CashFlowRE
Sign in Sign up
242 Short St
B- Composite 66.22
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 +26.5/30.0
  • DSCR +9.0/10.0
  • 1% rule +7.5/10.0
  • ARV discount +7.5/15.0
  • Appreciation +6.6/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0

$69,400

242 Short St · Allendale, SC 29810
2 bd · 1.0 ba · 833 sqft · SingleFamily public records · 324 Days on market
Built 1975 0.29 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

ALLENDALE SC! BRICK RANCH WITH REAR DECK AND DETACHED GARAGE. CONVENIENTLY LOCATED NEAR LOCAL AMENITIES.

Key facts

  • 0.29 acre lot
  • Parking
  • Built 1975

Property features AI

Exterior

  • Utilities: Community well water
  • Home design: Single-story property; Address: 242 Short St, Allendale, SC
  • Construction: Brick and brick veneer construction; Crawl space foundation; Metal roof; Building area about 833
  • Exterior features: Residential lot (approximately 0.29 acres)

Interior

  • Kitchen: Refrigerator included
  • Bedrooms: 1 bedroom
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Electric cooling
  • Interior features: Total of 2 rooms

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 $69k.

Deal economics

  • At list price, monthly cash flow is $183 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($864 rent vs $69k).
  • Recommended offer: $61k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 53/100 on livability (#337 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, health & safety A+; Watch: housing C-, schools F, crime F.
  • Allendale 01 (rural): math 14% / reading 25% proficiency, ranked #75 of 80 in SC (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 91% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 18 active listings in the ZIP; 8 units permitted in Allendale County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($480 loan paydown + $2k appreciation (3.2% local appreciation)).
  • Allendale County population projected at -35% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.2% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 324 days — a 12% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 2y ago; this cycle's ask has dropped $9k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $45k; list at $69k implies a 54% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $61,072 (12.0% below list)

Questions for the listing agent

  1. It's been on market 324 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1975 — 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 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?
  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
1.25%
Cap rate
9.46%
Cash-on-cash
11.31%
DSCR
1.50
GRM
6.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

3.2% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.6%
Equity multiple
2.07×
Total profit
$20,799
Equity at exit
$32,002
10-year hold
IRR
19.8%
Equity multiple
3.92×
Total profit
$56,820
Equity at exit
$49,947

Cash invested: $19,432 (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 29810

Home prices YoY
2.3%
Active inventory
18
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$864 medium interval (Pro) →
Mortgage (P&I)
$364
Tax from tax record
$107 /mo · $1,280/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$181
Net cashflow
$183

Break-even live

Break-even rent $632
Max offer price $69,400
Occupancy floor 74%

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
$17,350
Closing costs
$2,082
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 25 events

  1. 2026-06-16
    days on market $69,400 Active 324 DOM
  2. 2026-06-15
    days on market $69,400 Active 323 DOM
  3. 2026-06-13
    days on market $69,400 Active 321 DOM
  4. 2026-06-12
    days on market $69,400 Active 320 DOM
  5. 2026-06-09
    days on market $69,400 Active 317 DOM
  6. 2026-06-08
    days on market $69,400 Active 316 DOM
  7. 2026-06-08
    days on market $69,400 Active 315 DOM
  8. 2026-06-07
    days on market $69,400 Active 314 DOM
  9. 2026-06-04
    days on market $69,400 Active 311 DOM
  10. 2026-06-02
    days on market $69,400 Active 310 DOM
  11. 2026-06-01
    days on market $69,400 Active 309 DOM
  12. 2026-05-31
    days on market $69,400 Active 308 DOM
  13. 2026-02-11
    status Active
  14. 2026-02-06
    status Pending
  15. 2026-01-09
    price $69,400
  16. 2025-09-24
    price $72,500
  17. 2025-07-22
    status Active
  18. 2025-07-21
    status Active
  19. 2025-07-16
    listed $78,400 Active
  20. 2024-12-09
    soldstatus $45,000 Closed 104-char remark
    Show marketing remark (104 chars)

    ALLENDALE SC! BRICK RANCH WITH REAR DECK AND DETACHED GARAGE. CONVENIENTLY LOCATED NEAR LOCAL AMENITIES.

