CashFlowRE
Sign in Sign up
221 Welborn Rd
C+ Composite 64.51
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 +24.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.8/10.0
  • 1% rule +5.0/10.0
  • Schools +3.9/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

221 Welborn Rd · Pickens, SC 29671
3 bd · 2.0 ba · 1,489 sqft · Manufactured public records · 33 Days on market
Built 2003 1.02 ac lot Est $222k · 39% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Opportunity is knocking in the heart of Pickens—this one is for investors and visionaries ready to bring a property back to life. Situated on just over an acre, this 4-bedroom home offers a private setting with beautiful pasture views, a long driveway, and a spacious back deck with tons of potential. Inside, the home is in need of repairs and updates, making it a great candidate for a flip, rental, or value-add project. If you’ve been looking for your next investment opportunity in a desirable area, this one is worth a look. Please note: The photos have been virtually edited to remove the seller’s personal items from the home and yard. The seller will also pay to have the home and yard emptied at closing, making it even easier to get started on your renovation. Priced with condition in mind, this property is not FHA eligible and is best suited for cash or conventional buyers. Don’t miss your chance to unlock the potential and turn this into something special.

Key facts

  • Large back deck
  • Private driveway
  • Desirable area

Tags

PRIVATE DRIVEWAYLARGE BACK DECKDESIRABLE AREA

Property features AI

Finance

  • Other: Property requires residential property discovery
  • HOA & community: No HOA fees

Exterior

  • Parking: Driveway parking; Gravel driveway; Easement access
  • Utilities: Public water; Electric water heater; Public sewer; Private garbage pickup
  • Home design: Single-story residential home; Built in 2003; Crawl space foundation; Vinyl siding; Composition shingle roof
  • Construction: Built in 2003; Vinyl siding exterior; Composition shingle roof; Crawl space foundation
  • Exterior features: Front porch; Some storm doors; Level to gently sloped lot with some trees

Interior

  • Kitchen: Kitchen approx. 21 x 14; Refrigerator; Stand-alone electric range
  • Bedrooms: Four bedrooms on the main level; Primary bedroom with full bath, separate shower, garden tub, and walk-in closet (approx. 25 x 12); Second bedroom approx. 12 x 10; Third bedroom approx. 11 x 11; Fourth bedroom approx. 12 x 12
  • Flooring: Laminate flooring; Luxury vinyl tile/plank
  • Bathrooms: Two full bathrooms (both on main level); Primary bath includes separate shower and garden tub
  • Heating & cooling: Heat pump heating; Central forced cooling; Heat pump cooling
  • Interior features: Cable available; Smoke detector; Garden tub; Walk-in closet; Split floor plan; Laminate countertops
  • Laundry & utility: Laundry room with walk-in space; Washer connection; Electric dryer hookup

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 manufactured listed at $135k.

Deal economics

  • At list price, monthly cash flow is $268 ($3k/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 $135k (0.1% below list).
  • Recommended offer: $131k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% vs local median 1.8% in Pickens — 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 (#33 in SC, #4,762 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: crime D, commute F, employment F.
  • Pickens 01 (rural): math 42% / reading 50% proficiency, ranked #21 of 80 in SC (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Pickens Elementary (math 34% / reading 36%, grade F, #339 of 597 statewide, top 57%, 498 students, 100% FRL) — zoned schools average 100% FRL vs 42% district-wide (58 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 173 active listings in the ZIP; 1,440 units permitted in Pickens County in 2024 (245 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Pickens County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y ago; this cycle's ask has dropped $15k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $74k; list at $135k implies a 83% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $130,950 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. Crime grade is D 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. 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
1.00%
Cap rate
8.68%
Cash-on-cash
8.52%
DSCR
1.38
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$221,861
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
221 Welborn Rd 0.00mi 4/2.0 (+1) 1,489 (0%) 0mo $135,000 $91 95
241 Tabor Woods Rd 0.73mi 3/2.0 1,680 (+13%) 11mo $250,000 $149 36

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-3.4%
Equity multiple
0.87×
Total profit
$-4,854
Equity at exit
$20,129
10-year hold
IRR
6.2%
Equity multiple
1.46×
Total profit
$17,516
Equity at exit
$11,672

Cash invested: $37,800 (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 29671

Home prices YoY
-11.8%
Active inventory
173
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,349 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$33 /mo · $396/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$283
Net cashflow
$268

