4513 Crimson Pass · Graniteville, SC 29829

$276,000

4 bd · 2.0 ba · 1,776 sqft · SingleFamily · 41 Days on market

Built 2026 Excellent condition 7,405 sqft lot Est $281k · at est. $29/mo HOA · 1% of rent

---

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).

• Appreciation +9.2/10.0
• Cash flow +8.2/30.0
• ARV discount +8.2/15.0
• Condition / age +5.0/5.0
• Schools +3.2/10.0
• Livability +3.0/5.0
• 1% rule +2.7/10.0
• Rent growth +2.5/5.0
• DSCR +2.2/10.0

Listing remarks MLS

FENCE INCLUDED! Highland Hills is an incredible swim community with private neighborhood pool, cabana, streetlights, and sidewalks on both sides of the street coming soon. Highland Hills is conveniently located less than one mile from great schools, and I-20. The Cali features 4 bedrooms, 2 baths, at 1774 HSF. This beautiful home showcases a large open concept layout with gas fireplace in the family room, granite countertops in the Kitchen & large island with walk in pantry. * * SMART home package includes: doorbell camera, smart lock, wi-fi enabled thermostat, an Alexa plus an Echo Dot, 2 in faux blinds *

Key facts

• Gourmet kitchen
• Smart home
• Top-rated schools

Tags

• PRIVATE NEIGHBORHOOD POOL
• GOURMET KITCHEN
• WALK-IN PANTRY
• SMART HOME
• ENERGY-EFFICIENT DESIGN
• TOP-RATED SCHOOLS

Property features AI

Finance

• Other: Subdivision: Highland Hills
• HOA & community: Homeowners association with annual fee of $350 (approximately $29.17/month); Community pool; Playground

Exterior

• Parking: Attached garage (3 garage spaces, total 3 parking spaces); Concrete driveway
• Security: Smoke detector(s)
• Utilities: Public water; Public sewer; Natural gas connected and available; Underground utilities; Water connected; Sewer connected; Cable available
• Home design: Single-family residence; One level / one story; Entry level: 1
• Construction: Brick and fiber cement siding; Composition roof; Slab foundation; New construction
• Exterior features: Front and rear sprinklers; Landscaped yard; Porch; Rear porch; Wood fenced backyard; Paved road frontage; Has a view

Interior

• Kitchen: Range; Dishwasher; Microwave
• Bedrooms: Bedrooms: information not specified
• Flooring: Carpet; Laminate
• Bathrooms: 2 full bathrooms
• Heating & cooling: Forced air heating (natural gas); Central air conditioning
• Interior features: Walk-in closet(s); Kitchen island; Pantry; Eat-in kitchen; Window coverings; Insulated windows; Smoke detector(s)
• Laundry & utility: Washer hookup; Gas water heater; Tankless water heater

What this means for you Summary

Snapshot

• This is a 4-bed/2.0-bath single-family listed at $276k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $-258 ($-3k/yr) — negative.
• To cash-flow at today's rent, offer at most $239k (13.5% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $212k (23.0% below list).
• Recommended offer: $212k (23.0% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 59/100 on livability (#240 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime B+; Watch: amenities F, commute F, employment F.
• Aiken 01 (suburban): math 31% / reading 44% proficiency, ranked #36 of 80 in SC (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Byrd Elementary (math 28% / reading 36%, grade F, #369 of 597 statewide, top 64%, 657 students, 37% FRL); Leavelle Mccampbell Middle (math 19% / reading 32%, grade F, #162 of 229 statewide, top 71%, 650 students, 55% FRL); Midland Valley High (math 31% / reading 83%, grade C, #120 of 196 statewide, top 64%, 1,477 students, 62% FRL) — zoned schools at 51% FRL track the district average.
• Market conditions: 298 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,500 units permitted in Aiken County in 2024 (1,023 in 5+ unit buildings).
• This rent runs 30% of the median local income ($84k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• In year one you build about $25k of equity ($2k loan paydown + $23k appreciation (8.4% local appreciation)).
• Aiken County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• By year 2, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 41 days — a 3% lower offer ($268k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts; this cycle's ask has dropped $30k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Recommended offer $212,461 (23.0% 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 41 days. Have you received any prior offers? Is the seller open to a 23% 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. 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: 0.77% ✗
• Cap rate: 5.17%
• Cash-on-cash: -4.01%
• DSCR: 0.82
• GRM: 10.8

