CashFlowRE
Sign in Sign up
110 Sterling St
C+ Composite 61.59
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 +27.3/30.0
  • DSCR +9.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.4/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$102,500

110 Sterling St · Chester, SC 29706
4 bd · 1.0 ba · 1,158 sqft · Other public records · 31 Days on market
Built 2022 6,098 sqft lot ↓ 52% since listing

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

Listing remarks MLS

** PRICE REDUCTION** Charming 4BR, 2 BA one level home. Beautiful hardwood floor throughout this amazing home with epoxy floor and countertop in the kitchen along with stainless steel appliances. The living room has a gorgeous accent wall with a nice fireplace. This home has a private, fenced backyard ready for pets, kids and you!! This Modern home could be yours today, with all appliances conveying with the property!! Schedule your appointment today!! *** Seller will also offer some closing cost with acceptable offer and this home is eligible for USDA and SC Housing***

Key facts

  • Epoxy floor
  • Hardwood floors
  • Accent wall

Tags

HARDWOOD FLOORSEPOXY FLOORACCENT WALLFIREPLACEFENCED REAR YARD

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Driveway
  • Utilities: City water; Public sewer; Cable available
  • Home design: Single-family residence; Site-built construction; One level; Facing RN zoning
  • Construction: Vinyl siding; Composition roof; Crawl space foundation; Built on site
  • Exterior features: Deck; Front porch; Back yard fencing; Concrete and paved road access; Publicly maintained road

Interior

  • Kitchen: Electric cooktop
  • Bedrooms: 4 bedrooms, all on the main level
  • Bathrooms: 2 full bathrooms, both on the main level
  • Heating & cooling: Central heating; Central air conditioning; 200 sq ft of unheated space
  • Interior features: Open family room with fireplace; 8 total rooms
  • Laundry & utility: Washer hookup; Electric dryer hookup; Utility 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/1.0-bath other listed at $102k.

Deal economics

  • At list price, monthly cash flow is $295 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $102k).
  • Recommended offer: $99k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.8% vs local median 2.7% in Chester — 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 52/100 on livability (#344 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B; Watch: crime F, amenities F, commute F.
  • Chester 01 (rural): math 23% / reading 34% proficiency, ranked #59 of 80 in SC (top 74%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Chester Park School Elementary of Inquiry (math 17% / reading 17%, grade F, #515 of 597 statewide, top 89%, 409 students, 100% FRL); Chester Senior High (math 32% / reading 72%, grade D+, #142 of 196 statewide, top 74%, 754 students, 100% FRL) — zoned schools average 100% FRL vs 64% district-wide (36 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 193 active listings in the ZIP; 269 units permitted in Chester County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $709 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Chester County population projected at -24% 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 $29k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($99k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y ago 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% 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 $99,425 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 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 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?
  4. 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?
  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
1.24%
Cap rate
9.75%
Cash-on-cash
12.35%
DSCR
1.55
GRM
6.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
2.0%
Equity multiple
1.08×
Total profit
$2,220
Equity at exit
$15,283
10-year hold
IRR
11.6%
Equity multiple
1.91×
Total profit
$26,231
Equity at exit
$8,862

Cash invested: $28,700 (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 29706

Home prices YoY
-11.9%
Active inventory
193
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,270 medium interval (Pro) →
Mortgage (P&I)
$538
Tax est. 1.5%
$128 /mo · $1,538/yr
Insurance
$43
HOA
$0
Vacancy / Maint / Mgmt
$267
Net cashflow
$295

Break-even live

Break-even rent $897
Max offer price $102,500
Occupancy floor 72%

Sensitivity live

Price -10% $366 -5% $331 +0% $295 +5% $260 +10% $224
Rent -10% $195 -5% $245 +0% $295 +5% $346 +10% $396
Rate -1.0pp $347 -0.5pp $321 base $295 +0.5pp $269 +1.0pp $242

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
$25,625
Closing costs
$3,075
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 30 events

