CashFlowRE
Sign in Sign up
140 Weeks Ave
D+ Composite 49.91
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.2/30.0
  • DSCR +4.3/10.0
  • Rent growth +3.6/5.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • 1% rule +3.3/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

140 Weeks Ave · Goose Creek, SC 29445
3 bd · 1.0 ba · 1,519 sqft · SingleFamily public records · 26 Days on market
Built 1956 0.27 ac lot Est $349k · 28% under

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

Listing remarks

Welcome to 140 Weeks Avenue, a fully renovated home in established Goose Creek offering stylish updates, flexible living space, and move-in-ready convenience. From the moment you arrive, you'll notice the fresh curb appeal and inviting charm that make this property feel like home. Inside, the home features beautifully updated flooring, fresh neutral paint, and abundant natural light throughout. The spacious living room creates a warm and comfortable gathering space, while the separate dining area is perfect for hosting dinners, entertaining guests, or everyday family living. The renovated kitchen showcases modern finishes, updated cabinetry, sleek countertops, and stainless steel appliances

Key facts

  • Spacious yard
  • Fully renovated home
  • Renovated kitchen

Tags

FULLY RENOVATED HOMEUPDATED FLOORINGRENOVATED KITCHENSTAINLESS STEEL APPLIANCESUPDATED BATHROOMSPACIOUS YARD

Property features AI

Finance

  • HOA & community: No association fee

Exterior

  • Parking: Off-street parking
  • Utilities: Public sewer
  • Home design: Single-family detached home; One story; Ground-level entry
  • Construction: Architectural asphalt roof
  • Exterior features: Chain link fencing; Interior, level lot (0–0.5 acre); Shed(s) and storage

Interior

  • Bedrooms: 3 bedrooms; Primary bedroom on lower level
  • Flooring: Carpet; Luxury vinyl
  • Bathrooms: 1 bathroom
  • Heating & cooling: Central air conditioning
  • Interior features: Smooth ceilings; Bonus room; Formal living room; Game room; Separate dining room
  • Laundry & utility: Dedicated laundry room

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/1.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $41 ($496/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 $208k (16.8% below list).
  • Recommended offer: $208k (16.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 4.0% in Goose Creek — 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 67/100 on livability (#103 in SC) — a middle-class / working-renter tenant base. Strengths: housing A+, employment A, cost of living B+; Watch: amenities F, commute F, health & safety F.
  • Berkeley 01 (suburban): math 35% / reading 48% proficiency, ranked #30 of 80 in SC (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Goose Creek Elementary (math 12% / reading 21%, grade F, #535 of 597 statewide, top 90%, 945 students, 100% FRL); Sedgefield Middle (math 13% / reading 26%, grade F, #182 of 229 statewide, top 80%, 986 students, 100% FRL); Goose Creek High (math 33% / reading 68%, grade D+, #150 of 196 statewide, top 76%, 1,981 students, 52% FRL) — zoned schools average 84% FRL vs 48% district-wide (36 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 29% at this address vs 42% district-wide (-13 pts) — the specific schools serving this property underperform the Berkeley 01 average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+4.5%/yr); 266 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 3,183 units permitted in Berkeley County in 2024 (580 in 5+ unit buildings).

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.
  • Berkeley County population projected at +48% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts 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 $34k; list at $250k implies a 635% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% 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 $207,937 (16.8% below list)

Questions for the listing agent

  1. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.83%
Cap rate
6.49%
Cash-on-cash
0.71%
DSCR
1.03
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$349,370
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
36 Guerry Cir 0.25mi 3/2.0 1,500 (-1%) 10mo $257,000 $171 74
38 Guerry Cir 0.23mi 3/1.0 1,344 (-12%) 2mo $275,000 $205 68
105 River Hill Rd 0.40mi 3/2.5 1,518 (-0%) 13mo $356,900 $235 65
107 River Hill Rd 0.40mi 3/2.5 1,518 (-0%) 13mo $356,900 $235 64
131 Harvey Ave 0.07mi 3/3.0 1,300 (-14%) 1mo $299,000 $230 64
138 Cannon Ave 0.21mi 3/2.0 1,300 (-14%) 6mo $257,770 $198 58
104 River Hill Rd 0.40mi 4/2.0 (+1) 1,482 (-2%) 13mo $368,900 $249 57
301 Morrison Dr 0.71mi 3/1.5 1,485 (-2%) 5mo $385,000 $259 57
109 Old Creek Ct 0.35mi 3/2.5 1,709 (+12%) 1mo $389,000 $228 56
109 Lyle Rd 0.59mi 4/2.0 (+1) 1,485 (-2%) 4mo $320,000 $215 56
429 Rubyridge Ln 0.72mi 3/1.0 1,372 (-10%) 7mo $175,000 $128 44
337 Price St 0.26mi 4/3.0 (+1) 1,302 (-14%) 11mo $350,000 $269 42

