CashFlowRE
Sign in Sign up
319 Alice Ave
D Composite 41.86
Why this score? — see what drove the D 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 +12.7/30.0
  • ARV discount +9.4/15.0
  • Schools +4.2/10.0
  • DSCR +3.8/10.0
  • Livability +3.7/5.0
  • Rent growth +2.9/5.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$282,000

319 Alice Ave · Parker, SC 29611
4 bd · 2.0 ba · 1,196 sqft · SingleFamily public records · 29 Days on market
Built 2019 8,712 sqft lot Est $294k · at est.

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

Listing remarks MLS

1201-A NEW single-story garage home! The home has an open great room and kitchen. The owner's suite has a private bathroom and walk-in closet. Additionally, there are 3 more bedrooms and another full bath! Haggle free pricing. No negotiation necessary. Lowest price guaranteed. Completion date is September 2019.

Key facts

  • No neighboring home
  • Back deck
  • Single level home

Tags

SINGLE LEVEL HOMEFENCED BACKYARDBACK DECKNO NEIGHBORING HOMECLOSE TO LOCAL RESTAURANTS

Property features AI

Finance

  • HOA & community: No HOA fees

Exterior

  • Parking: Attached 1-car garage; Paved concrete driveway
  • Utilities: Public water; Electric water heater; Public sewer; Public garbage pickup; Electric power
  • Home design: Single-story home; Approximately 6–10 years old
  • Construction: Vinyl siding exterior; Composition shingle roof; Slab foundation; Attic and garage storage
  • Exterior features: Deck; Patio; Level lot; Lot size half-acre or less

Interior

  • Kitchen: Kitchen approximately 11 x 15; Dishwasher; Electric oven
  • Bedrooms: Primary bedroom on main level with full bath, tub/shower and walk-in closet; Four bedrooms on main level; Bedroom sizes roughly 12 x 12, 10 x 10, 10 x 10, 10 x 10
  • Flooring: Carpet; Vinyl
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Electric heating; Electric cooling
  • Interior features: Smooth ceilings; Open floor plan; Split floor plan; Other countertops
  • Laundry & utility: Closet-style laundry

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/2.0-bath single-family listed at $282k.

Deal economics

  • At list price, monthly cash flow is $-32 ($-383/yr) — negative.
  • To cash-flow at today's rent, offer at most $276k (2.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $217k (22.9% below list).
  • Recommended offer: $217k (22.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 4.2% in Parker — 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 74/100 on livability (#31 in SC, #4,642 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F, employment D-.
  • Greenville 01 (suburban): math 44% / reading 54% proficiency, ranked #10 of 80 in SC (top 12%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hollis Academy (math 28% / reading 21%, grade F, #452 of 597 statewide, top 78%, 608 students, 100% FRL) — zoned schools average 100% FRL vs 42% district-wide (58 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 24% at this address vs 49% district-wide (-24 pts) — the specific schools serving this property underperform the Greenville 01 average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+1.7%/yr); 278 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 5,595 units permitted in Greenville County in 2024 (566 in 5+ unit buildings).
  • At $2,174/mo this rent would consume 51% of the median local household income ($52k/yr) (locally 1754% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Greenville County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($278k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 8y 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 $142k; list at $282k implies a 99% 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 $217,360 (22.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.77%
Cap rate
6.16%
Cash-on-cash
-0.49%
DSCR
0.98
GRM
10.8

CMA / ARV

ARV (on-the-fly)
$294,216
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7 Iola St 0.58mi 3/2.0 (-1) 1,165 (-3%) 1mo $369,000 $317 63
110 Arnold St 0.22mi 3/2.0 (-1) 1,115 (-7%) 20mo $257,500 $231 57
23 Ross St 0.52mi 3/2.0 (-1) 1,101 (-8%) 2mo $299,000 $272 56
4 Caren St 0.56mi 3/1.0 (-1) 1,236 (+3%) 5mo $180,000 $146 55
11 Gaylord St 0.15mi 3/2.0 (-1) 1,034 (-14%) 14mo $142,000 $137 54
25 Springside Ave 0.35mi 3/2.0 (-1) 1,118 (-6%) 19mo $329,000 $294 52
19 Hunt St 0.65mi 3/2.0 (-1) 1,198 (+0%) 16mo $295,000 $246 51
37 Jones St 0.52mi 3/2.5 (-1) 1,339 (+12%) 4mo $400,000 $299 46
104 B St 0.70mi 3/2.0 (-1) 1,250 (+4%) 13mo $362,000 $290 44
13 Harris Ave 0.60mi 3/1.0 (-1) 1,100 (-8%) 8mo $100,000 $91 43
9 Oak St 0.48mi 3/2.0 (-1) 1,320 (+10%) 19mo $255,000 $193 40
220 Clemson Ave 0.72mi 3/2.0 (-1) 1,352 (+13%) 2mo $112,000 $83 38

