CashFlowRE
Sign in Sign up
155 Ridgeway Loop
C+ Composite 62.68
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.8/5.0
  • Rent growth +3.7/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$62,000

155 Ridgeway Loop · Murrells Inlet, SC 29576
2 bd · 1.5 ba · 1,150 sqft · Manufactured · 323 Days on market
Built 1980 Est $51k · 23% over

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

Listing remarks MLS

Quiet Inlet/ Beach Living in Inlet Oaks Village- a 55+ Community which offers a pool, clubhouse, and many activities for residents to enjoy. Beautiful 2 Bed/ 1 & 1/2 Bath Home with Carolina Room, Large Deck, Handi-cap ramp and Carport in the Heart of Murrells Inlet- short ride to the Inlet Marsh Walk, Marinas, Brookgreen Gardens, Huntington State Park, Garden City Beach, Inlet Square Mall, Grocery Shopping, Waccamaw Hospital, and plenty of Yummy Restaurants. Pet friendly. The Home does need some TLC. Laminate Flooring through out. Kitchen with Plenty of Cabinets, Double sink, Pantry, and dining area. Hall Bath with tub/shower and vanity. Laundry with Washer/ Dryer combo. Sit back and enjoy the Front Porch, Back Porch or Carolina Room. Large utility shed conveys. Beautifully Landscaped yard with Live Oaks, palms, shade trees with plenty of room for flower beds and a garden. Room to add-on. Walk to the community pool. Call your Agent Today to Schedule a Showing! Must Come Visit!

Key facts

  • Private half bath
  • Large private deck
  • 2 parking spots

Tags

RAMP LEADING TO FRONT DECKBRIGHT AND OPEN KITCHENWALK-IN SHOWER WITH GRAB BARSPRIVATE HALF BATHCOVERED PARKING UNDER CARPORTLARGE PRIVATE DECK

Property features AI

Finance

  • Other: Zoned MHP (mobile home park); Lot described as rectangular and outside city limits
  • Financial info: Has land lease (approximately $608 monthly)
  • HOA & community: Monthly association fee; Association fee includes trash; Community clubhouse; Golf carts allowed; Pet restrictions; Recreation area; Senior community

Exterior

  • Parking: Carport; Boat parking; 2 total parking spaces
  • Utilities: Public water; Sewer available; Electricity available; Cable available; Phone available; Underground utilities
  • Home design: Single-wide mobile home; Resale property; Crawlspace foundation
  • Construction: Crawlspace foundation
  • Exterior features: Storage; Front porch; Outdoor community pool

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Bedroom on main level
  • Flooring: Luxury vinyl; Luxury vinyl plank
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating (electric, forced air); Central air conditioning
  • Interior features: Window treatments; Unfurnished; Separate shower; Bedroom on main level
  • Laundry & utility: Washer hook-up; Washer; Dryer

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/1.5-bath manufactured listed at $62k.

Deal economics

  • At list price, monthly cash flow is $951 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $62k).
  • Recommended offer: $55k (12.0% below list) — sets the bar for market timing.
  • Cap rate 24.7% vs local median 2.2% in Murrells Inlet — 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 76/100 on livability (#25 in SC, #3,720 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Georgetown 01 (town): math 26% / reading 38% proficiency, ranked #51 of 80 in SC (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.7%/yr); 287 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 323 units permitted in Georgetown County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $429 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.7% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 323 days — a 12% lower offer ($55k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y ago; this cycle's ask has dropped $10k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $40k; list at $62k implies a 55% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $54,560 (12.0% below list)

Questions for the listing agent

  1. It's been on market 323 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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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.
  6. 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.
  7. 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
2.82%
Cap rate
24.69%
Cash-on-cash
65.71%
DSCR
3.92
GRM
3.0

