CashFlowRE
Sign in Sign up
53 Pleasant Woods Trl
D+ Composite 45.38
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 +11.5/30.0
  • ARV discount +10.4/15.0
  • Livability +4.4/5.0
  • Schools +4.2/10.0
  • 1% rule +4.1/10.0
  • Condition / age +4.0/5.0
  • DSCR +3.4/10.0
  • Rent growth +3.4/5.0
  • Appreciation +0.0/10.0

$231,900

53 Pleasant Woods Trl · Mauldin, SC 29605
3 bd · 2.5 ba · 1,418 sqft · Townhouse · 138 Days on market
Built 2026 Good condition 1,742 sqft lot Est $248k · 7% under $135/mo HOA · 6% of rent ↓ 5% since listing

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

Listing remarks MLS

Check out 53 Pleasant Woods Trail, a beautifully designed townhome featuring three bedrooms, two and a half bathrooms, and a one-car garage. The open-concept layout is perfect for entertaining, ensuring you're always part of the action. Upon entering, you'll be welcomed by a spacious foyer that leads into the living that features a glass door that seamlessly connects the indoors with the patio, enhancing your living experience. The kitchen provides ample storage and looks over the dining room area. A conveniently located half bathroom is situated off the living room. Moving upstairs, you'll find two bedrooms, which share a bathroom complete with a single vanity and tub. The upstairs laundry room is also ideally located for easy access. On the opposite side of the floor, the primary bedroom features privacy and comfort. The en-suite primary bathroom boasts a double vanity and a walk-in shower with glass panels. The spacious walk-in closet is perfect for additional storage. The primary bedroom features a large window, filling the room with extra light. With its smart design, natural lighting, spacious layout, and modern finishes, this townhome is a wonderful place to call home. Pictures are representative.

Key facts

  • Double vanity
  • Spacious foyer
  • Open-concept layout

Tags

OPEN-CONCEPT LAYOUTSPACIOUS FOYERAMPLE STORAGEUPSTAIRS LAUNDRY ROOMEN-SUITE PRIMARY BATHROOMDOUBLE VANITY

Property features AI

Finance

  • Other: Approximate completion date: March 16, 2026
  • HOA & community: Homeowners association present; HOA covers common area insurance and electric, exterior maintenance, lawn maintenance, street lights, bylaws, parking rules, and restrictive covenants; Community amenities include common areas, lighting, pool, some sidewalks, lawn and landscape maintenance

Exterior

  • Parking: Attached garage (1 car) with door opener; Paved concrete driveway
  • Utilities: Public water; Electric water heater; Public sewer; Public garbage pickup; Electric power
  • Home design: Two-story home; Model: Pearson B3; Under construction (approx. year built 2026); Slab foundation; Underground utilities; Level lot (about 1/2 acre)
  • Construction: Built by D.R. Horton; Stone and vinyl siding; Composition shingle roof; Slab foundation; Attic and garage storage space
  • Exterior features: Patio; Tilt-out windows; Vinyl/aluminum trim; Thermal windows; Stone and vinyl siding exterior; Composition shingle roof

Interior

  • Kitchen: Dishwasher; Disposal; Self-cleaning electric oven; Electric oven / stand-alone electric range; Built-in microwave; Pantry closet; Granite countertops
  • Bedrooms: Primary bedroom on 2nd level with double sink, full bath, shower only, and walk-in closet; Bedroom sizes approximately 17 x 11, 11 x 9, and 11 x 10
  • Flooring: Carpet; Luxury vinyl tile/plank
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Forced air electric heating; Central forced electric cooling
  • Interior features: Attic stairs (disappearing); Cable available; Blown ceiling insulation; Granite countertops; Open floor plan; Smoke detector; Walk-in closet; Pantry closet; Pre-wired for smart systems; No fireplace
  • Laundry & utility: Second-floor laundry in a closet-style room; Washer connection; Electric dryer hookup

