CashFlowRE
Sign in Sign up
22 Purry Cir
D- Composite 37.61
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 +11.9/30.0
  • ARV discount +5.1/15.0
  • Rent growth +4.8/5.0
  • Schools +4.1/10.0
  • DSCR +3.5/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • Appreciation +0.0/10.0

$315,000

22 Purry Cir · Hardeeville, SC 29909
1 bd · 2.0 ba · 1,445 sqft · Townhouse public records · 360 Days on market
Built 1998 3,484 sqft lot $218/sqft · 5% above area Est $299k · 5% over

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

Listing remarks MLS

A beautiful, uрdatеd Claуtοn Villa in thе hеart of Sun City Hilton Heаd! Τhis charming 2 bedroom, 2 bath home also features a versatile den - perfect for any office or guest space. Enjoy low maintenance living with the open layout, many updates and more plus a screened in porch for morning coffee or evening relaxation. The home also features a whole-house water filtration system and brand-new HVAC. Whether you are downsizing or seeking a peaceful retreat, 22 Purry Circle offers comfort, convenience, and timeless charm.

Key facts

  • Screened in porch
  • Versatile den
  • Open layout

Tags

UPDATED CLAYTON VILLAVERSATILE DENSCREENED IN PORCHLOW MAINTENANCE LIVINGOPEN LAYOUT

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 1-bed/2.0-bath townhouse listed at $315k.

Deal economics

  • At list price, monthly cash flow is $-79 ($-943/yr) — negative.
  • To cash-flow at today's rent, offer at most $301k (4.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $234k (25.7% below list).
  • Recommended offer: $234k (25.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 3.6% in Hardeeville — 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 65/100 on livability (#136 in SC) — a middle-class / working-renter tenant base. Strengths: health & safety A+, crime B+, housing B+; Watch: amenities F, commute F, cost of living F.
  • Beaufort 01 (town): math 42% / reading 51% proficiency, ranked #17 of 80 in SC (top 21%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Okatie Elementary (math 67% / reading 62%, grade B, #56 of 597 statewide, top 10%, 609 students, 26% FRL); Bluffton Middle (math 40% / reading 46%, grade D-, #60 of 229 statewide, top 26%, 872 students, 45% FRL); Bluffton High (math 69% / reading 85%, grade A-, #28 of 196 statewide, top 16%, 1,350 students, 38% FRL).
  • Zoned-school proficiency averages 62% at this address vs 46% district-wide (+15 pts) — the actual schools serving this property are materially stronger than the Beaufort 01 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+9.3%/yr); 657 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,824 units permitted in Beaufort County in 2024 (618 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($91k/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 $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Beaufort County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 360 days — a 12% lower offer ($277k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 14y ago; this cycle's ask has dropped $20k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: 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 $233,982 (25.7% 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 360 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  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. 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?
  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
0.74%
Cap rate
5.99%
Cash-on-cash
-1.07%
DSCR
0.95
GRM
11.2

CMA / ARV

ARV (median comp)
$298,990
List price
$315,000
Delta
5.35%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2 Huquenin Ct 0.19mi 2/2.0 (+1) 1,427 (-1%) 3mo $280,000 $196 82
75 Zubler St 0.14mi 2/2.0 (+1) 1,438 (-0%) 9mo $319,000 $222 80
68 Zubler St 0.18mi 2/2.0 (+1) 1,427 (-1%) 11mo $320,000 $224 76
48 Purry Cir 0.12mi 2/2.0 (+1) 1,396 (-3%) 12mo $245,000 $176 74
6 Bourquine Way 0.15mi 2/2.0 (+1) 1,531 (+6%) 7mo $335,000 $219 72
44 Padgett Dr 0.43mi 2/2.0 (+1) 1,455 (+1%) 6mo $290,000 $199 69
12 Padgett Ct 0.34mi 2/2.0 (+1) 1,350 (-7%) 9mo $275,000 $204 61
16 Seaford Pl 0.12mi 2/2.0 (+1) 1,247 (-14%) 8mo $330,000 $265 60
3 Pepper Pl 0.42mi 2/2.0 (+1) 1,559 (+8%) 5mo $287,300 $184 58
41 Huquenin Ln 0.21mi 2/2.0 (+1) 1,246 (-14%) 6mo $240,000 $193 57
7 Padgett Ct 0.33mi 2/2.0 (+1) 1,240 (-14%) 12mo $230,000 $185 46
89 Padgett Dr 0.40mi 2/2.0 (+1) 1,246 (-14%) 10mo $274,000 $220 45