CMA / ARV

ARV (on-the-fly)
$50,600
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10 Acorn Ct 0.08mi 2/2.0 1,130 (-2%) 8mo $75,000 $66 85
103 Village Ct 0.06mi 3/2.0 (+1) 1,194 (+4%) 9mo $92,000 $77 77
170 Braddock Ct 0.13mi 2/2.0 1,234 (+7%) 10mo $45,000 $36 72
121 Burr Cir 0.14mi 2/1.5 1,250 (+9%) 9mo $15,000 $12 71
43 Ravenel Ct 0.14mi 2/2.0 1,260 (+10%) 6mo $54,900 $44 70
91 Crooked Island Cir 0.54mi 2/2.0 1,120 (-3%) 4mo $11,500 $10 64
67 Crooked Island Cir 0.56mi 2/2.0 1,100 (-4%) 0mo $45,000 $41 64
135 Crooked Island Cir 0.45mi 2/2.0 1,203 (+5%) 10mo $50,000 $42 60
29 Oceanside Landing Crooked Island Cir 0.44mi 3/2.0 (+1) 1,064 (-8%) 4mo $58,500 $55 57
53 Crooked Island Cir 0.46mi 3/2.0 (+1) 1,000 (-13%) 1mo $67,000 $67 49
59 Crooked Island Cir 0.46mi 3/2.0 (+1) 1,300 (+13%) 6mo $85,000 $65 45
11 Dover St 0.49mi 3/1.0 (+1) 980 (-15%) 2mo $28,000 $29 44

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 · 4.66% rent growth · sell at horizon

5-year hold
IRR
66.8%
Equity multiple
4.08×
Total profit
$53,489
Equity at exit
$9,244
10-year hold
IRR
71.6%
Equity multiple
8.90×
Total profit
$137,229
Equity at exit
$5,361

Cash invested: $17,360 (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 29576

Home prices YoY
-18.8%
Rents YoY
4.7%
Active inventory
287
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$1,746 high interval (Pro) →
Mortgage (P&I)
$325
Tax est. 1.5%
$78 /mo · $930/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$367
Net cashflow
$951

Break-even live

Break-even rent $542
Max offer price $62,000
Occupancy floor 41%

Sensitivity live

Price -10% $993 -5% $972 +0% $951 +5% $929 +10% $908
Rent -10% $813 -5% $882 +0% $951 +5% $1,020 +10% $1,089
Rate -1.0pp $982 -0.5pp $966 base $951 +0.5pp $935 +1.0pp $918

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
$15,500
Closing costs
$1,860
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4996 Highway 17 Business Murrells Inlet, SC 2.0 2.0 925 $1,500 $1.62 15d 1 0.54mi
13 Muddy Bay Dr Murrells Inlet, SC 2.0–3.0 2.0 1095 $1,801 $1.64 15d 13 1.14mi
50 Turning Stone Boulelvard Murrells Inlet, SC 3.0 2.0 1350 $1,750 $1.30 24d 1 1.24mi
66 Turning Stone Boulelvard Unit 1 Murrells Inlet, SC 3.0 2.0 1350 $1,595 $1.18 24d 1 1.25mi
66 Turning Stone Blvd Murrells Inlet, SC 3.0 2.0 1450 $1,700 $1.17 24d 1 1.27mi

Listing history 22 events

  1. 2026-06-18
    days on market $62,000 Active 323 DOM
  2. 2026-06-17
    days on market $62,000 Active 322 DOM
  3. 2026-06-16
    days on market $62,000 Active 321 DOM
  4. 2026-06-15
    days on market $62,000 Active 320 DOM
  5. 2026-06-14
    days on market $62,000 Active 318 DOM
  6. 2026-06-10
    days on market $62,000 Active 315 DOM
  7. 2026-06-09
    days on market $62,000 Active 314 DOM
  8. 2026-06-08
    days on market $62,000 Active 313 DOM
  9. 2026-06-07
    days on market $62,000 Active 312 DOM
  10. 2026-06-03
    pricedays on market $62,000 Active 308 DOM
  11. 2026-06-02
    days on market $66,000 Active 307 DOM
  12. 2026-06-01
    days on market $66,000 Active 306 DOM
  13. 2026-05-31
    days on market $66,000 Active 305 DOM
  14. 2026-05-30
    days on market $66,000 Active 304 DOM
  15. 2026-01-11
    price $66,000
  16. 2025-09-18
    price $69,000
  17. 2025-07-30
    listed $72,000 Active
  18. 2021-10-14
    soldstatus $40,000 Closed 996-char remark
    Show marketing remark (996 chars)

