900 Active 100 DOM
  2. 2026-06-18
    days on market $199,900 Active 99 DOM
  3. 2026-06-17
    days on market $199,900 Active 98 DOM
  4. 2026-06-16
    days on market $199,900 Active 97 DOM
  5. 2026-06-15
    days on market $199,900 Active 96 DOM
  6. 2026-06-14
    days on market $199,900 Active 94 DOM
  7. 2026-06-13
    days on market $199,900 Active 93 DOM
  8. 2026-06-10
    days on market $199,900 Active 91 DOM
  9. 2026-06-09
    days on market $199,900 Active 90 DOM
  10. 2026-06-08
    days on market $199,900 Active 89 DOM
  11. 2026-06-07
    days on market $199,900 Active 88 DOM
  12. 2026-06-02
    days on market $199,900 Active 83 DOM
  13. 2026-06-01
    days on market $199,900 Active 82 DOM
  14. 2026-05-31
    days on market $199,900 Active 81 DOM
  15. 2026-05-30
    days on market $199,900 Active 80 DOM
  16. 2026-03-10
    listed $199,900 Active
  17. 2012-10-31
    soldstatus $158,900
  18. 2011-11-29
    soldstatus $158,900
  19. 2011-11-28
    soldstatus $158,900
  20. 2011-11-28
    soldstatus $158,900

ⓘ 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
$779 · $65/mo
Projected year-2 tax
$1,139 · $95/mo
Expected delta
+$360/yr (+$30/mo · 46.2%)

ⓘ 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 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 7/10 Severe 78% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$22,310
− Mortgage interest
−$11,198
− Property taxes
−$779
− Insurance
−$1,000
− Repairs & maintenance
−$1,785
− Management
−$1,785
− Depreciation
−$5,815
Taxable loss
−$51
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$12
After-tax cash flow
$3,279/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
Sumter 01
NCES district ID
4503902
Math proficiency
18% ▼ -13.00%
Reading proficiency
28% ▼ -6.00%
Median HH income
$40,423
Composite
19.45/100
National rank
#8775
State rank
#64 of 80 in SC

Livability — Sumter

Score
59/100
State rank
#235
US rank
#19754

Category grades

Amenities F Commute F 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

County
Sumter County · 76,912 people
City population
67,992
Metro
Sumter, SC
Population (ZIP)
29,454
Household income
$62,772
Rent vs Own
27.2% rent · 72.8% own
Severe rent burden
338.0

Population outlook (Sumter County) Hauer SSP2

Today (2025)
104,585 people
By 2030
102,282 · -2.2%
By 2040
96,258 · -8.0%
By 2050
89,592 · -14.3%
By 2075
74,715 · -28.6%
By 2100
60,235 · -42.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 53% Black 36% Two or more races 8% Hispanic / Latino 4% Asian 1%
Common ancestry
Italian 2% Serbian 2% Slovak 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% Tagalog/Filipino 1%

Political lean MEDSL · Sumter

2024 margin
Toss-up / Even · D 51.9% · R 47.0% · Other 1.2%
2008→2024 swing
-10.6pp toward R · 2008: 15.4pp · 2024: 4.9pp
All cycles
2024: D+4.9 2020: D+13.0 2016: D+12.0 2012: D+17.5 2008: D+15.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -76.65%
Current HPI
157.8545
Rent YoY
▲ 4.19%
Metro
Sumter, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+25.8% since first listed
5 events — show timeline
  • 2026-03-10 Listed $199,900 SBOR
  • 2012-10-31 Sold (Public Records) $158,900 Public Records
  • 2011-11-29 Sold (Public Records) $158,900 Public Records
  • 2011-11-28 Sold (Public Records) $158,900 Public Records
  • 2011-11-28 Sold (Public Records) $158,900 Public Records

Property tax history

-2.6%/yr

Latest (2025): $779 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…