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-13.3%
Equity multiple
0.50×
Total profit
$-43,801
Equity at exit
$46,968
10-year hold
IRR
1.5%
Equity multiple
1.13×
Total profit
$11,214
Equity at exit
$27,235

Cash invested: $88,200 (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 29909

Home prices YoY
-12.5%
Rents YoY
9.3%
Active inventory
657
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$2,340 high interval (Pro) →
Mortgage (P&I)
$1,652
Tax from tax record
$144 /mo · $1,727/yr
Insurance
$131
HOA
$0
Vacancy / Maint / Mgmt
$491
Net cashflow
$-79

Break-even live

Break-even rent $2,439
Max offer price $301,119
Occupancy floor 98%

Sensitivity live

Price -10% $100 -5% $11 +0% $-79 +5% $-168 +10% $-257
Rent -10% $-263 -5% $-171 +0% $-79 +5% $14 +10% $106
Rate -1.0pp $80 -0.5pp $2 base $-79 +0.5pp $-160 +1.0pp $-243

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
$78,750
Closing costs
$9,450
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
55 Purry Cir Bluffton, SC 2.0 2.0 1445 $2,500 $1.73 45d 1 0.11mi
61 Zubler St Bluffton, SC 2.0 2.0 1053 $1,970 $1.87 23d 1 0.21mi
60 Padgett Dr Bluffton, SC 2.0 2.0 1089 $2,300 $2.11 45d 1 0.49mi
329 Mystic Point Dr Okatie, SC 2.0 2.0 1084 $2,500 $2.31 15d 1 0.50mi
20 Fickling Ct Bluffton, SC 2.0 2.0 1742 $2,800 $1.61 45d 1 0.85mi

Listing history 50 events

  1. 2026-06-21
    days on market $315,000 Active 360 DOM
  2. 2026-06-18
    days on market $315,000 Active 357 DOM
  3. 2026-06-17
    days on market $315,000 Active 356 DOM
  4. 2026-06-16
    days on market $315,000 Active 355 DOM
  5. 2026-06-15
    days on market $315,000 Active 354 DOM
  6. 2026-06-14
    days on market $315,000 Active 352 DOM
  7. 2026-06-13
    days on market $315,000 Active 351 DOM
  8. 2026-06-10
    days on market $315,000 Active 349 DOM
  9. 2026-06-09
    days on market $315,000 Active 348 DOM
  10. 2026-06-08
    days on market $315,000 Active 347 DOM
  11. 2026-06-07
    days on market $315,000 Active 346 DOM
  12. 2026-06-05
    days on market $315,000 Active 343 DOM
  13. 2026-06-03
    days on market $315,000 Active 342 DOM
  14. 2026-06-02
    days on market $315,000 Active 341 DOM
  15. 2026-06-01
    days on market $315,000 Active 340 DOM
  16. 2026-05-31
    days on market $315,000 Active 339 DOM
  17. 2026-04-01
    price $315,000 537-char remark
    Show marketing remark (526 chars)

    A beautiful, updated Clayton Villa in the heart of Sun City Hilton Head! This charming 2 bedroom, 2 bath home also features a versatile den - perfect for any office or guest space. Enjoy low maintenance living with the open layout, many updates and more plus a screened in porch for morning coffee or evening relaxation. The home also features a whole-house water filtration system and brand-new HVAC. Whether you are downsizing or seeking a peaceful retreat, 22 Purry Circle offers comfort, convenience, and timeless charm.