    Quiet Inlet/ Beach Living in Inlet Oaks Village- a 55+ Community which offers a pool, clubhouse, and many activities for residents to enjoy. Beautiful 2 Bed/ 1 & 1/2 Bath Home with Carolina Room, Large Deck, Handi-cap ramp and Carport in the Heart of Murrells Inlet- short ride to the Inlet Marsh Walk, Marinas, Brookgreen Gardens, Huntington State Park, Garden City Beach, Inlet Square Mall, Grocery Shopping, Waccamaw Hospital, and plenty of Yummy Restaurants. Pet friendly. The Home does need some TLC. Laminate Flooring through out. Kitchen with Plenty of Cabinets, Double sink, Pantry, and dining area. Hall Bath with tub/shower and vanity. Laundry with Washer/ Dryer combo. Sit back and enjoy the Front Porch, Back Porch or Carolina Room. Large utility shed conveys. Beautifully Landscaped yard with Live Oaks, palms, shade trees with plenty of room for flower beds and a garden. Room to add-on. Walk to the community pool. Call your Agent Today to Schedule a Showing! Must Come Visit!

  19. 2021-10-05
    historical Active Under Contract 996-char remark
    Show marketing remark (996 chars)

    Quiet Inlet/ Beach Living in Inlet Oaks Village- a 55+ Community which offers a pool, clubhouse, and many activities for residents to enjoy. Beautiful 2 Bed/ 1 & 1/2 Bath Home with Carolina Room, Large Deck, Handi-cap ramp and Carport in the Heart of Murrells Inlet- short ride to the Inlet Marsh Walk, Marinas, Brookgreen Gardens, Huntington State Park, Garden City Beach, Inlet Square Mall, Grocery Shopping, Waccamaw Hospital, and plenty of Yummy Restaurants. Pet friendly. The Home does need some TLC. Laminate Flooring through out. Kitchen with Plenty of Cabinets, Double sink, Pantry, and dining area. Hall Bath with tub/shower and vanity. Laundry with Washer/ Dryer combo. Sit back and enjoy the Front Porch, Back Porch or Carolina Room. Large utility shed conveys. Beautifully Landscaped yard with Live Oaks, palms, shade trees with plenty of room for flower beds and a garden. Room to add-on. Walk to the community pool. Call your Agent Today to Schedule a Showing! Must Come Visit!

  20. 2021-09-24
    status Active 996-char remark
    Show marketing remark (996 chars)

    Quiet Inlet/ Beach Living in Inlet Oaks Village- a 55+ Community which offers a pool, clubhouse, and many activities for residents to enjoy. Beautiful 2 Bed/ 1 & 1/2 Bath Home with Carolina Room, Large Deck, Handi-cap ramp and Carport in the Heart of Murrells Inlet- short ride to the Inlet Marsh Walk, Marinas, Brookgreen Gardens, Huntington State Park, Garden City Beach, Inlet Square Mall, Grocery Shopping, Waccamaw Hospital, and plenty of Yummy Restaurants. Pet friendly. The Home does need some TLC. Laminate Flooring through out. Kitchen with Plenty of Cabinets, Double sink, Pantry, and dining area. Hall Bath with tub/shower and vanity. Laundry with Washer/ Dryer combo. Sit back and enjoy the Front Porch, Back Porch or Carolina Room. Large utility shed conveys. Beautifully Landscaped yard with Live Oaks, palms, shade trees with plenty of room for flower beds and a garden. Room to add-on. Walk to the community pool. Call your Agent Today to Schedule a Showing! Must Come Visit!

  21. 2021-09-11
    historical Active Under Contract 996-char remark
    Show marketing remark (996 chars)

    Quiet Inlet/ Beach Living in Inlet Oaks Village- a 55+ Community which offers a pool, clubhouse, and many activities for residents to enjoy. Beautiful 2 Bed/ 1 & 1/2 Bath Home with Carolina Room, Large Deck, Handi-cap ramp and Carport in the Heart of Murrells Inlet- short ride to the Inlet Marsh Walk, Marinas, Brookgreen Gardens, Huntington State Park, Garden City Beach, Inlet Square Mall, Grocery Shopping, Waccamaw Hospital, and plenty of Yummy Restaurants. Pet friendly. The Home does need some TLC. Laminate Flooring through out. Kitchen with Plenty of Cabinets, Double sink, Pantry, and dining area. Hall Bath with tub/shower and vanity. Laundry with Washer/ Dryer combo. Sit back and enjoy the Front Porch, Back Porch or Carolina Room. Large utility shed conveys. Beautifully Landscaped yard with Live Oaks, palms, shade trees with plenty of room for flower beds and a garden. Room to add-on. Walk to the community pool. Call your Agent Today to Schedule a Showing! Must Come Visit!