Break-even live

Break-even rent $1,009
Max offer price $135,000
Occupancy floor 75%

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
$33,750
Closing costs
$4,050
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 12 events

  1. 2026-05-17
    status Pending 997-char remark
    Show marketing remark (997 chars)

    Opportunity is knocking in the heart of Pickens—this one is for investors and visionaries ready to bring a property back to life. Situated on just over an acre, this 4-bedroom home offers a private setting with beautiful pasture views, a long driveway, and a spacious back deck with tons of potential. Inside, the home is in need of repairs and updates, making it a great candidate for a flip, rental, or value-add project. If you’ve been looking for your next investment opportunity in a desirable area, this one is worth a look. Please note: The photos have been virtually edited to remove the seller’s personal items from the home and yard. The seller will also pay to have the home and yard emptied at closing, making it even easier to get started on your renovation. Priced with condition in mind, this property is not FHA eligible and is best suited for cash or conventional buyers. Don’t miss your chance to unlock the potential and turn this into something special.

  2. 2026-05-17
    status Pending
    Show marketing remark (997 chars)

    Opportunity is knocking in the heart of Pickens—this one is for investors and visionaries ready to bring a property back to life. Situated on just over an acre, this 4-bedroom home offers a private setting with beautiful pasture views, a long driveway, and a spacious back deck with tons of potential. Inside, the home is in need of repairs and updates, making it a great candidate for a flip, rental, or value-add project. If you’ve been looking for your next investment opportunity in a desirable area, this one is worth a look. Please note: The photos have been virtually edited to remove the seller’s personal items from the home and yard. The seller will also pay to have the home and yard emptied at closing, making it even easier to get started on your renovation. Priced with condition in mind, this property is not FHA eligible and is best suited for cash or conventional buyers. Don’t miss your chance to unlock the potential and turn this into something special.

  3. 2026-05-07
    price $135,000
    Show marketing remark (997 chars)

    Opportunity is knocking in the heart of Pickens—this one is for investors and visionaries ready to bring a property back to life. Situated on just over an acre, this 4-bedroom home offers a private setting with beautiful pasture views, a long driveway, and a spacious back deck with tons of potential. Inside, the home is in need of repairs and updates, making it a great candidate for a flip, rental, or value-add project. If you’ve been looking for your next investment opportunity in a desirable area, this one is worth a look. Please note: The photos have been virtually edited to remove the seller’s personal items from the home and yard. The seller will also pay to have the home and yard emptied at closing, making it even easier to get started on your renovation. Priced with condition in mind, this property is not FHA eligible and is best suited for cash or conventional buyers. Don’t miss your chance to unlock the potential and turn this into something special.

  4. 2026-05-07
    price $135,000 997-char remark
    Show marketing remark (997 chars)

    Opportunity is knocking in the heart of Pickens—this one is for investors and visionaries ready to bring a property back to life. Situated on just over an acre, this 4-bedroom home offers a private setting with beautiful pasture views, a long driveway, and a spacious back deck with tons of potential. Inside, the home is in need of repairs and updates, making it a great candidate for a flip, rental, or value-add project. If you’ve been looking for your next investment opportunity in a desirable area, this one is worth a look. Please note: The photos have been virtually edited to remove the seller’s personal items from the home and yard. The seller will also pay to have the home and yard emptied at closing, making it even easier to get started on your renovation. Priced with condition in mind, this property is not FHA eligible and is best suited for cash or conventional buyers. Don’t miss your chance to unlock the potential and turn this into something special.

  5. 2026-04-27
    price $140,000
  6. 2026-04-26
    price $140,000 997-char remark
    Show marketing remark (997 chars)

    Opportunity is knocking in the heart of Pickens—this one is for investors and visionaries ready to bring a property back to life. Situated on just over an acre, this 4-bedroom home offers a private setting with beautiful pasture views, a long driveway, and a spacious back deck with tons of potential. Inside, the home is in need of repairs and updates, making it a great candidate for a flip, rental, or value-add project. If you’ve been looking for your next investment opportunity in a desirable area, this one is worth a look. Please note: The photos have been virtually edited to remove the seller’s personal items from the home and yard. The seller will also pay to have the home and yard emptied at closing, making it even easier to get started on your renovation. Priced with condition in mind, this property is not FHA eligible and is best suited for cash or conventional buyers. Don’t miss your chance to unlock the potential and turn this into something special.