  18. 2026-04-01
    price $315,000 526-char remark
    Show marketing remark (526 chars)

    A beautiful, updated Clayton Villa in the heart of Sun City Hilton Head! This charming 2 bedroom, 2 bath home also features a versatile den - perfect for any office or guest space. Enjoy low maintenance living with the open layout, many updates and more plus a screened in porch for morning coffee or evening relaxation. The home also features a whole-house water filtration system and brand-new HVAC. Whether you are downsizing or seeking a peaceful retreat, 22 Purry Circle offers comfort, convenience, and timeless charm.

  19. 2026-03-06
    status Active 526-char remark
    Show marketing remark (537 chars)

    A beautiful, uрdatеd Claуtοn Villa in thе hеart of Sun City Hilton Heаd! Τhis charming 2 bedroom, 2 bath home also features a versatile den - perfect for any office or guest space. Enjoy low maintenance living with the open layout, many updates and more plus a screened in porch for morning coffee or evening relaxation. The home also features a whole-house water filtration system and brand-new HVAC. Whether you are downsizing or seeking a peaceful retreat, 22 Purry Circle offers comfort, convenience, and timeless charm.

  20. 2026-03-06
    status Active 537-char remark
    Show marketing remark (537 chars)

    A beautiful, uрdatеd Claуtοn Villa in thе hеart of Sun City Hilton Heаd! Τhis charming 2 bedroom, 2 bath home also features a versatile den - perfect for any office or guest space. Enjoy low maintenance living with the open layout, many updates and more plus a screened in porch for morning coffee or evening relaxation. The home also features a whole-house water filtration system and brand-new HVAC. Whether you are downsizing or seeking a peaceful retreat, 22 Purry Circle offers comfort, convenience, and timeless charm.

  21. 2026-02-07
    price $318,000 537-char remark
    Show marketing remark (526 chars)

    A beautiful, updated Clayton Villa in the heart of Sun City Hilton Head! This charming 2 bedroom, 2 bath home also features a versatile den - perfect for any office or guest space. Enjoy low maintenance living with the open layout, many updates and more plus a screened in porch for morning coffee or evening relaxation. The home also features a whole-house water filtration system and brand-new HVAC. Whether you are downsizing or seeking a peaceful retreat, 22 Purry Circle offers comfort, convenience, and timeless charm.

  22. 2026-02-07
    price $318,000 526-char remark
    Show marketing remark (526 chars)

    A beautiful, updated Clayton Villa in the heart of Sun City Hilton Head! This charming 2 bedroom, 2 bath home also features a versatile den - perfect for any office or guest space. Enjoy low maintenance living with the open layout, many updates and more plus a screened in porch for morning coffee or evening relaxation. The home also features a whole-house water filtration system and brand-new HVAC. Whether you are downsizing or seeking a peaceful retreat, 22 Purry Circle offers comfort, convenience, and timeless charm.

  23. 2025-12-16
    price $322,500 537-char remark
    Show marketing remark (526 chars)

    A beautiful, updated Clayton Villa in the heart of Sun City Hilton Head! This charming 2 bedroom, 2 bath home also features a versatile den - perfect for any office or guest space. Enjoy low maintenance living with the open layout, many updates and more plus a screened in porch for morning coffee or evening relaxation. The home also features a whole-house water filtration system and brand-new HVAC. Whether you are downsizing or seeking a peaceful retreat, 22 Purry Circle offers comfort, convenience, and timeless charm.

  24. 2025-12-16
    price $322,500 526-char remark
    Show marketing remark (526 chars)

    A beautiful, updated Clayton Villa in the heart of Sun City Hilton Head! This charming 2 bedroom, 2 bath home also features a versatile den - perfect for any office or guest space. Enjoy low maintenance living with the open layout, many updates and more plus a screened in porch for morning coffee or evening relaxation. The home also features a whole-house water filtration system and brand-new HVAC. Whether you are downsizing or seeking a peaceful retreat, 22 Purry Circle offers comfort, convenience, and timeless charm.

