CashFlowRE
Sign in Sign up
6736 Avery Ln
C- Composite 53.0
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 +20.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.5/10.0
  • 1% rule +5.4/10.0
  • Rent growth +4.2/5.0
  • Schools +3.2/10.0
  • Livability +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$164,500

6736 Avery Ln · Pamplico, SC 29505
3 bd · 2.0 ba · 1,216 sqft · Land · 100 Days on market
Built 2024 0.65 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 6736 Avery Lane, a 2024 Maynardville “Shower House” single-wide home offering 3 bedrooms, 2 bathrooms, and modern design on over half an acre of land with no HOA. Located just outside the center of Florence, this property provides convenient access to shopping, dining, healthcare, and major roadways while still offering additional space and privacy. Built in 2024, this nearly new home features a bright open-concept layout connecting the living room, dining area, and kitchen, creating a comfortable and functional flow for everyday living. The kitchen includes modern cabinetry, ample counter space, and updated appliances, making it both practical and stylish. One of the

Key facts

  • Over half an acre
  • Updated appliances
  • Ample counter space

Tags

OVER HALF AN ACREBRIGHT OPEN-CONCEPT LAYOUTMODERN CABINETRYAMPLE COUNTER SPACEUPDATED APPLIANCESLARGE WALK-IN SHOWER

Property features AI

Finance

  • Other: Lot of about 0.65 acre

Exterior

  • Utilities: Septic tank sewer
  • Home design: Manufactured home; Residential property
  • Construction: Approximately 1,216 above-grade finished square feet
  • Exterior features: Shingle roof

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Walk-in closet(s); 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 3-bed/2.0-bath land listed at $164k.

Deal economics

  • At list price, monthly cash flow is $217 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $164k).
  • Recommended offer: $150k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 62/100 on livability (#186 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Florence 01 (urban): math 29% / reading 47% proficiency, ranked #34 of 80 in SC (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Wallace Gregg Elementary (math 12% / reading 22%, grade F, #515 of 597 statewide, top 89%, 278 students, 100% FRL); Southside Middle (math 18% / reading 38%, grade F, #146 of 229 statewide, top 64%, 1,100 students, 100% FRL); South Florence High (math 58% / reading 86%, grade B+, #48 of 196 statewide, top 26%, 1,643 students, 77% FRL) — zoned schools average 92% FRL vs 57% district-wide (35 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+7.0%/yr); 183 active listings in the ZIP; 657 units permitted in Florence County in 2024 (40 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($67k/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 $5k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 7.0% rent growth), your $46k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 100 days — a 9% lower offer ($150k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,695 (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. 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
1.04%
Cap rate
7.87%
Cash-on-cash
5.65%
DSCR
1.25
GRM
8.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 6.97% rent growth · sell at horizon

5-year hold
IRR
-3.2%
Equity multiple
0.88×
Total profit
$-5,711
Equity at exit
$24,527
10-year hold
IRR
10.5%
Equity multiple
1.97×
Total profit
$44,602
Equity at exit
$14,223

Cash invested: $46,060 (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 29505

Rents YoY
7.0%
Active inventory
183
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,713 medium interval (Pro) →
Mortgage (P&I)
$863
Tax est. 1.5%
$206 /mo · $2,468/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$360
Net cashflow
$217

Break-even live

Break-even rent $1,439
Max offer price $164,500
Occupancy floor 82%

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
$41,125
Closing costs
$4,935
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 18 events

  1. 2026-06-19
    days on market $164,500 Active 100 DOM
  2. 2026-06-18
    days on market $164,500 Active 99 DOM
  3. 2026-06-17
    days on market $164,500 Active 98 DOM
  4. 2026-06-16
    days on market $164,500 Active 97 DOM
  5. 2026-06-15
    days on market $164,500 Active 96 DOM
  6. 2026-06-14
    days on market $164,500 Active 94 DOM
  7. 2026-06-13
    days on market $164,500 Active 93 DOM
  8. 2026-06-10
    days on market $164,500 Active 91 DOM
  9. 2026-06-09
    days on market $164,500 Active 90 DOM
  10. 2026-06-08
    days on market $164,500 Active 89 DOM
  11. 2026-06-07
    days on market $164,500 Active 88 DOM
  12. 2026-06-05
    days on market $164,500 Active 85 DOM
  13. 2026-06-02
    days on market $164,500 Active 83 DOM
  14. 2026-06-01
    days on market $164,500 Active 82 DOM
  15. 2026-05-31
    days on market $164,500 Active 81 DOM
  16. 2026-05-30
    days on market $164,500 Active 80 DOM
  17. 2026-05-24
    price $164,500
  18. 2026-03-11
    listed $165,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥109°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$20,560
− Mortgage interest
−$9,215
− Property taxes
−$2,468
− Insurance
−$822
− Repairs & maintenance
−$1,645
− Management
−$1,645
− Depreciation
−$4,785
Taxable loss
−$20
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5
After-tax cash flow
$2,605/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
Florence 01
NCES district ID
4502130
Math proficiency
29% ▼ -10.00%
Reading proficiency
47% ▬ 0.00%
Median HH income
$45,782
Composite
32.36/100
National rank
#5737
State rank
#34 of 80 in SC

Livability — Pamplico

Score
62/100
State rank
#186
US rank
#16126

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Florence County · 93,345 people
Metro
Florence, SC
Population (ZIP)
23,895
Household income
$67,343
Rent vs Own
29.4% rent · 70.6% own
Severe rent burden
559.0

Population outlook (Florence County) Hauer SSP2

Today (2025)
141,714 people
By 2030
142,121 · +0.3%
By 2040
141,344 · -0.3%
By 2050
139,478 · -1.6%
By 2075
132,275 · -6.7%
By 2100
118,374 · -16.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 53% Black 38% Hispanic / Latino 5% Two or more races 3% Asian 1%
Common ancestry
Slovak 2% Lithuanian 1% Serbian 1%
Foreign-born
3% · Canada, China
Languages at home
96% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Florence

2024 margin
Lean R (+8.0) · D 45.3% · R 53.3% · Other 1.3%
2008→2024 swing
-4.8pp toward R · 2008: -3.2pp · 2024: -8.0pp
All cycles
2024: R+8.0 2020: R+2.3 2016: R+5.0 2012: R+0.5 2008: R+3.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -138.13%
Current HPI
177.9352
Rent YoY
▲ 6.97%
Metro
Florence, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

-0.3% since first listed
2 events — show timeline
  • 2026-05-24 Price Changed $164,500 RAGPD
  • 2026-03-11 Listed $165,000 RAGPD

Property tax history

+7.2%/yr

Latest (2025): $187 · +24.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…