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 · 1.72% rent growth · sell at horizon

5-year hold
IRR
-18.4%
Equity multiple
0.36×
Total profit
$-50,584
Equity at exit
$42,047
10-year hold
IRR
-13.3%
Equity multiple
0.26×
Total profit
$-58,087
Equity at exit
$24,382

Cash invested: $78,960 (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 29611

Home prices YoY
-34.6%
Rents YoY
1.7%
Active inventory
278
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$2,174 high interval (Pro) →
Mortgage (P&I)
$1,479
Tax from tax record
$153 /mo · $1,833/yr
Insurance
$118
HOA
$0
Vacancy / Maint / Mgmt
$456
Net cashflow
$-32

Break-even live

Break-even rent $2,214
Max offer price $276,358
Occupancy floor 96%

Sensitivity live

Price -10% $128 -5% $48 +0% $-32 +5% $-112 +10% $-192
Rent -10% $-204 -5% $-118 +0% $-32 +5% $54 +10% $140
Rate -1.0pp $110 -0.5pp $40 base $-32 +0.5pp $-105 +1.0pp $-179

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
$70,500
Closing costs
$8,460
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
125 Ledbetter St Unit B Greenville, SC 3.0 2.0 1270 $1,850 $1.46 5d 1 0.37mi
7 Iola St Greenville, SC 3.0 2.0 1165 $2,500 $2.15 16d 1 0.56mi
701 Easley Bridge Rd Greenville, SC 3.0 1.0–2.5 1324 $3,465 $2.62 4d 110 0.72mi
41 Burdette St #1 Greenville, SC 3.0 2.0 1148 $1,500 $1.31 25d 1 0.74mi
5001 Assembly View Cir Greenville, SC 1.0–3.0 1.0–2.0 975 $1,551 $1.59 5d 27 0.75mi
5 Charles St Greenville, SC 3.0 2.0 1492 $1,800 $1.21 25d 1 0.77mi
29 4th St Greenville, SC 3.0 2.0 1120 $1,695 $1.51 5d 1 0.80mi
44 4th Ave Greenville, SC 3.0 2.0 1350 $1,975 $1.46 25d 1 0.84mi
1 E Main St Greenville, SC 1.0–3.0 1.0–2.0 1241 $2,600 $2.10 5d 28 0.85mi
3001 Lizzie Dr Greenville, SC 1.0–3.0 1.0–2.0 976 $1,401 $1.44 25d 1 1.15mi
39 E 7th St Greenville, SC 3.0 2.0 1120 $1,750 $1.56 5d 1 1.18mi
5 Zarline St Greenville, SC 3.0 1.0 1060 $1,095 $1.03 21d 1 1.19mi
3 Lynhurst Dr Greenville, SC 3.0 1.5 1177 $2,500 $2.12 16d 1 1.24mi
7 Hamilton Ave Unit 1 Greenville, SC 3.0 3.0 1400 $3,999 $2.86 25d 1 1.25mi
12 Catawba Ave Greenville, SC 3.0 2.5 1399 $1,650 $1.18 16d 1 1.26mi
12 Templewood Dr Greenville, SC 3.0 1.0 1200 $1,795 $1.50 25d 1 1.33mi
193 Marbella Cir Greenville, SC 3.0 2.5–3.5 1676 $1,829 $1.09 5d 7 1.43mi

Listing history 31 events

  1. 2026-06-22
    days on market $282,000 Active 29 DOM
  2. 2026-06-18
    days on market $282,000 Active 26 DOM
  3. 2026-06-17
    days on market $282,000 Active 25 DOM
  4. 2026-06-16
    days on market $282,000 Active 24 DOM
  5. 2026-06-15
    days on market $282,000 Active 23 DOM
  6. 2026-06-13
    days on market $282,000 Active 21 DOM
  7. 2026-06-13
    days on market $282,000 Active 20 DOM
  8. 2026-06-10
    days on market $282,000 Active 18 DOM
  9. 2026-06-09
    days on market $282,000 Active 17 DOM
  10. 2026-06-08
    days on market $282,000 Active 16 DOM
  11. 2026-06-07
    days on market $282,000 Active 15 DOM
  12. 2026-06-03
    days on market $282,000 Active 11 DOM
  13. 2026-06-03
    days on market $282,000 Active 10 DOM
  14. 2026-06-01
    days on market $282,000 Active 9 DOM
  15. 2026-05-31
    days on market $282,000 Active 8 DOM
  16. 2026-05-23
    listed $282,000 Active
  17. 2019-11-29
    soldstatus $141,990 Sold 312-char remark
    Show marketing remark (312 chars)