  25. 2025-11-11
    price $325,000 537-char remark
    Show marketing remark (526 chars)

    A beautiful, updated Clayton Villa in the heart of Sun City Hilton Head! This charming 2 bedroom, 2 bath home also features a versatile den - perfect for any office or guest space. Enjoy low maintenance living with the open layout, many updates and more plus a screened in porch for morning coffee or evening relaxation. The home also features a whole-house water filtration system and brand-new HVAC. Whether you are downsizing or seeking a peaceful retreat, 22 Purry Circle offers comfort, convenience, and timeless charm.

  26. 2025-11-11
    price $325,000 526-char remark
    Show marketing remark (526 chars)

    A beautiful, updated Clayton Villa in the heart of Sun City Hilton Head! This charming 2 bedroom, 2 bath home also features a versatile den - perfect for any office or guest space. Enjoy low maintenance living with the open layout, many updates and more plus a screened in porch for morning coffee or evening relaxation. The home also features a whole-house water filtration system and brand-new HVAC. Whether you are downsizing or seeking a peaceful retreat, 22 Purry Circle offers comfort, convenience, and timeless charm.

  27. 2025-10-18
    price $328,500 537-char remark
    Show marketing remark (526 chars)

    A beautiful, updated Clayton Villa in the heart of Sun City Hilton Head! This charming 2 bedroom, 2 bath home also features a versatile den - perfect for any office or guest space. Enjoy low maintenance living with the open layout, many updates and more plus a screened in porch for morning coffee or evening relaxation. The home also features a whole-house water filtration system and brand-new HVAC. Whether you are downsizing or seeking a peaceful retreat, 22 Purry Circle offers comfort, convenience, and timeless charm.

  28. 2025-10-18
    price $328,500 526-char remark
    Show marketing remark (526 chars)

    A beautiful, updated Clayton Villa in the heart of Sun City Hilton Head! This charming 2 bedroom, 2 bath home also features a versatile den - perfect for any office or guest space. Enjoy low maintenance living with the open layout, many updates and more plus a screened in porch for morning coffee or evening relaxation. The home also features a whole-house water filtration system and brand-new HVAC. Whether you are downsizing or seeking a peaceful retreat, 22 Purry Circle offers comfort, convenience, and timeless charm.

  29. 2025-08-20
    price $330,000 537-char remark
    Show marketing remark (526 chars)

    A beautiful, updated Clayton Villa in the heart of Sun City Hilton Head! This charming 2 bedroom, 2 bath home also features a versatile den - perfect for any office or guest space. Enjoy low maintenance living with the open layout, many updates and more plus a screened in porch for morning coffee or evening relaxation. The home also features a whole-house water filtration system and brand-new HVAC. Whether you are downsizing or seeking a peaceful retreat, 22 Purry Circle offers comfort, convenience, and timeless charm.

  30. 2025-08-20
    price $330,000 526-char remark
    Show marketing remark (526 chars)

    A beautiful, updated Clayton Villa in the heart of Sun City Hilton Head! This charming 2 bedroom, 2 bath home also features a versatile den - perfect for any office or guest space. Enjoy low maintenance living with the open layout, many updates and more plus a screened in porch for morning coffee or evening relaxation. The home also features a whole-house water filtration system and brand-new HVAC. Whether you are downsizing or seeking a peaceful retreat, 22 Purry Circle offers comfort, convenience, and timeless charm.

  31. 2025-07-29
    price $332,500 537-char remark
    Show marketing remark (526 chars)

    A beautiful, updated Clayton Villa in the heart of Sun City Hilton Head! This charming 2 bedroom, 2 bath home also features a versatile den - perfect for any office or guest space. Enjoy low maintenance living with the open layout, many updates and more plus a screened in porch for morning coffee or evening relaxation. The home also features a whole-house water filtration system and brand-new HVAC. Whether you are downsizing or seeking a peaceful retreat, 22 Purry Circle offers comfort, convenience, and timeless charm.

