CashFlowRE
Sign in Sign up
1446 Ridgewood Dr
B Composite 70.37
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 +26.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.1/10.0
  • 1% rule +6.9/10.0
  • Schools +5.0/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

1446 Ridgewood Dr · Orangeburg, SC 29118
4 bd · 2.0 ba · 1,478 sqft · SingleFamily public records · 298 Days on market
Built 1972 0.41 ac lot Est $183k · 24% under ↓ 26% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Must see cozy 3 bedroom brick home in a central location near restaurants and schools! This charming property makes the perfect starter home, offering a spacious backyard ideal for family fun and entertaining. Don't let this opportunity pass you by! Zoned RG Permitted: Duplex, triplex, quad plex, Modular homes (No mobile homes) Daycare. Disclaimer: CMLS has not reviewed and, therefore, does not endorse vendors who may appear in listings.

Key facts

  • Spacious backyard
  • Central location
  • 0.41 acre lot

Tags

CENTRAL LOCATIONSPACIOUS BACKYARD

Property features AI

Exterior

  • Parking: 1-car garage
  • Utilities: Septic tank; Public utilities available
  • Home design: Single-family detached home; One story
  • Construction: Architectural roof
  • Exterior features: Chain link fencing; Lot under 0.5 acre

Interior

  • Kitchen: Gas cooktop; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Laminate flooring; Vinyl flooring
  • Bathrooms: 2 bathrooms
  • Heating & cooling: Natural gas heating; Window air conditioning units
  • Interior features: Family 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 4-bed/2.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $375 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $123k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.5% vs local median 4.2% in Orangeburg — 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 54/100 on livability (#324 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, health & safety B; Watch: housing C-, crime F, amenities D-.
  • Zoned schools: Sheridan Elementary (math 8%, 486 students, 100% FRL); William J. Clark Middle (math 12%, 687 students, 100% FRL); Orangeburg Wilkinson High (math 22%, 1,073 students, 100% FRL).
  • Market conditions: 163 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 87 units permitted in Orangeburg County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($64k/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 $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Orangeburg County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 298 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $50k (26%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $123,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 298 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 1972 — 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
1.19%
Cap rate
9.51%
Cash-on-cash
11.50%
DSCR
1.51
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$183,272
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3236 Hart St 0.46mi 3/2.0 (-1) 1,568 (+6%) 6mo $195,000 $124 58
2036 NE Longwood Rd 0.72mi 4/2.5 1,600 (+8%) 1mo $295,000 $184 50
3288 Hunter St Dwmh 1986 P/p Dr 0.41mi 3/2.0 (-1) 1,601 (+8%) 15mo $270,000 $169 49
1650 John Wesley Dr 0.66mi 3/1.5 (-1) 1,539 (+4%) 11mo $129,900 $84 46
1467 Rhoad St 0.54mi 3/1.5 (-1) 1,381 (-7%) 15mo $168,000 $122 44
2858 Riley St St 0.65mi 3/2.0 (-1) 1,680 (+14%) 10mo $125,000 $74 34

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
0.8%
Equity multiple
1.03×
Total profit
$1,256
Equity at exit
$20,860
10-year hold
IRR
10.5%
Equity multiple
1.82×
Total profit
$31,931
Equity at exit
$12,096

Cash invested: $39,172 (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 29118

Home prices YoY
-28.9%
Active inventory
163
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,669 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$151 /mo · $1,810/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$350
Net cashflow
$375

Break-even live

Break-even rent $1,193
Max offer price $139,900
Occupancy floor 72%

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
$34,975
Closing costs
$4,197
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
996 Chester St Orangeburg, SC 3.0 1.5 1170 $1,050 $0.90 3d 1 0.99mi

Listing history 32 events

  1. 2026-06-19
    days on market $139,900 Active 298 DOM
  2. 2026-06-18
    days on market $139,900 Active 297 DOM
  3. 2026-06-17
    days on market $139,900 Active 296 DOM
  4. 2026-06-16
    days on market $139,900 Active 295 DOM
  5. 2026-06-15
    days on market $139,900 Active 294 DOM
  6. 2026-06-14
    days on market $139,900 Active 292 DOM
  7. 2026-06-12
    days on market $139,900 Active 291 DOM
  8. 2026-06-09
    days on market $139,900 Active 288 DOM
  9. 2026-06-08
    days on market $139,900 Active 287 DOM
  10. 2026-06-07
    days on market $139,900 Active 286 DOM
  11. 2026-06-07
    days on market $139,900 Active 285 DOM
  12. 2026-06-04
    days on market $139,900 Active 282 DOM
  13. 2026-06-02
    days on market $139,900 Active 281 DOM
  14. 2026-06-01
    days on market $139,900 Active 280 DOM
  15. 2026-05-31
    days on market $139,900 Active 279 DOM
  16. 2026-05-31
    days on market $139,900 Active 278 DOM
  17. 2026-04-08
    price $139,900 443-char remark
    Show marketing remark (443 chars)