  22. 2021-09-01
    listed $39,900 Active 996-char remark
    Show marketing remark (996 chars)

    Quiet Inlet/ Beach Living in Inlet Oaks Village- a 55+ Community which offers a pool, clubhouse, and many activities for residents to enjoy. Beautiful 2 Bed/ 1 & 1/2 Bath Home with Carolina Room, Large Deck, Handi-cap ramp and Carport in the Heart of Murrells Inlet- short ride to the Inlet Marsh Walk, Marinas, Brookgreen Gardens, Huntington State Park, Garden City Beach, Inlet Square Mall, Grocery Shopping, Waccamaw Hospital, and plenty of Yummy Restaurants. Pet friendly. The Home does need some TLC. Laminate Flooring through out. Kitchen with Plenty of Cabinets, Double sink, Pantry, and dining area. Hall Bath with tub/shower and vanity. Laundry with Washer/ Dryer combo. Sit back and enjoy the Front Porch, Back Porch or Carolina Room. Large utility shed conveys. Beautifully Landscaped yard with Live Oaks, palms, shade trees with plenty of room for flower beds and a garden. Room to add-on. Walk to the community pool. Call your Agent Today to Schedule a Showing! Must Come Visit!

ⓘ 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 5/10 Major FEMA zone X (shaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$20,948
− Mortgage interest
−$3,473
− Property taxes
−$930
− Insurance
−$310
− Repairs & maintenance
−$1,676
− Management
−$1,676
− Depreciation
−$1,804
Taxable income
$11,080
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,659
After-tax cash flow
$8,748/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
Georgetown 01
NCES district ID
4502280
Math proficiency
26% ▼ -11.00%
Reading proficiency
38% ▼ -5.00%
Median HH income
$43,045
Composite
27.15/100
National rank
#7030
State rank
#51 of 80 in SC

Livability — Murrells Inlet

Score
76/100
State rank
#25
US rank
#3720

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Murrells Inlet, SC
County
Horry County · 356,152 people
City population
34,695
Metro
Myrtle Beach-Conway-North Myrtle Beach, SC-NC
Population (ZIP)
34,695
Household income
$70,691
Rent vs Own
10.7% rent · 89.3% own
Severe rent burden
309.0

Population outlook (Georgetown County) Hauer SSP2

Today (2025)
63,275 people
By 2030
63,630 · +0.6%
By 2040
63,130 · -0.2%
By 2050
61,904 · -2.2%
By 2075
59,305 · -6.3%
By 2100
53,852 · -14.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Hispanic / Latino 4% Black 3% Two or more races 3% Asian 2%
Common ancestry
Romanian 4% Slovak 3% Serbian 2%
Foreign-born
5% · Canada, China, Vietnam
Languages at home
96% English-only · Spanish 2% Chinese 1%

Political lean MEDSL · Georgetown

2024 margin
R (+19.5) · D 39.6% · R 59.1% · Other 1.2%
2008→2024 swing
-14.2pp toward R · 2008: -5.2pp · 2024: -19.5pp
All cycles
2024: R+19.5 2020: R+12.7 2016: R+13.0 2012: R+7.6 2008: R+5.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -57.53%
Current HPI
248.5102
Rent YoY
▲ 4.66%
Metro
Myrtle Beach-Conway-North Myrtle Beach, SC-NC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+65.4% since first listed
8 events — show timeline
  • 2026-01-11 Price Changed $66,000 CCAR
  • 2025-09-18 Price Changed $69,000 CCAR
  • 2025-07-30 Listed $72,000 CCAR
  • 2021-10-14 Sold (MLS) $40,000 CCAR
  • 2021-10-05 Contingent CCAR
  • 2021-09-24 Relisted CCAR
  • 2021-09-11 Contingent CCAR
  • 2021-09-01 Listed $39,900 CCAR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…