  1. 2026-06-21
    days on market $102,500 Active 31 DOM
  2. 2026-06-18
    days on market $102,500 Active 28 DOM
  3. 2026-06-17
    days on market $102,500 Active 27 DOM
  4. 2026-06-16
    days on market $102,500 Active 26 DOM
  5. 2026-06-15
    days on market $102,500 Active 25 DOM
  6. 2026-06-13
    days on market $102,500 Active 23 DOM
  7. 2026-06-09
    days on market $102,500 Active 19 DOM
  8. 2026-06-08
    days on market $102,500 Active 18 DOM
  9. 2026-06-07
    days on market $102,500 Active 17 DOM
  10. 2026-06-04
    days on market $102,500 Active 14 DOM
  11. 2026-06-03
    days on market $102,500 Active 13 DOM
  12. 2026-06-02
    days on market $102,500 Active 12 DOM
  13. 2026-06-01
    days on market $102,500 Active 11 DOM
  14. 2026-05-31
    days on market $102,500 Active 10 DOM
  15. 2026-05-21
    listed $102,500 Active
  16. 2023-03-07
    soldstatus $163,000
  17. 2023-03-06
    soldstatus $163,000 Closed 577-char remark
    Show marketing remark (577 chars)

    ** PRICE REDUCTION** Charming 4BR, 2 BA one level home. Beautiful hardwood floor throughout this amazing home with epoxy floor and countertop in the kitchen along with stainless steel appliances. The living room has a gorgeous accent wall with a nice fireplace. This home has a private, fenced backyard ready for pets, kids and you!! This Modern home could be yours today, with all appliances conveying with the property!! Schedule your appointment today!! *** Seller will also offer some closing cost with acceptable offer and this home is eligible for USDA and SC Housing***

  18. 2023-01-15
    status Pending 577-char remark
    Show marketing remark (577 chars)

    ** PRICE REDUCTION** Charming 4BR, 2 BA one level home. Beautiful hardwood floor throughout this amazing home with epoxy floor and countertop in the kitchen along with stainless steel appliances. The living room has a gorgeous accent wall with a nice fireplace. This home has a private, fenced backyard ready for pets, kids and you!! This Modern home could be yours today, with all appliances conveying with the property!! Schedule your appointment today!! *** Seller will also offer some closing cost with acceptable offer and this home is eligible for USDA and SC Housing***

  19. 2023-01-03
    price $165,000 577-char remark
    Show marketing remark (577 chars)

    ** PRICE REDUCTION** Charming 4BR, 2 BA one level home. Beautiful hardwood floor throughout this amazing home with epoxy floor and countertop in the kitchen along with stainless steel appliances. The living room has a gorgeous accent wall with a nice fireplace. This home has a private, fenced backyard ready for pets, kids and you!! This Modern home could be yours today, with all appliances conveying with the property!! Schedule your appointment today!! *** Seller will also offer some closing cost with acceptable offer and this home is eligible for USDA and SC Housing***

  20. 2022-12-23
    price $169,000 577-char remark
    Show marketing remark (577 chars)

    ** PRICE REDUCTION** Charming 4BR, 2 BA one level home. Beautiful hardwood floor throughout this amazing home with epoxy floor and countertop in the kitchen along with stainless steel appliances. The living room has a gorgeous accent wall with a nice fireplace. This home has a private, fenced backyard ready for pets, kids and you!! This Modern home could be yours today, with all appliances conveying with the property!! Schedule your appointment today!! *** Seller will also offer some closing cost with acceptable offer and this home is eligible for USDA and SC Housing***

  21. 2022-11-07
    price $177,000 577-char remark
    Show marketing remark (577 chars)

    ** PRICE REDUCTION** Charming 4BR, 2 BA one level home. Beautiful hardwood floor throughout this amazing home with epoxy floor and countertop in the kitchen along with stainless steel appliances. The living room has a gorgeous accent wall with a nice fireplace. This home has a private, fenced backyard ready for pets, kids and you!! This Modern home could be yours today, with all appliances conveying with the property!! Schedule your appointment today!! *** Seller will also offer some closing cost with acceptable offer and this home is eligible for USDA and SC Housing***

  22. 2022-10-22
    price $178,000 577-char remark
    Show marketing remark (577 chars)