  21. 2024-12-04
    status Pending 104-char remark
    Show marketing remark (104 chars)

    ALLENDALE SC! BRICK RANCH WITH REAR DECK AND DETACHED GARAGE. CONVENIENTLY LOCATED NEAR LOCAL AMENITIES.

  22. 2024-10-14
    status Active 104-char remark
    Show marketing remark (104 chars)

    ALLENDALE SC! BRICK RANCH WITH REAR DECK AND DETACHED GARAGE. CONVENIENTLY LOCATED NEAR LOCAL AMENITIES.

  23. 2024-10-02
    historical 104-char remark
    Show marketing remark (104 chars)

    ALLENDALE SC! BRICK RANCH WITH REAR DECK AND DETACHED GARAGE. CONVENIENTLY LOCATED NEAR LOCAL AMENITIES.

  24. 2024-09-26
    listed $49,900 104-char remark
    Show marketing remark (104 chars)

    ALLENDALE SC! BRICK RANCH WITH REAR DECK AND DETACHED GARAGE. CONVENIENTLY LOCATED NEAR LOCAL AMENITIES.

  25. 1996-03-29
    soldstatus $29,000

ⓘ 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
$1,280 · $107/mo
Projected year-2 tax
$1,280 · $107/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 8/10 Severe 7 d/yr ≥108°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$10,369
− Mortgage interest
−$3,887
− Property taxes
−$1,280
− Insurance
−$347
− Repairs & maintenance
−$830
− Management
−$830
− Depreciation
−$2,019
Taxable income
$1,177
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$283
After-tax cash flow
$1,915/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
Allendale 01
NCES district ID
4500750
Math proficiency
14% ▼ -10.00%
Reading proficiency
25% ▲ 4.00%
Median HH income
$24,563
Composite
15.03/100
National rank
#9355
State rank
#75 of 80 in SC

Livability — Allendale

Score
53/100
State rank
#337
US rank
#24470

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Allendale, SC
Population (ZIP)
3,571

Population outlook (Allendale County) Hauer SSP2

Today (2025)
8,154 people
By 2030
7,487 · -8.2%
By 2040
6,216 · -23.8%
By 2050
5,277 · -35.3%
By 2075
3,993 · -51.0%
By 2100
3,427 · -58.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (67%)
Race & ethnicity
Black 67% Hispanic / Latino 17% White 14% Two or more races 1%
Hispanic origin (detail)
Mexican 13%
Common ancestry
Greek 6% English 4% Serbian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Other Asian/Pacific 1%

Political lean MEDSL · Allendale

2024 margin
Solid D (+44.7) · D 71.6% · R 26.9% · Other 1.5%
2008→2024 swing
-7.0pp toward R · 2008: 51.7pp · 2024: 44.7pp
All cycles
2024: D+44.7 2020: D+52.4 2016: D+54.1 2012: D+57.3 2008: D+51.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.20%
Current HPI
142.2881
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

+139.3% since first listed
13 events — show timeline
  • 2026-02-11 Relisted LRMLS
  • 2026-02-06 Pending LRMLS
  • 2026-01-09 Price Changed $69,400 LRMLS
  • 2025-09-24 Price Changed $72,500 LRMLS
  • 2025-07-22 Relisted LRMLS
  • 2025-07-21 Relisted LRMLS
  • 2025-07-16 Listed $78,400 LRMLS
  • 2024-12-09 Sold (MLS) $45,000 Charleston Trident MLS
  • 2024-12-04 Pending Charleston Trident MLS
  • 2024-10-14 Relisted Charleston Trident MLS
  • 2024-10-02 Listing Removed Charleston Trident MLS
  • 2024-09-26 Listed $49,900 Charleston Trident MLS
  • 1996-03-29 Sold (Public Records) $29,000 Public Records

Property tax history

+15.4%/yr

Latest (2025): $1,280 · +465.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…