  32. 2025-07-29
    price $332,500 526-char remark
    Show marketing remark (526 chars)

    A beautiful, updated Clayton Villa in the heart of Sun City Hilton Head! This charming 2 bedroom, 2 bath home also features a versatile den - perfect for any office or guest space. Enjoy low maintenance living with the open layout, many updates and more plus a screened in porch for morning coffee or evening relaxation. The home also features a whole-house water filtration system and brand-new HVAC. Whether you are downsizing or seeking a peaceful retreat, 22 Purry Circle offers comfort, convenience, and timeless charm.

  33. 2025-07-25
    status Active 537-char remark
    Show marketing remark (537 chars)

    A beautiful, uрdatеd Claуtοn Villa in thе hеart of Sun City Hilton Heаd! Τhis charming 2 bedroom, 2 bath home also features a versatile den - perfect for any office or guest space. Enjoy low maintenance living with the open layout, many updates and more plus a screened in porch for morning coffee or evening relaxation. The home also features a whole-house water filtration system and brand-new HVAC. Whether you are downsizing or seeking a peaceful retreat, 22 Purry Circle offers comfort, convenience, and timeless charm.

  34. 2025-07-24
    historical 537-char remark
    Show marketing remark (537 chars)

    A beautiful, uрdatеd Claуtοn Villa in thе hеart of Sun City Hilton Heаd! Τhis charming 2 bedroom, 2 bath home also features a versatile den - perfect for any office or guest space. Enjoy low maintenance living with the open layout, many updates and more plus a screened in porch for morning coffee or evening relaxation. The home also features a whole-house water filtration system and brand-new HVAC. Whether you are downsizing or seeking a peaceful retreat, 22 Purry Circle offers comfort, convenience, and timeless charm.

  35. 2025-06-25
    listed $335,000 Active 537-char remark
    Show marketing remark (526 chars)

    A beautiful, updated Clayton Villa in the heart of Sun City Hilton Head! This charming 2 bedroom, 2 bath home also features a versatile den - perfect for any office or guest space. Enjoy low maintenance living with the open layout, many updates and more plus a screened in porch for morning coffee or evening relaxation. The home also features a whole-house water filtration system and brand-new HVAC. Whether you are downsizing or seeking a peaceful retreat, 22 Purry Circle offers comfort, convenience, and timeless charm.

  36. 2025-06-25
    listed $335,000 Active 526-char remark
    Show marketing remark (526 chars)

    A beautiful, updated Clayton Villa in the heart of Sun City Hilton Head! This charming 2 bedroom, 2 bath home also features a versatile den - perfect for any office or guest space. Enjoy low maintenance living with the open layout, many updates and more plus a screened in porch for morning coffee or evening relaxation. The home also features a whole-house water filtration system and brand-new HVAC. Whether you are downsizing or seeking a peaceful retreat, 22 Purry Circle offers comfort, convenience, and timeless charm.

  37. 2023-04-11
    soldstatus $340,000
  38. 2023-04-06
    soldstatus $340,000 Closed
  39. 2023-02-27
    status Pending
  40. 2023-01-20
    status Active
  41. 2023-01-16
    listed $335,000
  42. 2020-03-10
    soldstatus $206,500
  43. 2020-02-27
    soldstatus $206,500
  44. 2020-01-06
    listed $209,000
  45. 2019-09-13
    soldstatus $195,000
  46. 2019-08-01
    listed $195,000
  47. 2018-03-20
    listed $204,900
  48. 2018-03-20
    listed $204,900
  49. 2017-09-22
    listed $209,900
  50. 2013-04-02
    soldstatus $142,000

ⓘ 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
$1,727 · $144/mo
Projected year-2 tax
$1,796 · $150/mo
Expected delta
+$69/yr (+$6/mo · 4.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 10% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 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
$28,078
− Mortgage interest
−$17,645
− Property taxes
−$1,727
− Insurance
−$1,575
− Repairs & maintenance
−$2,246
− Management
−$2,246
− Depreciation
−$9,164
Taxable loss
−$6,525
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,566
After-tax cash flow
$623/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
Beaufort 01
NCES district ID
4501110
Math proficiency
42% ▼ -8.00%
Reading proficiency
51% ▲ 2.00%
Median HH income
$57,430
Composite
40.56/100
National rank
#3699
State rank
#17 of 80 in SC

