CashFlowRE
Sign in Sign up
383 Battery Cir
D Composite 44.65
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).

  • ARV discount +12.6/15.0
  • Cash flow +11.5/30.0
  • Schools +5.4/10.0
  • DSCR +3.4/10.0
  • Livability +3.4/5.0
  • 1% rule +3.2/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$300,000

383 Battery Cir · Lake Wylie, SC 29710
3 bd · 2.5 ba · 2,156 sqft · Townhouse public records · 37 Days on market
Built 2015 2,613 sqft lot Est $338k · 11% under $230/mo HOA · 9% of rent

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

Listing remarks

Welcome home to this charming 3 bedroom, 2.5 bath townhome located in a desirable gated community. This well-designed floor plan features a spacious dining room perfect for gatherings and entertaining, along with an inviting living area filled with natural light. Upstairs, the versatile loft offers the ideal space for a home office, media room, or play area. The single-car garage provides added convenience and storage. Enjoy low-maintenance living with the added privacy and security of a gated neighborhood in a great location close to shopping, dining, and everyday conveniences.

Key facts

  • Gated community
  • Inviting living area
  • Single-car garage

Tags

GATED COMMUNITYSPACIOUS DINING ROOMINVITING LIVING AREAVERSATILE LOFTSINGLE-CAR GARAGELOW-MAINTENANCE LIVING

Property features AI

Finance

  • HOA & community: HOA managed by Red Rock Management; Mandatory HOA dues; HOA dues $230 monthly

Exterior

  • Parking: Attached garage facing front; Driveway fits 2 cars side-by-side; 1-car garage
  • Security: Gated community
  • Utilities: City water; Public sewer
  • Home design: Residential townhouse; Site-built construction; Two levels; Entry level: 1; RD-I zoning
  • Construction: Vinyl exterior; Slab foundation
  • Exterior features: Concrete and paved road access; Publicly maintained road

Interior

  • Kitchen: Dishwasher; Electric range; Refrigerator
  • Bedrooms: 3 bedrooms on the upper level
  • Flooring: Carpet; Linoleum; Wood
  • Bathrooms: 2 full bathrooms; 1 half bathroom on the main level
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: 10 rooms; Entry on main level
  • Laundry & utility: Dedicated laundry 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 3-bed/2.5-bath townhouse listed at $300k.

Deal economics

  • At list price, monthly cash flow is $-98 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $283k (5.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $245k (18.4% below list).
  • Recommended offer: $245k (18.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 2.5% in Lake Wylie — 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 68/100 on livability (#85 in SC) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: cost of living D, amenities F, commute F.
  • York 02 (rural): math 61% / reading 63% proficiency, ranked #2 of 80 in SC (top 2%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Crowders Creek Elementary (math 74% / reading 66%, grade A-, #37 of 597 statewide, top 6%, 1,111 students, 22% FRL) — zoned schools at 22% FRL track the district average.
  • Market conditions: Rents flat; 359 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,550 units permitted in York County in 2024 (350 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($97k/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.
  • York County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($291k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 24% 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 $244,713 (18.4% 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 37 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.82%
Cap rate
5.90%
Cash-on-cash
-1.41%
DSCR
0.94
GRM
10.2

CMA / ARV

ARV (on-the-fly)
$338,492
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
365 Battery Cir 0.05mi 3/2.5 2,156 (0%) 9mo $338,000 $157 90
430 Battery Cir 0.12mi 3/2.5 2,122 (-2%) 12mo $327,500 $154 82
342 Battery Cir 0.12mi 3/2.5 2,047 (-5%) 9mo $339,000 $166 78
435 Battery Cir 0.12mi 3/2.5 2,080 (-4%) 16mo $309,000 $149 75
440 Battery Cir 0.14mi 3/2.5 2,155 (-0%) 23mo $335,000 $155 74
431 Battery Cir 0.11mi 3/2.5 1,902 (-12%) 2mo $315,000 $166 74
373 Battery Cir 0.03mi 4/2.5 (+1) 2,381 (+10%) 16mo $419,000 $176 63

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 · 0.88% rent growth · sell at horizon

5-year hold
IRR
-21.0%
Equity multiple
0.29×
Total profit
$-59,987
Equity at exit
$44,731
10-year hold
IRR
-20.0%
Equity multiple
0.04×
Total profit
$-80,370
Equity at exit
$25,939

Cash invested: $84,000 (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 29710

Rents YoY
0.9%
Active inventory
359
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$2,447 high interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$103 /mo · $1,242/yr
Insurance
$125
HOA
$230
Vacancy / Maint / Mgmt
$514
Net cashflow
$-98