    Must see cozy 3 bedroom brick home in a central location near restaurants and schools! This charming property makes the perfect starter home, offering a spacious backyard ideal for family fun and entertaining. Don't let this opportunity pass you by! Zoned RG Permitted: Duplex, triplex, quad plex, Modular homes (No mobile homes) Daycare. Disclaimer: CMLS has not reviewed and, therefore, does not endorse vendors who may appear in listings.

  18. 2026-04-07
    price $139,900
  19. 2026-02-26
    price $150,900 443-char remark
    Show marketing remark (443 chars)

    Must see cozy 3 bedroom brick home in a central location near restaurants and schools! This charming property makes the perfect starter home, offering a spacious backyard ideal for family fun and entertaining. Don't let this opportunity pass you by! Zoned RG Permitted: Duplex, triplex, quad plex, Modular homes (No mobile homes) Daycare. Disclaimer: CMLS has not reviewed and, therefore, does not endorse vendors who may appear in listings.

  20. 2026-02-25
    price $150,900
  21. 2026-01-17
    price $165,000 443-char remark
    Show marketing remark (443 chars)

    Must see cozy 3 bedroom brick home in a central location near restaurants and schools! This charming property makes the perfect starter home, offering a spacious backyard ideal for family fun and entertaining. Don't let this opportunity pass you by! Zoned RG Permitted: Duplex, triplex, quad plex, Modular homes (No mobile homes) Daycare. Disclaimer: CMLS has not reviewed and, therefore, does not endorse vendors who may appear in listings.

  22. 2026-01-16
    price $165,000
  23. 2025-12-08
    price $169,999 443-char remark
    Show marketing remark (443 chars)

    Must see cozy 3 bedroom brick home in a central location near restaurants and schools! This charming property makes the perfect starter home, offering a spacious backyard ideal for family fun and entertaining. Don't let this opportunity pass you by! Zoned RG Permitted: Duplex, triplex, quad plex, Modular homes (No mobile homes) Daycare. Disclaimer: CMLS has not reviewed and, therefore, does not endorse vendors who may appear in listings.

  24. 2025-12-08
    price $169,999
    Show marketing remark (443 chars)

    Must see cozy 3 bedroom brick home in a central location near restaurants and schools! This charming property makes the perfect starter home, offering a spacious backyard ideal for family fun and entertaining. Don't let this opportunity pass you by! Zoned RG Permitted: Duplex, triplex, quad plex, Modular homes (No mobile homes) Daycare. Disclaimer: CMLS has not reviewed and, therefore, does not endorse vendors who may appear in listings.

  25. 2025-11-12
    price $174,900 443-char remark
    Show marketing remark (443 chars)

    Must see cozy 3 bedroom brick home in a central location near restaurants and schools! This charming property makes the perfect starter home, offering a spacious backyard ideal for family fun and entertaining. Don't let this opportunity pass you by! Zoned RG Permitted: Duplex, triplex, quad plex, Modular homes (No mobile homes) Daycare. Disclaimer: CMLS has not reviewed and, therefore, does not endorse vendors who may appear in listings.

  26. 2025-11-08
    price $174,900
  27. 2025-09-19
    price $179,900 443-char remark
    Show marketing remark (443 chars)

    Must see cozy 3 bedroom brick home in a central location near restaurants and schools! This charming property makes the perfect starter home, offering a spacious backyard ideal for family fun and entertaining. Don't let this opportunity pass you by! Zoned RG Permitted: Duplex, triplex, quad plex, Modular homes (No mobile homes) Daycare. Disclaimer: CMLS has not reviewed and, therefore, does not endorse vendors who may appear in listings.

  28. 2025-09-18
    status Active 443-char remark
    Show marketing remark (443 chars)

    Must see cozy 3 bedroom brick home in a central location near restaurants and schools! This charming property makes the perfect starter home, offering a spacious backyard ideal for family fun and entertaining. Don't let this opportunity pass you by! Zoned RG Permitted: Duplex, triplex, quad plex, Modular homes (No mobile homes) Daycare. Disclaimer: CMLS has not reviewed and, therefore, does not endorse vendors who may appear in listings.