    ** PRICE REDUCTION** Charming 4BR, 2 BA one level home. Beautiful hardwood floor throughout this amazing home with epoxy floor and countertop in the kitchen along with stainless steel appliances. The living room has a gorgeous accent wall with a nice fireplace. This home has a private, fenced backyard ready for pets, kids and you!! This Modern home could be yours today, with all appliances conveying with the property!! Schedule your appointment today!! *** Seller will also offer some closing cost with acceptable offer and this home is eligible for USDA and SC Housing***

  23. 2022-10-02
    price $180,000 577-char remark
    Show marketing remark (577 chars)

    ** PRICE REDUCTION** Charming 4BR, 2 BA one level home. Beautiful hardwood floor throughout this amazing home with epoxy floor and countertop in the kitchen along with stainless steel appliances. The living room has a gorgeous accent wall with a nice fireplace. This home has a private, fenced backyard ready for pets, kids and you!! This Modern home could be yours today, with all appliances conveying with the property!! Schedule your appointment today!! *** Seller will also offer some closing cost with acceptable offer and this home is eligible for USDA and SC Housing***

  24. 2022-09-28
    price $190,000 577-char remark
    Show marketing remark (577 chars)

    ** PRICE REDUCTION** Charming 4BR, 2 BA one level home. Beautiful hardwood floor throughout this amazing home with epoxy floor and countertop in the kitchen along with stainless steel appliances. The living room has a gorgeous accent wall with a nice fireplace. This home has a private, fenced backyard ready for pets, kids and you!! This Modern home could be yours today, with all appliances conveying with the property!! Schedule your appointment today!! *** Seller will also offer some closing cost with acceptable offer and this home is eligible for USDA and SC Housing***

  25. 2022-09-23
    price $197,400 577-char remark
    Show marketing remark (577 chars)

    ** PRICE REDUCTION** Charming 4BR, 2 BA one level home. Beautiful hardwood floor throughout this amazing home with epoxy floor and countertop in the kitchen along with stainless steel appliances. The living room has a gorgeous accent wall with a nice fireplace. This home has a private, fenced backyard ready for pets, kids and you!! This Modern home could be yours today, with all appliances conveying with the property!! Schedule your appointment today!! *** Seller will also offer some closing cost with acceptable offer and this home is eligible for USDA and SC Housing***

  26. 2022-09-19
    price $197,500 577-char remark
    Show marketing remark (577 chars)

    ** PRICE REDUCTION** Charming 4BR, 2 BA one level home. Beautiful hardwood floor throughout this amazing home with epoxy floor and countertop in the kitchen along with stainless steel appliances. The living room has a gorgeous accent wall with a nice fireplace. This home has a private, fenced backyard ready for pets, kids and you!! This Modern home could be yours today, with all appliances conveying with the property!! Schedule your appointment today!! *** Seller will also offer some closing cost with acceptable offer and this home is eligible for USDA and SC Housing***

  27. 2022-09-16
    price $198,000 577-char remark
    Show marketing remark (577 chars)

    ** PRICE REDUCTION** Charming 4BR, 2 BA one level home. Beautiful hardwood floor throughout this amazing home with epoxy floor and countertop in the kitchen along with stainless steel appliances. The living room has a gorgeous accent wall with a nice fireplace. This home has a private, fenced backyard ready for pets, kids and you!! This Modern home could be yours today, with all appliances conveying with the property!! Schedule your appointment today!! *** Seller will also offer some closing cost with acceptable offer and this home is eligible for USDA and SC Housing***

  28. 2022-09-13
    price $199,000 577-char remark
    Show marketing remark (577 chars)

    ** PRICE REDUCTION** Charming 4BR, 2 BA one level home. Beautiful hardwood floor throughout this amazing home with epoxy floor and countertop in the kitchen along with stainless steel appliances. The living room has a gorgeous accent wall with a nice fireplace. This home has a private, fenced backyard ready for pets, kids and you!! This Modern home could be yours today, with all appliances conveying with the property!! Schedule your appointment today!! *** Seller will also offer some closing cost with acceptable offer and this home is eligible for USDA and SC Housing***

  29. 2022-09-06
    price $205,000 577-char remark
    Show marketing remark (577 chars)

