CashFlowRE
Sign in Sign up
107 Whitener Ave
D Composite 41.65
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).

  • Cash flow +13.1/30.0
  • ARV discount +8.7/15.0
  • DSCR +3.9/10.0
  • Livability +3.8/5.0
  • Rent growth +3.4/5.0
  • 1% rule +3.1/10.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$168,700

107 Whitener Ave · Spartanburg, SC 29306
3 bd · 1.0 ba · 1,083 sqft · SingleFamily public records · 57 Days on market
Built 1958 0.29 ac lot Est $173k · at est.

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

Listing remarks

Move In and Make It Yours! The seller is providing a credit at closing to offset your upfront fees, freeing up your budget for personalization. Use the savings to fund your furniture or upgrades right away. Nestled in the desirable Duncan Park community, 107 Whitener Avenue is a beautifully renovated three-bedroom, one-bathroom home designed for modern comfort and accessibility. The interior features a fresh, cohesive palette with upgraded fixtures and high-performance flooring, highlighted by a large living room that boasts abundant natural light and a charming arched entryway. At the heart of the home, the stylish kitchen offers a perfect blend of form and function with elegant countertop

Key facts

  • Elegant countertops
  • Ample cabinetry
  • Stylish kitchen

Tags

LARGE LIVING ROOMCHARMING ARCHED ENTRYWAYSTYLISH KITCHENELEGANT COUNTERTOPSSTAINLESS STEEL APPLIANCESAMPLE CABINETRY

Property features AI

Exterior

  • Parking: Paved driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; Composition roof; Slab foundation; Built as a residential single-family home
  • Exterior features: Corner lot; Level lot; Wooded lot

Interior

  • Kitchen: Dishwasher; Microwave; Free-standing range; Refrigerator
  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Vinyl flooring
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Electric heating; Ceiling fan cooling
  • Interior features: Ceiling fans; Built-in bookcases
  • Laundry & utility: Washer and dryer area in the kitchen on the main level; Electric water heater

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 $169k.

Deal economics

  • At list price, monthly cash flow is $-6 ($-67/yr) — negative.
  • To cash-flow at today's rent, offer at most $168k (0.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $137k (18.7% below list).
  • Recommended offer: $137k (18.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 3.9% in Spartanburg — 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 (#24 in SC, #3,679 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Spartanburg 07 (urban): math 34% / reading 41% proficiency, ranked #39 of 80 in SC (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: E. P. Todd School (math 18% / reading 29%, grade F, #467 of 597 statewide, top 78%, 576 students, 100% FRL); Spartanburg High (math 67% / reading 79%, grade B+, #44 of 196 statewide, top 23%, 2,056 students, 85% FRL) — zoned schools average 93% FRL vs 62% district-wide (31 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.5%/yr); 236 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 3,129 units permitted in Spartanburg County in 2024 (40 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($41k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Spartanburg County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($164k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $97k; list at $169k implies a 75% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $137,181 (18.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  3. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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. 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?
  8. 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.
  9. 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.
  10. 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
0.81%
Cap rate
6.25%
Cash-on-cash
-0.14%
DSCR
0.99
GRM
10.2

CMA / ARV

ARV (on-the-fly)
$173,280
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
136 Prospect Ave 0.44mi 3/2.0 1,097 (+1%) 2mo $180,600 $165 72
106 Nevada St 0.51mi 3/1.0 1,041 (-4%) 1mo $119,900 $115 69
201 South Carolina Ave 0.40mi 2/1.5 (-1) 1,050 (-3%) 4mo $167,000 $159 66
205 High St 0.27mi 3/1.0 1,176 (+9%) 9mo $135,000 $115 66
382 Caulder Ave Ave 0.50mi 2/1.0 (-1) 1,080 (-0%) 9mo $72,500 $67 64
524 Caulder Ave 0.20mi 3/2.0 1,240 (+14%) 1mo $252,000 $203 62
120 First Ave Ave 0.67mi 3/2.0 1,100 (+2%) 2mo $135,000 $123 60
208B Collins Ave 0.35mi 2/2.0 (-1) 954 (-12%) 1mo $166,000 $174 54
128 Owens St 0.48mi 3/2.0 960 (-11%) 10mo $155,000 $161 46
213 Loring St 0.54mi 3/2.0 1,230 (+14%) 10mo $197,000 $160 40
218 Caulder Cir 0.65mi 3/2.0 1,237 (+14%) 10mo $199,990 $162 34
216 Caulder Cir 0.66mi 3/2.0 1,237 (+14%) 10mo $194,990 $158 33

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 · 3.46% rent growth · sell at horizon

5-year hold
IRR
-16.1%
Equity multiple
0.43×
Total profit
$-27,080
Equity at exit
$25,154
10-year hold
IRR
-7.0%
Equity multiple
0.54×
Total profit
$-21,503
Equity at exit
$14,586

Cash invested: $47,236 (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 29306

Home prices YoY
-29.9%
Rents YoY
3.5%
Active inventory
236
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,372 high interval (Pro) →
Mortgage (P&I)
$885
Tax from tax record
$134 /mo · $1,612/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$288
Net cashflow
$-6

Break-even live

Break-even rent $1,379
Max offer price $167,715
Occupancy floor 95%

Sensitivity live

Price -10% $90 -5% $42 +0% $-6 +5% $-53 +10% $-101
Rent -10% $-114 -5% $-60 +0% $-6 +5% $49 +10% $103
Rate -1.0pp $79 -0.5pp $37 base $-6 +0.5pp $-49 +1.0pp $-94