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 · 4.52% rent growth · sell at horizon

5-year hold
IRR
-13.6%
Equity multiple
0.50×
Total profit
$-34,699
Equity at exit
$37,276
10-year hold
IRR
-2.7%
Equity multiple
0.81×
Total profit
$-13,352
Equity at exit
$21,615

Cash invested: $70,000 (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 29445

Home prices YoY
-18.0%
Rents YoY
4.5%
Active inventory
266
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,079 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$186 /mo · $2,235/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$437
Net cashflow
$41

Break-even live

Break-even rent $2,027
Max offer price $250,000
Occupancy floor 93%

Sensitivity live

Price -10% $183 -5% $112 +0% $41 +5% $-29 +10% $-100
Rent -10% $-123 -5% $-41 +0% $41 +5% $123 +10% $206
Rate -1.0pp $167 -0.5pp $105 base $41 +0.5pp $-23 +1.0pp $-89

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
$62,500
Closing costs
$7,500
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
114 Old Back River Rd Goose Creek, SC 4.0 2.0 1300 $2,400 $1.85 25d 1 0.37mi
601 Old State Rd Goose Creek, SC 3.0 2.0 1370 $1,750 $1.28 16d 1 0.46mi
601 Old State Rd Goose Creek, SC 2.0 2.0 1217 $1,550 $1.27 5d 1 0.46mi
601 Old State Rd Goose Creek, SC 2.0 2.0 1217 $1,750 $1.44 25d 1 0.46mi
467 Truman Dr Goose Creek, SC 4.0 3.5 1421 $2,200 $1.55 5d 1 0.55mi
484 Truman Dr Goose Creek, SC 3.0 2.5 1320 $1,950 $1.48 5d 1 0.58mi
205 Jackson St Goose Creek, SC 2.0 2.5 1468 $1,850 $1.26 25d 1 0.65mi
230 Buchanan Cir Goose Creek, SC 3.0 2.5 1512 $1,900 $1.26 5d 1 0.76mi
139 Rosedale Ave Goose Creek, SC 3.0 2.0 1829 $2,206 $1.21 5d 1 0.99mi
169 Pine Shadow Dr Goose Creek, SC 3.0 2.5 1200 $1,800 $1.50 25d 1 1.12mi
3019 Woodington Pl Goose Creek, SC 4.0 2.5 1804 $2,350 $1.30 5d 1 1.17mi
112 Rachel St Goose Creek, SC 3.0 2.0 1973 $1,800 $0.91 13d 1 1.17mi
112 Rachel St Goose Creek, SC 3.0 2.0 1973 $1,800 $0.91 5d 1 1.17mi
2168 Spoleto Ln E North Charleston, SC 3.0 2.0 1300 $1,900 $1.46 25d 1 1.28mi
138 Thistle Rd Goose Creek, SC 3.0 2.5 1617 $2,095 $1.30 23d 1 1.28mi
222 Maypop Dr Goose Creek, SC 3.0 2.5 1320 $1,950 $1.48 25d 1 1.32mi
285 Brookshire Rd Goose Creek, SC 3.0 3.0 1450 $1,900 $1.31 23d 1 1.37mi
285 Brookshire Rd Goose Creek, SC 3.0 3.0 1450 $1,900 $1.31 25d 1 1.37mi
203 Brookshire Rd Goose Creek, SC 3.0 3.0 1550 $2,500 $1.61 16d 1 1.38mi
1841 Sundancer Ln Goose Creek, SC 3.0 2.0 1204 $2,200 $1.83 25d 1 1.41mi
147 Pinewind Way Goose Creek, SC 2.0–3.0 2.0–2.5 1336 $2,345 $1.76 13d 1 1.44mi
163 Woodward Rd Goose Creek, SC 3.0 3.0 1475 $2,300 $1.56 25d 1 1.45mi