    1201-A NEW single-story garage home! The home has an open great room and kitchen. The owner's suite has a private bathroom and walk-in closet. Additionally, there are 3 more bedrooms and another full bath! Haggle free pricing. No negotiation necessary. Lowest price guaranteed. Completion date is September 2019.

  18. 2019-05-22
    status Pending 312-char remark
    Show marketing remark (312 chars)

    1201-A NEW single-story garage home! The home has an open great room and kitchen. The owner's suite has a private bathroom and walk-in closet. Additionally, there are 3 more bedrooms and another full bath! Haggle free pricing. No negotiation necessary. Lowest price guaranteed. Completion date is September 2019.

  19. 2019-05-18
    price $134,990 312-char remark
    Show marketing remark (312 chars)

    1201-A NEW single-story garage home! The home has an open great room and kitchen. The owner's suite has a private bathroom and walk-in closet. Additionally, there are 3 more bedrooms and another full bath! Haggle free pricing. No negotiation necessary. Lowest price guaranteed. Completion date is September 2019.

  20. 2019-03-29
    status Active 312-char remark
    Show marketing remark (312 chars)

    1201-A NEW single-story garage home! The home has an open great room and kitchen. The owner's suite has a private bathroom and walk-in closet. Additionally, there are 3 more bedrooms and another full bath! Haggle free pricing. No negotiation necessary. Lowest price guaranteed. Completion date is September 2019.

  21. 2019-03-28
    status Pending 312-char remark
    Show marketing remark (312 chars)

    1201-A NEW single-story garage home! The home has an open great room and kitchen. The owner's suite has a private bathroom and walk-in closet. Additionally, there are 3 more bedrooms and another full bath! Haggle free pricing. No negotiation necessary. Lowest price guaranteed. Completion date is September 2019.

  22. 2019-03-28
    status Active 312-char remark
    Show marketing remark (312 chars)

    1201-A NEW single-story garage home! The home has an open great room and kitchen. The owner's suite has a private bathroom and walk-in closet. Additionally, there are 3 more bedrooms and another full bath! Haggle free pricing. No negotiation necessary. Lowest price guaranteed. Completion date is September 2019.

  23. 2019-03-27
    price $136,990 312-char remark
    Show marketing remark (312 chars)

    1201-A NEW single-story garage home! The home has an open great room and kitchen. The owner's suite has a private bathroom and walk-in closet. Additionally, there are 3 more bedrooms and another full bath! Haggle free pricing. No negotiation necessary. Lowest price guaranteed. Completion date is September 2019.

  24. 2019-03-27
    status Pending 312-char remark
    Show marketing remark (312 chars)

    1201-A NEW single-story garage home! The home has an open great room and kitchen. The owner's suite has a private bathroom and walk-in closet. Additionally, there are 3 more bedrooms and another full bath! Haggle free pricing. No negotiation necessary. Lowest price guaranteed. Completion date is September 2019.

  25. 2019-03-19
    price $138,490 312-char remark
    Show marketing remark (312 chars)

    1201-A NEW single-story garage home! The home has an open great room and kitchen. The owner's suite has a private bathroom and walk-in closet. Additionally, there are 3 more bedrooms and another full bath! Haggle free pricing. No negotiation necessary. Lowest price guaranteed. Completion date is September 2019.

  26. 2019-03-18
    status Active 312-char remark
    Show marketing remark (312 chars)

    1201-A NEW single-story garage home! The home has an open great room and kitchen. The owner's suite has a private bathroom and walk-in closet. Additionally, there are 3 more bedrooms and another full bath! Haggle free pricing. No negotiation necessary. Lowest price guaranteed. Completion date is September 2019.

  27. 2019-02-13
    status Pending 312-char remark
    Show marketing remark (312 chars)

    1201-A NEW single-story garage home! The home has an open great room and kitchen. The owner's suite has a private bathroom and walk-in closet. Additionally, there are 3 more bedrooms and another full bath! Haggle free pricing. No negotiation necessary. Lowest price guaranteed. Completion date is September 2019.