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
$42,175
Closing costs
$5,061
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
88 W Park Dr Unit H Spartanburg, SC 2.0 1.0 950 $875 $0.92 23d 1 0.57mi
102 Harvard Dr Spartanburg, SC 2.0 1.0 1000 $1,300 $1.30 15d 1 0.77mi
938 Logan St Unit A Spartanburg, SC 2.0 2.5 980 $1,600 $1.63 23d 1 0.79mi
630 S Converse St Spartanburg, SC 2.0 1.0 912 $995 $1.09 23d 1 0.84mi
1097 Union St Spartanburg, SC 1.0–2.0 1.0–2.0 951 $2,009 $2.11 15d 21 0.98mi
249 E Hampton Ave Spartanburg, SC 3.0 2.0 1450 $1,475 $1.02 23d 1 1.06mi
318 Alexander Ave Spartanburg, SC 4.0 2.0 1480 $1,695 $1.15 23d 1 1.08mi
118 Morningside Dr Spartanburg, SC 2.0 1.0 800 $850 $1.06 23d 1 1.18mi
116 Morningside Dr Spartanburg, SC 2.0 1.0 800 $850 $1.06 23d 1 1.18mi
624 Crescent Ave Unit 1 Spartanburg, SC 2.0 1.0 819 $1,000 $1.22 23d 1 1.33mi
717 Connecticut Ave Spartanburg, SC 3.0 1.0 1320 $1,895 $1.44 15d 1 1.37mi
111 Timothy St Spartanburg, SC 2.0 1.0 1100 $1,600 $1.45 23d 1 1.40mi
334 W Hampton Ave Unit 1 Spartanburg, SC 2.0 1.0 895 $1,100 $1.23 23d 1 1.42mi

Listing history 20 events

  1. 2026-06-18
    days on market $168,700 Active 57 DOM
  2. 2026-06-17
    days on market $168,700 Active 56 DOM
  3. 2026-06-16
    days on market $168,700 Active 55 DOM
  4. 2026-06-15
    days on market $168,700 Active 54 DOM
  5. 2026-06-14
    days on market $168,700 Active 52 DOM
  6. 2026-06-13
    days on market $168,700 Active 51 DOM
  7. 2026-06-10
    days on market $168,700 Active 49 DOM
  8. 2026-06-09
    days on market $168,700 Active 48 DOM
  9. 2026-06-08
    days on market $168,700 Active 47 DOM
  10. 2026-06-07
    days on market $168,700 Active 46 DOM
  11. 2026-06-02
    days on market $168,700 Active 41 DOM
  12. 2026-06-01
    days on market $168,700 Active 40 DOM
  13. 2026-05-31
    days on market $168,700 Active 39 DOM
  14. 2026-05-30
    days on market $168,700 Active 38 DOM
  15. 2026-05-13
    price $171,500
  16. 2026-04-22
    listed $174,500 Active
  17. 2025-10-30
    soldstatus $96,667
  18. 2022-03-15
    price $1,050
  19. 2021-12-31
    soldstatus $3,050,000
  20. 1992-06-01
    soldstatus $30,415

ⓘ 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
$1,612 · $134/mo
Projected year-2 tax
$1,612 · $134/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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 4 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
$16,462
− Mortgage interest
−$9,450
− Property taxes
−$1,612
− Insurance
−$844
− Repairs & maintenance
−$1,317
− Management
−$1,317
− Depreciation
−$4,908
Taxable loss
−$2,985
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$716
After-tax cash flow
$650/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
Spartanburg 07
NCES district ID
4503660
Math proficiency
34% ▼ -1.00%
Reading proficiency
41% ▼ -1.00%
Median HH income
$35,825
Composite
31.04/100
National rank
#6087
State rank
#39 of 80 in SC

Livability — Spartanburg

Score
76/100
State rank
#24
US rank
#3679

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Spartanburg, SC
County
Spartanburg County · 258,607 people
City population
120,406
Metro
Spartanburg, SC
Population (ZIP)
16,714
Household income
$41,356
Rent vs Own
54.5% rent · 45.5% own
Severe rent burden
1064.0

Population outlook (Spartanburg County) Hauer SSP2

Today (2025)
325,495 people
By 2030
338,800 · +4.1%
By 2040
363,471 · +11.7%
By 2050
384,156 · +18.0%
By 2075
430,137 · +32.1%
By 2100
442,733 · +36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
Black 50% White 36% Hispanic / Latino 10% Two or more races 9% Asian 1%
Hispanic origin (detail)
Mexican 7% Puerto Rican 2%
Common ancestry
Slovak 1% Serbian 1% Iranian 1%
Foreign-born
7% · Canada
Languages at home
90% English-only · Spanish 7% Other Indo-European 2%

Political lean MEDSL · Spartanburg

2024 margin
Solid R (+33.6) · D 32.6% · R 66.2% · Other 1.2%
2008→2024 swing
-12.0pp toward R · 2008: -21.6pp · 2024: -33.6pp
All cycles
2024: R+33.6 2020: R+27.3 2016: R+30.0 2012: R+23.1 2008: R+21.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -90.67%
Current HPI
213.1266
Rent YoY
▲ 3.46%
Metro
Spartanburg, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+463.9% since first listed
6 events — show timeline
  • 2026-05-13 Price Changed $171,500 SPMLS
  • 2026-04-22 Listed $174,500 SPMLS
  • 2025-10-30 Sold (Public Records) $96,667 Public Records
  • 2022-03-15 Price Changed $1,050 RENT.
  • 2021-12-31 Sold (Public Records) $3,050,000 Public Records
  • 1992-06-01 Sold (Public Records) $30,415 Public Records

Property tax history

+6.1%/yr

Latest (2025): $1,612 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…