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 $232k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-76 ($-908/yr) — negative.
  • To cash-flow at today's rent, offer at most $221k (4.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $210k (9.3% below list).
  • Recommended offer: $204k (12.0% below list) — sets the bar for market timing.
  • Cap rate 5.9% vs local median 4.0% in Mauldin — 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 87/100 on livability (#2 in SC, #321 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+.
  • Greenville 01 (suburban): math 44% / reading 54% proficiency, ranked #10 of 80 in SC (top 12%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Robert E. Cashion Elementary (math 39% / reading 37%, grade F, #308 of 597 statewide, top 52%, 899 students, 100% FRL) — zoned schools average 100% FRL vs 42% district-wide (58 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.7%/yr); 410 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); 5,595 units permitted in Greenville County in 2024 (566 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($66k/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 $7k of value loss. Plan a longer hold.
  • Greenville County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 138 days — a 12% lower offer ($204k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
Recommended offer $204,072 (12.0% 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 138 days. Have you received any prior offers? Is the seller open to a 12% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.91%
Cap rate
5.90%
Cash-on-cash
-1.40%
DSCR
0.94
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$248,150
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
342 Chapelwood Way Lot 1143 0.11mi 3/2.5 1,443 (+2%) 16mo $239,900 $166 79
319 Chapelwood Way 0.10mi 3/2.5 1,429 (+1%) 23mo $249,900 $175 75

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 · 3.72% rent growth · sell at horizon

5-year hold
IRR
-17.7%
Equity multiple
0.37×
Total profit
$-40,747
Equity at exit
$34,577
10-year hold
IRR
-8.3%
Equity multiple
0.46×
Total profit
$-34,830
Equity at exit
$20,050

Cash invested: $64,932 (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 29605

Rents YoY
3.7%
Active inventory
410
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,104 medium interval (Pro) →
Mortgage (P&I)
$1,216
Tax est. 1.5%
$290 /mo · $3,478/yr
Insurance
$97
HOA
$135
Vacancy / Maint / Mgmt
$442
Net cashflow
$-76

Break-even live

Break-even rent $2,200
Max offer price $220,952
Occupancy floor 99%

Sensitivity live

Price -10% $85 -5% $4 +0% $-76 +5% $-156 +10% $-236
Rent -10% $-242 -5% $-159 +0% $-76 +5% $7 +10% $91
Rate -1.0pp $41 -0.5pp $-17 base $-76 +0.5pp $-136 +1.0pp $-197

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
$57,975
Closing costs
$6,957
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1 Southern Pine Dr Greenville, SC 3.0–5.0 2.5–3.0 2058 $2,369 $1.15 5d 1 0.59mi
476 Pollyanna Dr Greenville, SC 3.0–4.0 2.0–2.5 1749 $1,875 $1.07 5d 1 0.62mi
132 Portchester Ln Greenville, SC 4.0 2.0 1680 $2,049 $1.22 25d 1 0.75mi
204 Yukon Dr Greenville, SC 3.0 2.0 1344 $1,899 $1.41 5d 1 0.98mi

HOA detail

Monthly dues
$135 · $1,620/yr

Listing history 20 events

  1. 2026-06-22
    days on market $231,900 Active 138 DOM
  2. 2026-06-18
    days on market $231,900 Active 135 DOM
  3. 2026-06-17
    days on market $231,900 Active 134 DOM
  4. 2026-06-16
    days on market $231,900 Active 133 DOM
  5. 2026-06-15
    days on market $231,900 Active 132 DOM
  6. 2026-06-13
    days on market $231,900 Active 130 DOM
  7. 2026-06-13
    days on market $231,900 Active 129 DOM
  8. 2026-06-10
    days on market $231,900 Active 127 DOM
  9. 2026-06-09
    days on market $231,900 Active 126 DOM
  10. 2026-06-08
    days on market $231,900 Active 125 DOM
  11. 2026-06-07
    days on market $231,900 Active 124 DOM
  12. 2026-06-03
    days on market $231,900 Active 120 DOM
  13. 2026-06-03
    days on market $231,900 Active 119 DOM
  14. 2026-06-01
    days on market $231,900 Active 118 DOM
  15. 2026-05-31
    days on market $231,900 Active 117 DOM
  16. 2026-05-04
    price $231,900
  17. 2026-05-02
    price $231,900 1223-char remark
    Show marketing remark (1223 chars)

    Check out 53 Pleasant Woods Trail, a beautifully designed townhome featuring three bedrooms, two and a half bathrooms, and a one-car garage. The open-concept layout is perfect for entertaining, ensuring you're always part of the action. Upon entering, you'll be welcomed by a spacious foyer that leads into the living that features a glass door that seamlessly connects the indoors with the patio, enhancing your living experience. The kitchen provides ample storage and looks over the dining room area. A conveniently located half bathroom is situated off the living room. Moving upstairs, you'll find two bedrooms, which share a bathroom complete with a single vanity and tub. The upstairs laundry room is also ideally located for easy access. On the opposite side of the floor, the primary bedroom features privacy and comfort. The en-suite primary bathroom boasts a double vanity and a walk-in shower with glass panels. The spacious walk-in closet is perfect for additional storage. The primary bedroom features a large window, filling the room with extra light. With its smart design, natural lighting, spacious layout, and modern finishes, this townhome is a wonderful place to call home. Pictures are representative.