Listing history 27 events

  1. 2026-06-17
    status $250,000 Pending 26 DOM
  2. 2026-06-16
    days on market $250,000 Active 26 DOM
  3. 2026-06-15
    days on market $250,000 Active 25 DOM
  4. 2026-06-13
    days on market $250,000 Active 23 DOM
  5. 2026-06-13
    days on market $250,000 Active 22 DOM
  6. 2026-06-10
    days on market $250,000 Active 20 DOM
  7. 2026-06-09
    days on market $250,000 Active 19 DOM
  8. 2026-06-08
    days on market $250,000 Active 18 DOM
  9. 2026-06-07
    days on market $250,000 Active 17 DOM
  10. 2026-06-05
    days on market $250,000 Active 14 DOM
  11. 2026-06-03
    days on market $250,000 Active 13 DOM
  12. 2026-06-03
    days on market $250,000 Active 12 DOM
  13. 2026-06-01
    days on market $250,000 Active 11 DOM
  14. 2026-05-31
    days on market $250,000 Active 10 DOM
  15. 2026-05-21
    listed $250,000 Active
  16. 2026-05-11
    historical
  17. 2026-03-23
    historical Active Under Contract
  18. 2026-03-10
    status Active
  19. 2026-03-06
    historical Active Under Contract
  20. 2026-01-09
    status Active
  21. 2025-12-29
    historical Active Under Contract
  22. 2025-12-16
    price $260,000
  23. 2025-11-18
    status Active
  24. 2025-11-12
    historical Active Under Contract
  25. 2025-10-08
    price $270,000
  26. 2025-09-26
    listed $280,000 Active
  27. 1978-04-27
    soldstatus $34,000

ⓘ 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
$2,235 · $186/mo
Projected year-2 tax
$2,235 · $186/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 6/10 Major FEMA zone X (unshaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% 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
$24,952
− Mortgage interest
−$14,004
− Property taxes
−$2,235
− Insurance
−$1,250
− Repairs & maintenance
−$1,996
− Management
−$1,996
− Depreciation
−$7,273
Taxable loss
−$3,801
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$912
After-tax cash flow
$1,408/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
Berkeley 01
NCES district ID
4501170
Math proficiency
35% ▼ -8.00%
Reading proficiency
48% ▼ -2.00%
Median HH income
$52,724
Composite
35.95/100
National rank
#4799
State rank
#30 of 80 in SC

Livability — Goose Creek

Score
67/100
State rank
#103
US rank
#10912

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Berkeley County · 198,768 people
City population
59,227
Metro
Charleston-North Charleston, SC
Population (ZIP)
59,227
Household income
$81,594
Rent vs Own
27.9% rent · 72.1% own
Severe rent burden
1308.0

Population outlook (Berkeley County) Hauer SSP2

Today (2025)
254,184 people
By 2030
279,677 · +10.0%
By 2040
329,379 · +29.6%
By 2050
375,557 · +47.8%
By 2075
476,740 · +87.6%
By 2100
535,945 · +110.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 55% Black 23% Hispanic / Latino 11% Two or more races 9% Asian 3%
Hispanic origin (detail)
Mexican 4% Puerto Rican 3%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
9% · Canada, Jamaica, Vietnam
Languages at home
86% English-only · Spanish 8% Other Indo-European 2% Tagalog/Filipino 2%

Political lean MEDSL · Berkeley

2024 margin
R (+16.3) · D 41.1% · R 57.4% · Other 1.4%
2008→2024 swing
-3.2pp toward R · 2008: -13.1pp · 2024: -16.3pp
All cycles
2024: R+16.3 2020: R+11.7 2016: R+17.4 2012: R+18.9 2008: R+13.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -66.40%
Current HPI
301.8653
Rent YoY
▲ 4.52%
Metro
Charleston-North Charleston, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+635.3% since first listed
13 events — show timeline
  • 2026-05-21 Listed $250,000 Charleston Trident MLS
  • 2026-05-11 Listing Removed Charleston Trident MLS
  • 2026-03-23 Contingent Charleston Trident MLS
  • 2026-03-10 Relisted Charleston Trident MLS
  • 2026-03-06 Contingent Charleston Trident MLS
  • 2026-01-09 Relisted Charleston Trident MLS
  • 2025-12-29 Contingent Charleston Trident MLS
  • 2025-12-16 Price Changed $260,000 Charleston Trident MLS
  • 2025-11-18 Relisted Charleston Trident MLS
  • 2025-11-12 Contingent Charleston Trident MLS
  • 2025-10-08 Price Changed $270,000 Charleston Trident MLS
  • 2025-09-26 Listed $280,000 Charleston Trident MLS
  • 1978-04-27 Sold (Public Records) $34,000 Public Records

Property tax history

+2.2%/yr

Latest (2025): $2,235 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…