Livability — Hardeeville

Score
65/100
State rank
#136
US rank
#13105

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Beaufort County · 163,770 people
City population
11,373
Metro
Hilton Head Island-Bluffton, SC
Population (ZIP)
24,003
Household income
$91,294
Rent vs Own
8.4% rent · 91.6% own
Severe rent burden
268.0

Population outlook (Beaufort County) Hauer SSP2

Today (2025)
211,915 people
By 2030
227,272 · +7.2%
By 2040
253,861 · +19.8%
By 2050
275,126 · +29.8%
By 2075
311,022 · +46.8%
By 2100
321,286 · +51.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Black 4% Hispanic / Latino 4% Two or more races 3% Asian 1%
Common ancestry
Romanian 5% Lithuanian 3% Slovak 2%
Foreign-born
6% · Canada, Vietnam
Languages at home
94% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Beaufort

2024 margin
R (+14.5) · D 42.1% · R 56.6% · Other 1.2%
2008→2024 swing
-3.7pp toward R · 2008: -10.8pp · 2024: -14.5pp
All cycles
2024: R+14.5 2020: R+10.0 2016: R+14.3 2012: R+17.5 2008: R+10.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -27.99%
Current HPI
196.0491
Rent YoY
▲ 9.31%
Metro
Hilton Head Island-Bluffton, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+113.9% since first listed
38 events — show timeline
  • 2026-04-01 Price Changed $315,000 RSMLS
  • 2026-04-01 Price Changed $315,000 LRMLS
  • 2026-03-06 Relisted LRMLS
  • 2026-03-06 Relisted RSMLS
  • 2026-02-07 Price Changed $318,000 RSMLS
  • 2026-02-07 Price Changed $318,000 LRMLS
  • 2025-12-16 Price Changed $322,500 RSMLS
  • 2025-12-16 Price Changed $322,500 LRMLS
  • 2025-11-11 Price Changed $325,000 RSMLS
  • 2025-11-11 Price Changed $325,000 LRMLS
  • 2025-10-18 Price Changed $328,500 RSMLS
  • 2025-10-18 Price Changed $328,500 LRMLS
  • 2025-08-20 Price Changed $330,000 RSMLS
  • 2025-08-20 Price Changed $330,000 LRMLS
  • 2025-07-29 Price Changed $332,500 RSMLS
  • 2025-07-29 Price Changed $332,500 LRMLS
  • 2025-07-25 Relisted RSMLS
  • 2025-07-24 Delisted RSMLS
  • 2025-06-25 Listed $335,000 RSMLS
  • 2025-06-25 Listed $335,000 LRMLS
  • 2023-04-11 Sold (Public Records) $340,000 Public Records
  • 2023-04-06 Sold (MLS) $340,000 RSMLS
  • 2023-02-27 Pending RSMLS
  • 2023-01-20 Relisted RSMLS
  • 2023-01-16 Listed $335,000 RSMLS
  • 2020-03-10 Sold (Public Records) $206,500 Public Records
  • 2020-02-27 Sold (MLS) $206,500 RSMLS
  • 2020-01-06 Listed $209,000 RSMLS
  • 2019-09-13 Sold (MLS) $195,000 RSMLS
  • 2019-08-01 Listed $195,000 RSMLS
  • 2018-03-20 Listed $204,900 RSMLS
  • 2018-03-20 Listed $204,900 LRMLS
  • 2017-09-22 Listed $209,900 RSMLS
  • 2013-04-02 Sold (Public Records) $142,000 Public Records
  • 2013-03-25 Sold (MLS) $142,000 RSMLS
  • 2012-08-29 Listed $149,000 RSMLS
  • 2001-06-05 Sold (Public Records) $153,000 Public Records
  • 1998-06-12 Sold (Public Records) $147,284 Public Records

Property tax history

+9.0%/yr

Latest (2025): $1,727 · -65.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…