CMA / ARV

• ARV (on-the-fly): $280,608
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
4482 Crimson Pass	0.03mi	4/2.0	1,776 (0%)	2mo	$296,570	$167	97
4459 Crimson Pass	0.03mi	4/2.0	1,776 (0%)	4mo	$301,670	$170	95
4416 Crimson Pass	0.06mi	4/2.0	1,776 (0%)	4mo	$296,570	$167	94
4405 Crimson Pass	0.10mi	4/2.0	1,776 (0%)	6mo	$300,130	$169	90
4436 Crimson Pass	0.05mi	3/2.0 (-1)	1,714 (-4%)	4mo	$282,930	$165	84
2022 Chromite Dr	0.08mi	3/2.5 (-1)	1,663 (-6%)	2mo	$262,175	$158	77
4354 Crimson Pass	0.09mi	3/2.5 (-1)	1,663 (-6%)	3mo	$260,230	$156	76
4276 Crimson Pass	0.11mi	4/2.5	1,929 (+9%)	6mo	$285,470	$148	74
4368 Crimson Pass	0.08mi	4/2.5	1,976 (+11%)	2mo	$285,930	$145	74
4314 Crimson Pass	0.10mi	3/2.5 (-1)	1,663 (-6%)	5mo	$260,230	$156	74
3158 Carmine Ave	0.46mi	4/2.0	1,768 (-0%)	7mo	$265,000	$150	72
6201 Vermilion Loop Rd	0.49mi	4/2.0	1,768 (-0%)	6mo	$270,000	$153	71

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

8.38% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 17.8%
• Equity multiple: 2.35×
• Total profit: $104,064
• Equity at exit: $216,861

10-year hold

• IRR: 16.9%
• Equity multiple: 5.07×
• Total profit: $314,660
• Equity at exit: $437,498

Cash invested: $77,280 (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.

Methodology + full state rankings →

ZIP-level market 29829

• Home prices YoY: 3.0%
• Active inventory: 298
• Price-to-rent: 10.8×

Monthly cashflow live

• Estimated rent: $2,125 high
• Mortgage (P&I): −$1,447
• Tax est. 1.5%: −$345 /mo · $4,140/yr
• Insurance: −$115
• HOA: −$29
• Vacancy / Maint / Mgmt: −$446
• Net cashflow: $-258

Break-even live

Break-even rent $2,451

Max offer price $238,677

Occupancy floor —

Sensitivity live

Price	-10% $-67	-5% $-163	+0% $-258	+5% $-353	+10% $-449
Rent	-10% $-426	-5% $-342	+0% $-258	+5% $-174	+10% $-90
Rate	-1.0pp $-119	-0.5pp $-188	base $-258	+0.5pp $-329	+1.0pp $-402

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: $69,000
• Closing costs: $8,280
• Reserves months: —
• Total cash needed: —

Rent comps 11 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2477 Banyon Cir Graniteville, SC	3.0	2.5	1300	$1,574	$1.21	25d	1	0.70mi
2137 Banyon Cir Graniteville, SC	3.0	2.5	1305	$1,549	$1.19	15d	1	0.71mi
2129 Banyon Cir Graniteville, SC	3.0	2.5	1305	$1,549	$1.19	23d	1	0.71mi
2097 Banyon Cir Graniteville, SC	3.0	2.5	1305	$1,549	$1.19	23d	1	0.73mi
2541 Banyon Cir Graniteville, SC	3.0	2.5	1300	$1,574	$1.21	15d	1	0.73mi
47 Springdale Rd Graniteville, SC	4.0	2.5	1725	$2,090	$1.21	25d	1	0.84mi
43 Springdale Rd Graniteville, SC	4.0	2.5	1725	$2,090	$1.21	15d	1	0.84mi
45 Springdale Rd Graniteville, SC	4.0	2.5	1744	$2,100	$1.20	23d	1	0.84mi
39 Springdale Rd Graniteville, SC	4.0	2.5	1744	$2,100	$1.20	25d	1	0.84mi
934 Quaint Parish Cir Graniteville, SC	3.0	2.5	1435	$1,800	$1.25	25d	1	1.03mi
507 Satinwood Cir Graniteville, SC	3.0–4.0	2.0–2.5	1776	$2,199	$1.24	15d	5	1.13mi