    ** PRICE REDUCTION** Charming 4BR, 2 BA one level home. Beautiful hardwood floor throughout this amazing home with epoxy floor and countertop in the kitchen along with stainless steel appliances. The living room has a gorgeous accent wall with a nice fireplace. This home has a private, fenced backyard ready for pets, kids and you!! This Modern home could be yours today, with all appliances conveying with the property!! Schedule your appointment today!! *** Seller will also offer some closing cost with acceptable offer and this home is eligible for USDA and SC Housing***

  30. 2022-08-31
    listed $215,000 Active 577-char remark
    Show marketing remark (577 chars)

    ** PRICE REDUCTION** Charming 4BR, 2 BA one level home. Beautiful hardwood floor throughout this amazing home with epoxy floor and countertop in the kitchen along with stainless steel appliances. The living room has a gorgeous accent wall with a nice fireplace. This home has a private, fenced backyard ready for pets, kids and you!! This Modern home could be yours today, with all appliances conveying with the property!! Schedule your appointment today!! *** Seller will also offer some closing cost with acceptable offer and this home is eligible for USDA and SC Housing***

ⓘ 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 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
$15,246
− Mortgage interest
−$5,742
− Property taxes
−$1,538
− Insurance
−$512
− Repairs & maintenance
−$1,220
− Management
−$1,220
− Depreciation
−$2,982
Taxable income
$2,033
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$488
After-tax cash flow
$3,056/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
Chester 01
NCES district ID
4501530
Math proficiency
23% ▼ -6.00%
Reading proficiency
34% ▬ 0.00%
Median HH income
$34,041
Composite
23.39/100
National rank
#7902
State rank
#59 of 80 in SC

Livability — Chester

Score
52/100
State rank
#344
US rank
#24754

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chester, SC
Population (ZIP)
19,181

Population outlook (Chester County) Hauer SSP2

Today (2025)
30,121 people
By 2030
28,700 · -4.7%
By 2040
25,784 · -14.4%
By 2050
23,001 · -23.6%
By 2075
17,770 · -41.0%
By 2100
13,584 · -54.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (53%)
Race & ethnicity
White 53% Black 41% Hispanic / Latino 3% Two or more races 3%
Common ancestry
Serbian 4% Slovak 1% Romanian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Chester

2024 margin
R (+17.2) · D 40.8% · R 58.0% · Other 1.1%
2008→2024 swing
-25.5pp toward R · 2008: 8.3pp · 2024: -17.2pp
All cycles
2024: R+17.2 2020: R+10.9 2016: R+4.8 2012: D+10.5 2008: D+8.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -35.18%
Current HPI
259.4461
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

-52.3% since first listed
16 events — show timeline
  • 2026-05-21 Listed $102,500 CANOPYMLS as Distributed by MLS Grid
  • 2023-03-07 Sold (Public Records) $163,000 Public Records
  • 2023-03-06 Sold (MLS) $163,000 CANOPYMLS as Distributed by MLS Grid
  • 2023-01-15 Pending CANOPYMLS as Distributed by MLS Grid
  • 2023-01-03 Price Changed $165,000 CANOPYMLS as Distributed by MLS Grid
  • 2022-12-23 Price Changed $169,000 CANOPYMLS as Distributed by MLS Grid
  • 2022-11-07 Price Changed $177,000 CANOPYMLS as Distributed by MLS Grid
  • 2022-10-22 Price Changed $178,000 CANOPYMLS as Distributed by MLS Grid
  • 2022-10-02 Price Changed $180,000 CANOPYMLS as Distributed by MLS Grid
  • 2022-09-28 Price Changed $190,000 CANOPYMLS as Distributed by MLS Grid
  • 2022-09-23 Price Changed $197,400 CANOPYMLS as Distributed by MLS Grid
  • 2022-09-19 Price Changed $197,500 CANOPYMLS as Distributed by MLS Grid
  • 2022-09-16 Price Changed $198,000 CANOPYMLS as Distributed by MLS Grid
  • 2022-09-13 Price Changed $199,000 CANOPYMLS as Distributed by MLS Grid
  • 2022-09-06 Price Changed $205,000 CANOPYMLS as Distributed by MLS Grid
  • 2022-08-31 Listed $215,000 CANOPYMLS as Distributed by MLS Grid

Property tax history

+22.6%/yr

Latest (2025): $6,198 · +6.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…