Break-even live

Break-even rent $2,572
Max offer price $282,600
Occupancy floor 99%

Sensitivity live

Price -10% $71 -5% $-14 +0% $-98 +5% $-183 +10% $-268
Rent -10% $-292 -5% $-195 +0% $-98 +5% $-2 +10% $95
Rate -1.0pp $53 -0.5pp $-22 base $-98 +0.5pp $-176 +1.0pp $-255

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
$75,000
Closing costs
$9,000
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1430 Harpers Inlet Dr Clover, SC 3.0 3.0 1700 $2,200 $1.29 8d 1 0.89mi
1001 Wylie Springs Cir Clover, SC 1.0–3.0 1.0–2.0 1251 $1,959 $1.57 2d 20 1.05mi
1257 Pebble Grove Dr Unit 1257 Clover, SC 3.0 2.5 1664 $2,400 $1.44 21d 1 1.12mi
177 Autumn Falls Dr Clover, SC 3.0 2.5 1900 $2,500 $1.32 18d 1 1.14mi
368 Sublime Summer LN Clover, SC 3.0 1.0–2.0 1056 $2,861 $2.71 2d 88 1.29mi
1266 Winding Path Rd Clover, SC 3.0 2.5 1600 $2,199 $1.37 12d 1 1.36mi
435 Castlebury Ct Clover, SC 4.0 3.5 2933 $3,000 $1.02 24d 1 1.44mi

HOA detail

Monthly dues
$230 · $2,760/yr
Likely covers
security

Listing history 16 events

  1. 2026-06-21
    days on market $300,000 Active 37 DOM
  2. 2026-06-18
    days on market $300,000 Active 34 DOM
  3. 2026-06-17
    days on market $300,000 Active 33 DOM
  4. 2026-06-16
    days on market $300,000 Active 32 DOM
  5. 2026-06-15
    days on market $300,000 Active 31 DOM
  6. 2026-06-13
    days on market $300,000 Active 29 DOM
  7. 2026-06-13
    days on market $300,000 Active 28 DOM
  8. 2026-06-09
    days on market $300,000 Active 25 DOM
  9. 2026-06-08
    days on market $300,000 Active 24 DOM
  10. 2026-06-07
    pricedays on market $300,000 Active 23 DOM
  11. 2026-06-04
    days on market $309,900 Active 20 DOM
  12. 2026-06-03
    days on market $309,900 Active 19 DOM
  13. 2026-06-02
    days on market $309,900 Active 18 DOM
  14. 2026-06-01
    days on market $309,900 Active 17 DOM
  15. 2026-05-31
    days on market $309,900 Active 16 DOM
  16. 2026-05-15
    listed $309,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast SC · Resets to sale price

Current annual tax
$1,242 · $103/mo
Projected year-2 tax
$1,710 · $142/mo
Expected delta
+$468/yr (+$39/mo · 37.7%)

ⓘ 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 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 24% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$29,366
− Mortgage interest
−$16,805
− Property taxes
−$1,242
− Insurance
−$1,500
− Repairs & maintenance
−$2,349
− Management
−$2,349
− HOA
−$2,760
− Depreciation
−$8,727
Taxable loss
−$6,367
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,528
After-tax cash flow
$346/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
York 02
NCES district ID
4503840
Math proficiency
61% ▼ -4.00%
Reading proficiency
63% ▲ 3.00%
Median HH income
$60,598
Composite
53.74/100
National rank
#1421
State rank
#2 of 80 in SC

Livability — Lake Wylie

Score
68/100
State rank
#85
US rank
#9884

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
York County · 281,758 people
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
40,595
Household income
$96,563
Rent vs Own
17.2% rent · 82.8% own
Severe rent burden
569.0

Population outlook (York County) Hauer SSP2

Today (2025)
307,757 people
By 2030
335,979 · +9.2%
By 2040
391,378 · +27.2%
By 2050
443,234 · +44.0%
By 2075
557,102 · +81.0%
By 2100
625,837 · +103.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Black 10% Hispanic / Latino 8% Two or more races 7%
Hispanic origin (detail)
Mexican 2% Cuban 1%
Common ancestry
Serbian 4% Slovak 3% Romanian 2%
Foreign-born
4% · Canada, Jamaica
Languages at home
94% English-only · Spanish 4% Other Indo-European 1%

Political lean MEDSL · York

2024 margin
R (+19.1) · D 39.7% · R 58.8% · Other 1.5%
2008→2024 swing
-1.4pp toward R · 2008: -17.7pp · 2024: -19.1pp
All cycles
2024: R+19.1 2020: R+16.5 2016: R+22.1 2012: R+20.5 2008: R+17.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -194.83%
Current HPI
252.3011
Rent YoY
▲ 0.88%
Metro
Charlotte-Concord-Gastonia, NC-SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-15 Listed $309,900 CANOPYMLS as Distributed by MLS Grid

Property tax history

+5.8%/yr

Latest (2025): $1,242 · +11.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…