HOA detail

• Monthly dues: $29 · $348/yr
• Likely covers: gasinternetpool

Listing history 33 events

1. 2026-06-21
   days on market $276,000 Active 41 DOM
2. 2026-06-18
   days on market $276,000 Active 38 DOM
3. 2026-06-17
   price $276,000 Active 37 DOM
4. 2026-06-17
   days on market $275,500 Active 37 DOM
5. 2026-06-16
   days on market $275,500 Active 36 DOM
6. 2026-06-15
   days on market $275,500 Active 35 DOM
7. 2026-06-14
   days on market $275,500 Active 33 DOM
8. 2026-06-13
   days on market $275,500 Active 32 DOM
9. 2026-06-10
   days on market $275,500 Active 30 DOM
10. 2026-06-09
    days on market $275,500 Active 29 DOM
11. 2026-06-09
    price $275,500 Active 28 DOM
12. 2026-06-08
    days on market $297,745 Active 28 DOM
13. 2026-06-07
    days on market $297,745 Active 27 DOM
14. 2026-06-03
    days on market $297,745 Active 23 DOM
15. 2026-06-03
    price $297,745 Active 22 DOM
16. 2026-06-02
    days on market $300,745 Active 22 DOM
17. 2026-06-01
    days on market $300,745 Active 21 DOM
18. 2026-05-31
    days on market $300,745 Active 20 DOM
19. 2026-05-30
    days on market $300,745 Active 19 DOM
20. 2026-05-22
    price $300,745
21. 2026-05-21
    price $297,745

    Show marketing remark (620 chars)

    FENCE INCLUDED! Highland Hills is an incredible swim community with private neighborhood pool, cabana, streetlights, and sidewalks on both sides of the street coming soon. Highland Hills is conveniently located less than one mile from great schools, and I-20. The Cali features 4 bedrooms, 2 baths, at 1774 HSF. This beautiful home showcases a large open concept layout with gas fireplace in the family room, granite countertops in the Kitchen & large island with walk in pantry. * * SMART home package includes: doorbell camera, smart lock, wi-fi enabled thermostat, an Alexa plus an Echo Dot, 2 in faux blinds *

22. 2026-05-21
    price $297,745 620-char remark

    Show marketing remark (620 chars)

    FENCE INCLUDED! Highland Hills is an incredible swim community with private neighborhood pool, cabana, streetlights, and sidewalks on both sides of the street coming soon. Highland Hills is conveniently located less than one mile from great schools, and I-20. The Cali features 4 bedrooms, 2 baths, at 1774 HSF. This beautiful home showcases a large open concept layout with gas fireplace in the family room, granite countertops in the Kitchen & large island with walk in pantry. * * SMART home package includes: doorbell camera, smart lock, wi-fi enabled thermostat, an Alexa plus an Echo Dot, 2 in faux blinds *

23. 2026-05-19
    price $296,570 620-char remark

    Show marketing remark (620 chars)

    FENCE INCLUDED! Highland Hills is an incredible swim community with private neighborhood pool, cabana, streetlights, and sidewalks on both sides of the street coming soon. Highland Hills is conveniently located less than one mile from great schools, and I-20. The Cali features 4 bedrooms, 2 baths, at 1774 HSF. This beautiful home showcases a large open concept layout with gas fireplace in the family room, granite countertops in the Kitchen & large island with walk in pantry. * * SMART home package includes: doorbell camera, smart lock, wi-fi enabled thermostat, an Alexa plus an Echo Dot, 2 in faux blinds *