  28. 2019-01-25
    status Active 312-char remark
    Show marketing remark (312 chars)

    1201-A NEW single-story garage home! The home has an open great room and kitchen. The owner's suite has a private bathroom and walk-in closet. Additionally, there are 3 more bedrooms and another full bath! Haggle free pricing. No negotiation necessary. Lowest price guaranteed. Completion date is September 2019.

  29. 2018-08-09
    soldstatus $175,000
  30. 2018-08-07
    status Pending 312-char remark
    Show marketing remark (312 chars)

    1201-A NEW single-story garage home! The home has an open great room and kitchen. The owner's suite has a private bathroom and walk-in closet. Additionally, there are 3 more bedrooms and another full bath! Haggle free pricing. No negotiation necessary. Lowest price guaranteed. Completion date is September 2019.

  31. 2018-06-27
    listed $136,990 Active 312-char remark
    Show marketing remark (312 chars)

    1201-A NEW single-story garage home! The home has an open great room and kitchen. The owner's suite has a private bathroom and walk-in closet. Additionally, there are 3 more bedrooms and another full bath! Haggle free pricing. No negotiation necessary. Lowest price guaranteed. Completion date is September 2019.

ⓘ 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
$1,833 · $153/mo
Projected year-2 tax
$1,833 · $153/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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥102°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$26,083
− Mortgage interest
−$15,796
− Property taxes
−$1,833
− Insurance
−$1,410
− Repairs & maintenance
−$2,087
− Management
−$2,087
− Depreciation
−$8,204
Taxable loss
−$5,333
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,280
After-tax cash flow
$897/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
Greenville 01
NCES district ID
4502310
Math proficiency
44% ▼ -10.00%
Reading proficiency
54% ▼ -2.00%
Median HH income
$49,596
Composite
41.88/100
National rank
#3370
State rank
#10 of 80 in SC

Livability — Parker

Score
74/100
State rank
#31
US rank
#4642

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Parker, SC
County
Greenville County · 573,815 people
Metro
Greenville-Anderson, SC
Population (ZIP)
32,365
Household income
$51,565
Rent vs Own
46.7% rent · 53.3% own
Severe rent burden
1754.0

Population outlook (Greenville County) Hauer SSP2

Today (2025)
574,580 people
By 2030
615,615 · +7.1%
By 2040
695,373 · +21.0%
By 2050
769,367 · +33.9%
By 2075
933,296 · +62.4%
By 2100
1,029,196 · +79.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 41% Black 29% Hispanic / Latino 22% Two or more races 12%
Hispanic origin (detail)
Mexican 12% Puerto Rican 2%
Common ancestry
Slovak 1% Italian 1% Serbian 1%
Foreign-born
12% · Canada, Jamaica, China
Languages at home
79% English-only · Spanish 19% Russian/Polish/Slavic 1%

Political lean MEDSL · Greenville

2024 margin
Strong R (+22.2) · D 38.0% · R 60.2% · Other 1.8%
2008→2024 swing
+1.7pp toward D · 2008: -23.9pp · 2024: -22.2pp
All cycles
2024: R+22.2 2020: R+18.2 2016: R+24.7 2012: R+27.8 2008: R+23.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -139.58%
Current HPI
264.2891
Rent YoY
▲ 1.72%
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

+105.9% since first listed
16 events — show timeline
  • 2026-05-23 Listed $282,000 Greater Greenville MLS
  • 2019-11-29 Sold (MLS) $141,990 Greater Greenville MLS
  • 2019-05-22 Pending Greater Greenville MLS
  • 2019-05-18 Price Changed $134,990 Greater Greenville MLS
  • 2019-03-29 Relisted Greater Greenville MLS
  • 2019-03-28 Pending Greater Greenville MLS
  • 2019-03-28 Relisted Greater Greenville MLS
  • 2019-03-27 Price Changed $136,990 Greater Greenville MLS
  • 2019-03-27 Pending Greater Greenville MLS
  • 2019-03-19 Price Changed $138,490 Greater Greenville MLS
  • 2019-03-18 Relisted Greater Greenville MLS
  • 2019-02-13 Pending Greater Greenville MLS
  • 2019-01-25 Relisted Greater Greenville MLS
  • 2018-08-09 Sold (Public Records) $175,000 Public Records
  • 2018-08-07 Pending Greater Greenville MLS
  • 2018-06-27 Listed $136,990 Greater Greenville MLS

Property tax history

+2.9%/yr

Latest (2025): $1,833 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…