CashFlowRE
Sign in Sign up
700 Perch Ln
D- Composite 35.5
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 +7.5/30.0
  • Appreciation +6.7/10.0
  • Schools +5.0/10.0
  • ARV discount +4.2/15.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • DSCR +1.6/10.0

$291,620

700 Perch Ln · Santee, SC 29142
3 bd · 2.5 ba · 1,517 sqft · SingleFamily · 109 Days on market
Built 2026 4,791 sqft lot Est $272k · 7% over $43/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Special Interest Rate with Closing Cost Assistance paid for by BuilderWelcome home to 700 Striped Bass Court, where comfort, connection, and Lowcountry living come together in the heart of Center Pointe. From the moment you step inside, you'll feel the inviting energy of the contemporary design and open layout, where the living, dining, and kitchen areas flow seamlessly--creating a bright, lively space that's perfect for everyday moments and easy entertaining. The first floor is designed to bring people together, anchored by a beautiful kitchen that opens naturally to the main living area. With its welcoming layout, breakfast bar, and spacious dining area, it's a place where mornings start

Key facts

  • Contemporary design
  • Beautiful kitchen
  • Open layout

Tags

CONTEMPORARY DESIGNOPEN LAYOUTBEAUTIFUL KITCHENBREAKFAST BARSPACIOUS DINING AREADEEP-WATER ACCESS

Property features AI

Finance

  • HOA & community: Annual association fee of $515

Exterior

  • Parking: 1-car garage; Total parking for 1 vehicle
  • Utilities: Electric service by Dominion Energy; Public sewer/water not specified
  • Home design: Single-family detached residence; Two levels; New construction
  • Construction: Architectural fiberglass roof; Fee simple ownership
  • Exterior features: Pond on the property; Level, wooded lot; Community trash service

Interior

  • Kitchen: Dishwasher; Disposal; Electric range; Microwave
  • Bedrooms: 3 bedrooms; Primary bedroom on upper level with walk-in closet
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2.5 bathrooms
  • Heating & cooling: Central air; Electric heating
  • Interior features: Smooth ceilings; Kitchen island; Eat-in kitchen; Living/dining combo; Pantry
  • Laundry & utility: Laundry room with washer and electric dryer hookups

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 single-family listed at $292k.

Deal economics

  • At list price, monthly cash flow is $-360 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $240k (17.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $215k (26.3% below list).
  • Recommended offer: $215k (26.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 61/100 on livability (#202 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Zoned schools: Elloree Elementary (math 10%, 387 students, 100% FRL).
  • Market conditions: 154 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 87 units permitted in Orangeburg County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $12k of equity ($2k loan paydown + $10k appreciation (3.5% local appreciation)).
  • Orangeburg County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 3, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 109 days — a 9% lower offer ($265k) is reasonable based on typical stale-listing flexibility.
Recommended offer $214,985 (26.3% 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 109 days. Have you received any prior offers? Is the seller open to a 26% 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  8. 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?
  9. 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.
  10. 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.
  11. 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
4.81%
Cash-on-cash
-5.29%
DSCR
0.76
GRM
11.3

CMA / ARV

ARV (on-the-fly)
$271,543
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
612 Perch Ln 0.08mi 3/2.5 1,517 (0%) 3mo $283,900 $187 94
677 Perch Ln 0.07mi 3/2.5 1,517 (0%) 10mo $269,850 $178 88
624 Perch Ln 0.10mi 4/2.0 (+1) 1,482 (-2%) 1mo $262,900 $177 84
657 Perch Ln 0.05mi 4/2.0 (+1) 1,482 (-2%) 10mo $264,850 $179 79
681 Perch Ln 0.08mi 4/2.0 (+1) 1,482 (-2%) 9mo $252,900 $171 78
908 Bream Cir 0.13mi 4/2.0 (+1) 1,482 (-2%) 8mo $262,325 $177 77
740 Striped Bass Ct 0.12mi 4/2.0 (+1) 1,482 (-2%) 9mo $269,850 $182 76
748 Striped Bass Ct 0.13mi 3/2.5 1,360 (-10%) 5mo $265,900 $196 72
904 Bream Cir 0.12mi 3/2.5 1,360 (-10%) 8mo $281,000 $207 70
3 John Fothergill Cir 0.42mi 2/2.0 (-1) 1,518 (+0%) 12mo $192,250 $127 63
5 John Fothergill Cir 0.43mi 2/2.0 (-1) 1,405 (-7%) 10mo $214,500 $153 52
213 Myrtlewood Dr 0.64mi 3/2.0 1,610 (+6%) 10mo $365,000 $227 50