24. 2026-05-12
    price $298,570
25. 2026-05-11
    historical
26. 2026-05-07
    price $297,570
27. 2026-04-15
    price $296,670 620-char remark

    Show marketing remark (620 chars)

    FENCE INCLUDED! Highland Hills is an incredible swim community with private neighborhood pool, cabana, streetlights, and sidewalks on both sides of the street coming soon. Highland Hills is conveniently located less than one mile from great schools, and I-20. The Cali features 4 bedrooms, 2 baths, at 1774 HSF. This beautiful home showcases a large open concept layout with gas fireplace in the family room, granite countertops in the Kitchen & large island with walk in pantry. * * SMART home package includes: doorbell camera, smart lock, wi-fi enabled thermostat, an Alexa plus an Echo Dot, 2 in faux blinds *

28. 2026-04-15
    price $296,570

    Show marketing remark (620 chars)

    FENCE INCLUDED! Highland Hills is an incredible swim community with private neighborhood pool, cabana, streetlights, and sidewalks on both sides of the street coming soon. Highland Hills is conveniently located less than one mile from great schools, and I-20. The Cali features 4 bedrooms, 2 baths, at 1774 HSF. This beautiful home showcases a large open concept layout with gas fireplace in the family room, granite countertops in the Kitchen & large island with walk in pantry. * * SMART home package includes: doorbell camera, smart lock, wi-fi enabled thermostat, an Alexa plus an Echo Dot, 2 in faux blinds *

29. 2026-03-31
    price $296,570 620-char remark

    Show marketing remark (620 chars)

    FENCE INCLUDED! Highland Hills is an incredible swim community with private neighborhood pool, cabana, streetlights, and sidewalks on both sides of the street coming soon. Highland Hills is conveniently located less than one mile from great schools, and I-20. The Cali features 4 bedrooms, 2 baths, at 1774 HSF. This beautiful home showcases a large open concept layout with gas fireplace in the family room, granite countertops in the Kitchen & large island with walk in pantry. * * SMART home package includes: doorbell camera, smart lock, wi-fi enabled thermostat, an Alexa plus an Echo Dot, 2 in faux blinds *

30. 2026-02-05
    listed $305,570 Active
31. 2026-02-02
    listed $305,570 Active 620-char remark

    Show marketing remark (620 chars)

    FENCE INCLUDED! Highland Hills is an incredible swim community with private neighborhood pool, cabana, streetlights, and sidewalks on both sides of the street coming soon. Highland Hills is conveniently located less than one mile from great schools, and I-20. The Cali features 4 bedrooms, 2 baths, at 1774 HSF. This beautiful home showcases a large open concept layout with gas fireplace in the family room, granite countertops in the Kitchen & large island with walk in pantry. * * SMART home package includes: doorbell camera, smart lock, wi-fi enabled thermostat, an Alexa plus an Echo Dot, 2 in faux blinds *

32. 2026-02-02
    listed $305,570 Active

    Show marketing remark (620 chars)

    FENCE INCLUDED! Highland Hills is an incredible swim community with private neighborhood pool, cabana, streetlights, and sidewalks on both sides of the street coming soon. Highland Hills is conveniently located less than one mile from great schools, and I-20. The Cali features 4 bedrooms, 2 baths, at 1774 HSF. This beautiful home showcases a large open concept layout with gas fireplace in the family room, granite countertops in the Kitchen & large island with walk in pantry. * * SMART home package includes: doorbell camera, smart lock, wi-fi enabled thermostat, an Alexa plus an Echo Dot, 2 in faux blinds *

33. 2026-02-02
    listed $297,570 Active

    Show marketing remark (620 chars)

    FENCE INCLUDED! Highland Hills is an incredible swim community with private neighborhood pool, cabana, streetlights, and sidewalks on both sides of the street coming soon. Highland Hills is conveniently located less than one mile from great schools, and I-20. The Cali features 4 bedrooms, 2 baths, at 1774 HSF. This beautiful home showcases a large open concept layout with gas fireplace in the family room, granite countertops in the Kitchen & large island with walk in pantry. * * SMART home package includes: doorbell camera, smart lock, wi-fi enabled thermostat, an Alexa plus an Echo Dot, 2 in faux blinds *