  18. 2026-02-14
    listed $234,900 Active 1223-char remark
    Show marketing remark (1223 chars)

    Check out 53 Pleasant Woods Trail, a beautifully designed townhome featuring three bedrooms, two and a half bathrooms, and a one-car garage. The open-concept layout is perfect for entertaining, ensuring you're always part of the action. Upon entering, you'll be welcomed by a spacious foyer that leads into the living that features a glass door that seamlessly connects the indoors with the patio, enhancing your living experience. The kitchen provides ample storage and looks over the dining room area. A conveniently located half bathroom is situated off the living room. Moving upstairs, you'll find two bedrooms, which share a bathroom complete with a single vanity and tub. The upstairs laundry room is also ideally located for easy access. On the opposite side of the floor, the primary bedroom features privacy and comfort. The en-suite primary bathroom boasts a double vanity and a walk-in shower with glass panels. The spacious walk-in closet is perfect for additional storage. The primary bedroom features a large window, filling the room with extra light. With its smart design, natural lighting, spacious layout, and modern finishes, this townhome is a wonderful place to call home. Pictures are representative.

  19. 2026-02-07
    price $234,900
  20. 2026-02-03
    listed $244,990 Active

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$25,245
− Mortgage interest
−$12,990
− Property taxes
−$3,478
− Insurance
−$1,160
− Repairs & maintenance
−$2,020
− Management
−$2,020
− HOA
−$1,620
− Depreciation
−$6,746
Taxable loss
−$4,789
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,149
After-tax cash flow
$241/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.

Condition & rehab AI · 13 photos

Good 80/100 Cosmetic rehab

This townhouse is in good condition with a modern kitchen and well-maintained exterior. It is ready for move-in and would benefit from a fresh coat of paint and cleaning gutters to further enhance its curb appeal and property value.

Value-add opportunities

  • Both Paint exterior siding — Fresh paint can enhance curb appeal and property value.
  • Both Clean gutters — Clean gutters improve drainage and prevent water damage, enhancing property value and reducing maintenance costs.

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior siding — Fresh paint can enhance curb appeal and property value.
  • Both Clean gutters — Clean gutters improve drainage and prevent water damage, enhancing property value and reducing maintenance costs.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Greenville 01
NCES district ID
4502310
Math proficiency
44% ▼ -10.00%
Reading proficiency
54% ▼ -2.00%
Median HH income
$49,596
Composite
41.88/100
National rank
#3370
State rank
#10 of 80 in SC

Livability — Mauldin

Score
87/100
State rank
#2
US rank
#321

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Greenville County · 573,815 people
City population
14,950
Metro
Greenville-Anderson, SC
Population (ZIP)
40,717
Household income
$65,648
Rent vs Own
31.1% rent · 68.9% own
Severe rent burden
978.0

Population outlook (Greenville County) Hauer SSP2

Today (2025)
574,580 people
By 2030
615,615 · +7.1%
By 2040
695,373 · +21.0%
By 2050
769,367 · +33.9%
By 2075
933,296 · +62.4%
By 2100
1,029,196 · +79.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
White 45% Black 32% Hispanic / Latino 17% Two or more races 8%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Slovak 3% Serbian 2% Italian 2%
Foreign-born
9% · Canada, Jamaica
Languages at home
85% English-only · Spanish 13% Other Indo-European 1%

Political lean MEDSL · Greenville

2024 margin
Strong R (+22.2) · D 38.0% · R 60.2% · Other 1.8%
2008→2024 swing
+1.7pp toward D · 2008: -23.9pp · 2024: -22.2pp
All cycles
2024: R+22.2 2020: R+18.2 2016: R+24.7 2012: R+27.8 2008: R+23.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -591.71%
Current HPI
231.6906
Rent YoY
▲ 3.72%
Metro
Greenville-Anderson, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

-5.3% since first listed
5 events — show timeline
  • 2026-05-04 Price Changed $231,900 Greater Greenville MLS
  • 2026-05-02 Price Changed $231,900 Zillow
  • 2026-02-14 Listed $234,900 Zillow
  • 2026-02-07 Price Changed $234,900 Greater Greenville MLS
  • 2026-02-03 Listed $244,990 Greater Greenville MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…