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

Projected returns pro-forma

3.47% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
4.1%
Equity multiple
1.24×
Total profit
$19,638
Equity at exit
$138,969
10-year hold
IRR
7.1%
Equity multiple
2.14×
Total profit
$93,207
Equity at exit
$220,477

Cash invested: $81,654 (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 29142

Home prices YoY
1.8%
Active inventory
154
Price-to-rent
11.3×

Monthly cashflow live

Estimated rent
$2,150 medium interval (Pro) →
Mortgage (P&I)
$1,529
Tax est. 1.5%
$365 /mo · $4,374/yr
Insurance
$122
HOA
$43
Vacancy / Maint / Mgmt
$451
Net cashflow
$-360

Break-even live

Break-even rent $2,605
Max offer price $239,536
Occupancy floor

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
$72,905
Closing costs
$8,749
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
764 Striped Bass Ct Santee, SC 3.0 2.0 1183 $2,000 $1.69 23d 1 0.20mi
208 Trillium Ct Santee, SC 3.0 3.0 1500 $2,100 $1.40 23d 1 1.03mi
127 Ballard Ln Santee, SC 2.0 2.0 1300 $2,999 $2.31 23d 1 1.15mi

HOA detail

Monthly dues
$43 · $516/yr

Listing history 17 events

  1. 2026-06-19
    days on market $291,620 Active 109 DOM
  2. 2026-06-18
    days on market $291,620 Active 108 DOM
  3. 2026-06-17
    days on market $291,620 Active 107 DOM
  4. 2026-06-16
    days on market $291,620 Active 106 DOM
  5. 2026-06-15
    days on market $291,620 Active 105 DOM
  6. 2026-06-14
    days on market $291,620 Active 103 DOM
  7. 2026-06-12
    days on market $291,620 Active 102 DOM
  8. 2026-06-09
    days on market $291,620 Active 99 DOM
  9. 2026-06-08
    days on market $291,620 Active 98 DOM
  10. 2026-06-07
    days on market $291,620 Active 97 DOM
  11. 2026-06-07
    days on market $291,620 Active 96 DOM
  12. 2026-06-04
    days on market $291,620 Active 93 DOM
  13. 2026-06-02
    days on market $291,620 Active 92 DOM
  14. 2026-06-01
    days on market $291,620 Active 91 DOM
  15. 2026-05-31
    days on market $291,620 Active 90 DOM
  16. 2026-05-31
    days on market $291,620 Active 89 DOM
  17. 2026-03-02
    listed $291,620 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
$25,798
− Mortgage interest
−$16,335
− Property taxes
−$4,374
− Insurance
−$1,458
− Repairs & maintenance
−$2,064
− Management
−$2,064
− HOA
−$516
− Depreciation
−$8,483
Taxable loss
−$9,497
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,279
After-tax cash flow
$-2,040/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)

No district data.

Livability — Santee

Score
61/100
State rank
#202
US rank
#17354

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Santee, SC
Population (ZIP)
4,658

Population outlook (Orangeburg County) Hauer SSP2

Today (2025)
82,698 people
By 2030
78,615 · -4.9%
By 2040
69,308 · -16.2%
By 2050
60,629 · -26.7%
By 2075
42,678 · -48.4%
By 2100
28,136 · -66.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (64%)
Race & ethnicity
Black 64% White 31% Asian 3% Hispanic / Latino 2%
Common ancestry
Lithuanian 2% Romanian 2%
Foreign-born
1%
Languages at home
96% English-only · Other Indo-European 2% Spanish 1%

Political lean MEDSL · Orangeburg

2024 margin
Strong D (+24.6) · D 61.8% · R 37.2% · Other 1.1%
2008→2024 swing
-13.5pp toward R · 2008: 38.1pp · 2024: 24.6pp
All cycles
2024: D+24.6 2020: D+33.2 2016: D+37.0 2012: D+43.5 2008: D+38.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.47%
Current HPI
193.5623
Rent YoY
Metro
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
  • 2026-03-02 Listed $291,620 Charleston Trident MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…