  29. 2025-09-18
    price $179,900
    Show marketing remark (443 chars)

    Must see cozy 3 bedroom brick home in a central location near restaurants and schools! This charming property makes the perfect starter home, offering a spacious backyard ideal for family fun and entertaining. Don't let this opportunity pass you by! Zoned RG Permitted: Duplex, triplex, quad plex, Modular homes (No mobile homes) Daycare. Disclaimer: CMLS has not reviewed and, therefore, does not endorse vendors who may appear in listings.

  30. 2025-08-25
    status Pending 443-char remark
    Show marketing remark (443 chars)

    Must see cozy 3 bedroom brick home in a central location near restaurants and schools! This charming property makes the perfect starter home, offering a spacious backyard ideal for family fun and entertaining. Don't let this opportunity pass you by! Zoned RG Permitted: Duplex, triplex, quad plex, Modular homes (No mobile homes) Daycare. Disclaimer: CMLS has not reviewed and, therefore, does not endorse vendors who may appear in listings.

  31. 2025-08-22
    listed $190,000 Active 443-char remark
    Show marketing remark (443 chars)

    Must see cozy 3 bedroom brick home in a central location near restaurants and schools! This charming property makes the perfect starter home, offering a spacious backyard ideal for family fun and entertaining. Don't let this opportunity pass you by! Zoned RG Permitted: Duplex, triplex, quad plex, Modular homes (No mobile homes) Daycare. Disclaimer: CMLS has not reviewed and, therefore, does not endorse vendors who may appear in listings.

  32. 2025-08-19
    listed $190,000 Active

ⓘ 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
$1,810 · $151/mo
Projected year-2 tax
$1,810 · $151/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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 16 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
$20,024
− Mortgage interest
−$7,837
− Property taxes
−$1,810
− Insurance
−$700
− Repairs & maintenance
−$1,602
− Management
−$1,602
− Depreciation
−$4,070
Taxable income
$2,405
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$577
After-tax cash flow
$3,929/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)

No district data.

Livability — Orangeburg

Score
54/100
State rank
#324
US rank
#23942

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Orangeburg County · 15,135 people
City population
15,135
Metro
Orangeburg, SC
Population (ZIP)
15,135
Household income
$64,167
Rent vs Own
35.6% rent · 64.4% own
Severe rent burden
253.0

Population outlook (Orangeburg County) Hauer SSP2

Today (2025)
82,698 people
By 2030
78,615 · -4.9%
By 2040
69,308 · -16.2%
By 2050
60,629 · -26.7%
By 2075
42,678 · -48.4%
By 2100
28,136 · -66.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (63%)
Race & ethnicity
Black 63% White 28% Hispanic / Latino 5% Asian 2% Two or more races 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Italian 1% Serbian 1% Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
91% English-only · Spanish 6% French/Haitian/Cajun 1% Arabic 1%

Political lean MEDSL · Orangeburg

2024 margin
Strong D (+24.6) · D 61.8% · R 37.2% · Other 1.1%
2008→2024 swing
-13.5pp toward R · 2008: 38.1pp · 2024: 24.6pp
All cycles
2024: D+24.6 2020: D+33.2 2016: D+37.0 2012: D+43.5 2008: D+38.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -71.45%
Current HPI
176.0101
Rent YoY
Metro
Orangeburg, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

-26.4% since first listed
16 events — show timeline
  • 2026-04-08 Price Changed $139,900 Consolidated MLS
  • 2026-04-07 Price Changed $139,900 Charleston Trident MLS
  • 2026-02-26 Price Changed $150,900 Consolidated MLS
  • 2026-02-25 Price Changed $150,900 Charleston Trident MLS
  • 2026-01-17 Price Changed $165,000 Consolidated MLS
  • 2026-01-16 Price Changed $165,000 Charleston Trident MLS
  • 2025-12-08 Price Changed $169,999 Consolidated MLS
  • 2025-12-08 Price Changed $169,999 Charleston Trident MLS
  • 2025-11-12 Price Changed $174,900 Consolidated MLS
  • 2025-11-08 Price Changed $174,900 Charleston Trident MLS
  • 2025-09-19 Price Changed $179,900 Consolidated MLS
  • 2025-09-18 Relisted Consolidated MLS
  • 2025-09-18 Price Changed $179,900 Charleston Trident MLS
  • 2025-08-25 Pending Consolidated MLS
  • 2025-08-22 Listed $190,000 Consolidated MLS
  • 2025-08-19 Listed $190,000 Charleston Trident MLS

Property tax history

+38.4%/yr

Latest (2024): $1,810 · +19.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…