  7. 2026-04-14
    listed $150,000 Active 997-char remark
    Show marketing remark (997 chars)

    Opportunity is knocking in the heart of Pickens—this one is for investors and visionaries ready to bring a property back to life. Situated on just over an acre, this 4-bedroom home offers a private setting with beautiful pasture views, a long driveway, and a spacious back deck with tons of potential. Inside, the home is in need of repairs and updates, making it a great candidate for a flip, rental, or value-add project. If you’ve been looking for your next investment opportunity in a desirable area, this one is worth a look. Please note: The photos have been virtually edited to remove the seller’s personal items from the home and yard. The seller will also pay to have the home and yard emptied at closing, making it even easier to get started on your renovation. Priced with condition in mind, this property is not FHA eligible and is best suited for cash or conventional buyers. Don’t miss your chance to unlock the potential and turn this into something special.

  8. 2026-04-14
    listed $150,000 Active
    Show marketing remark (997 chars)

    Opportunity is knocking in the heart of Pickens—this one is for investors and visionaries ready to bring a property back to life. Situated on just over an acre, this 4-bedroom home offers a private setting with beautiful pasture views, a long driveway, and a spacious back deck with tons of potential. Inside, the home is in need of repairs and updates, making it a great candidate for a flip, rental, or value-add project. If you’ve been looking for your next investment opportunity in a desirable area, this one is worth a look. Please note: The photos have been virtually edited to remove the seller’s personal items from the home and yard. The seller will also pay to have the home and yard emptied at closing, making it even easier to get started on your renovation. Priced with condition in mind, this property is not FHA eligible and is best suited for cash or conventional buyers. Don’t miss your chance to unlock the potential and turn this into something special.

  9. 2016-03-03
    soldstatus $73,593 Sold
  10. 2016-01-28
    status Pending
  11. 2016-01-14
    listed $69,900 Active
  12. 1998-10-26
    soldstatus $25,000

ⓘ 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
$396 · $33/mo
Projected year-2 tax
$770 · $64/mo
Expected delta
+$373/yr (+$31/mo · 94.2%)

ⓘ 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 6/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$16,184
− Mortgage interest
−$7,562
− Property taxes
−$396
− Insurance
−$675
− Repairs & maintenance
−$1,295
− Management
−$1,295
− Depreciation
−$3,927
Taxable income
$1,034
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$248
After-tax cash flow
$2,971/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
Pickens 01
NCES district ID
4503330
Math proficiency
42% ▼ -11.00%
Reading proficiency
50% ▼ -2.00%
Median HH income
$42,534
Composite
38.73/100
National rank
#4130
State rank
#21 of 80 in SC

Livability — Pickens

Score
74/100
State rank
#33
US rank
#4762

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
19,210

Population outlook (Pickens County) Hauer SSP2

Today (2025)
126,530 people
By 2030
128,780 · +1.8%
By 2040
132,151 · +4.4%
By 2050
133,800 · +5.7%
By 2075
137,594 · +8.7%
By 2100
139,784 · +10.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Black 6% Two or more races 3% Asian 1% Hispanic / Latino 1%
Common ancestry
Slovak 2% Italian 2% Serbian 2%
Foreign-born
2% · Canada, China
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Pickens

2024 margin
Solid R (+52.7) · D 23.0% · R 75.6% · Other 1.4%
2008→2024 swing
-6.4pp toward R · 2008: -46.2pp · 2024: -52.7pp
All cycles
2024: R+52.7 2020: R+50.9 2016: R+52.7 2012: R+49.0 2008: R+46.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -41.29%
Current HPI
307.8618
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

+440.0% since first listed
12 events — show timeline
  • 2026-05-17 Pending WUMLS
  • 2026-05-17 Pending Greater Greenville MLS
  • 2026-05-07 Price Changed $135,000 Greater Greenville MLS
  • 2026-05-07 Price Changed $135,000 WUMLS
  • 2026-04-27 Price Changed $140,000 Greater Greenville MLS
  • 2026-04-26 Price Changed $140,000 WUMLS
  • 2026-04-14 Listed $150,000 Greater Greenville MLS
  • 2026-04-14 Listed $150,000 WUMLS
  • 2016-03-03 Sold (MLS) $73,593 Greater Greenville MLS
  • 2016-01-28 Pending Greater Greenville MLS
  • 2016-01-14 Listed $69,900 Greater Greenville MLS
  • 1998-10-26 Sold (Public Records) $25,000 Public Records

Property tax history

+2.1%/yr

Latest (2025): $396 · +5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…