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

Taxation est. · year 1

• Rental income: $25,495
• − Mortgage interest: −$15,460
• − Property taxes: −$4,140
• − Insurance: −$1,380
• − Repairs & maintenance: −$2,040
• − Management: −$2,040
• − HOA: −$348
• − Depreciation: −$8,029
• Taxable loss: −$7,941
• Est. tax savings @ 24.0%: +$1,906
• After-tax cash flow: $-1,189/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 · 3 photos

Excellent 100/100 None rehab

This move-in-ready home in Highland Hills offers a spacious, well-maintained interior with modern amenities and a beautiful exterior. It is in excellent condition with no visible repairs needed.

Value-add opportunities

• Both Landscaping improvements — Enhances curb appeal and adds value
• Both Smart home package — Increases home's modern appeal and convenience

Renovation cost estimate screening

Value-add ROI direction

• Both Landscaping improvements — Enhances curb appeal and adds value ↑
• Both Smart home package — Increases home's modern appeal and convenience ↑

ⓘ 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: Aiken 01
• NCES district ID: 4500720
• Math proficiency: 31% ▼ -11.00%
• Reading proficiency: 44% ▼ -1.00%
• Median HH income: $45,081
• Composite: 31.91/100
• National rank: #5857
• State rank: #36 of 80 in SC

Livability — Graniteville

• Score: 59/100
• State rank: #240
• US rank: #19924

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Aiken County · 116,534 people
• City population: 931
• Metro: Augusta-Richmond County, GA-SC
• Population (ZIP): 12,385
• Household income: $84,228
• Rent vs Own: 18.3% rent · 81.7% own
• Severe rent burden: 213.0

Population outlook (Aiken County) Hauer SSP2

• Today (2025): 178,003 people
• By 2030: 182,876 · +2.7%
• By 2040: 189,970 · +6.7%
• By 2050: 193,840 · +8.9%
• By 2075: 199,453 · +12.1%
• By 2100: 192,403 · +8.1%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.58)
• Race & ethnicity: White 59% Black 26% Hispanic / Latino 12% Two or more races 9% Asian 1%
• Hispanic origin (detail): Mexican 8% Puerto Rican 1%
• Common ancestry: Italian 2% Swedish 2% Slovak 1%
• Foreign-born: 6% · Canada
• Languages at home: 89% English-only · Spanish 10% Other Indo-European 1%

Political lean MEDSL · Aiken

• 2024 margin: Strong R (+25.9) · D 36.4% · R 62.2% · Other 1.4%
• 2008→2024 swing: -1.9pp toward R · 2008: -24.0pp · 2024: -25.9pp
• All cycles: 2024: R+25.9 2020: R+22.7 2016: R+27.5 2012: R+26.0 2008: R+24.0

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 8.38%
• Current HPI: 286.4155
• Rent YoY: —
• Metro: Augusta-Richmond County, GA-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

+1.1% since first listed

14 events — show timeline

• 2026-05-22 Price Changed $300,745 Hive MLS
• 2026-05-21 Price Changed $297,745 Hive MLS
• 2026-05-21 Price Changed $297,745 AMLS
• 2026-05-19 Price Changed $296,570 AMLS
• 2026-05-12 Price Changed $298,570 Hive MLS
• 2026-05-11 Listing Removed — Hive MLS
• 2026-05-07 Price Changed $297,570 Hive MLS
• 2026-04-15 Price Changed $296,670 AMLS
• 2026-04-15 Price Changed $296,570 Hive MLS
• 2026-03-31 Price Changed $296,570 AMLS
• 2026-02-05 Listed $305,570 Zillow
• 2026-02-02 Listed $305,570 AMLS
• 2026-02-02 Listed $305,570 Hive MLS
• 2026-02-02 Listed $297,570 Hive MLS