22 Purry Cir · Hardeeville, SC
Flood risk 3/10 · Minor
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.1%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 2/10 · Minimal
- Est. fire insurance / yr
- $783 – $1,453
Heat risk 9/10 · Severe
- Hot days now (above 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 8/10 · Major
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- 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?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- -13.3%
- Equity multiple
- 0.50×
- Total profit
- $-43,801
- Equity at exit
- $46,968
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-21days on market $315,000 Active 360 DOM
-
2026-06-18days on market $315,000 Active 357 DOM
-
2026-06-17days on market $315,000 Active 356 DOM
-
2026-06-16days on market $315,000 Active 355 DOM
-
2026-06-15days on market $315,000 Active 354 DOM
-
2026-06-14days on market $315,000 Active 352 DOM
-
2026-06-13days on market $315,000 Active 351 DOM
-
2026-06-10days on market $315,000 Active 349 DOM
-
2026-06-09days on market $315,000 Active 348 DOM
-
2026-06-08days on market $315,000 Active 347 DOM
-
2026-06-07days on market $315,000 Active 346 DOM
-
2026-06-05days on market $315,000 Active 343 DOM
-
2026-06-03days on market $315,000 Active 342 DOM
-
2026-06-02days on market $315,000 Active 341 DOM
-
2026-06-01days on market $315,000 Active 340 DOM
-
2026-05-31days on market $315,000 Active 339 DOM
-
2026-04-01price $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.
-
2026-04-01price $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.
-
2026-03-06status 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.
-
2026-03-06status 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.
-
2026-02-07price $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.
-
2026-02-07price $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.
-
2025-12-16price $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.
-
2025-12-16price $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.
-
2025-11-11price $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.
-
2025-11-11price $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.
-
2025-10-18price $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.
-
2025-10-18price $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.
-
2025-08-20price $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.
-
2025-08-20price $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.
-
2025-07-29price $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.
-
2025-07-29price $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.
-
2025-07-25status 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.
-
2025-07-24historical 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.
-
2025-06-25$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.
-
2025-06-25$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.
-
2023-04-11soldstatus $340,000
-
2023-04-06soldstatus $340,000 Closed
-
2023-02-27status Pending
-
2023-01-20status Active
-
2023-01-16$335,000
-
2020-03-10soldstatus $206,500
-
2020-02-27soldstatus $206,500
-
2020-01-06$209,000
-
2019-09-13soldstatus $195,000
-
2019-08-01$195,000
-
2018-03-20$204,900
-
2018-03-20$204,900
-
2017-09-22$209,900
-
2013-04-02soldstatus $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
- 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
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
- 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 |
|---|---|---|
| Packaging | 1 | $7B |
|
||
Price history
+113.9% since first listed38 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%/yrLatest (2025): $1,727 · -65.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…