CashFlowRE
Sign in Sign up
1337 Lily Dr
D+ Composite 47.57
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 +14.3/30.0
  • Appreciation +6.5/10.0
  • ARV discount +6.1/15.0
  • 1% rule +4.4/10.0
  • DSCR +4.3/10.0
  • Condition / age +4.0/5.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Schools +2.3/10.0

$314,740

1337 Lily Dr · Richburg, SC 29729
3 bd · 2.0 ba · 1,497 sqft · SingleFamily · 91 Days on market
Built 2026 Good condition 6,098 sqft lot Est $305k · at est. $100/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come see 1337 Lily Drive in Richburg, South Carolina! The Freeport is one of our spacious, single-story ranch plans featured at Stanton in Richburg, South Carolina. It is designed with open-concept living in mind. This home features three bedrooms, two bathrooms, a study, and a two-car garage. Upon entering the home, you'll be greeted by a foyer that leads directly into the heart of the home. This open plan features a spacious family room open to the modern kitchen. The kitchen is equipped with a pantry, stainless steel appliances, and a large island with a breakfast bar, making it perfect for dining and casual entertaining. The Freeport also features a luxurious primary suite, complete with a large walk-in closet and a primary bathroom with dual vanities, Garden tub, and a spacious shower. The additional two bedrooms and secondary bathroom are located at the opposite end of the home, providing optimal privacy for you and your guests. A flex room can also be used as a home office. In the rear of the home is an outdoor patio that is perfect for outdoor entertaining. With its thoughtful design, the Freeport is the perfect place to call home. Pictures are representative.

Key facts

  • Luxury amenities
  • Modern kitchen
  • Open-concept living

Tags

LUXURY AMENITIESVARIETY OF FLOOR PLANSPROXIMITY TO 1-77OPEN-CONCEPT LIVINGSPACIOUS FAMILY ROOMMODERN KITCHEN

Property features AI

Finance

  • Other: Development status: Proposed; Zoning: R4; Architectural review restriction
  • HOA & community: Mandatory HOA with quarterly dues (approx. $300); Community amenities: outdoor pool, cabana, playground, sidewalks, street lights, pond; Pets allowed

Exterior

  • Parking: Attached front-facing garage with garage door opener; 2-car garage (approx. 427 sq ft); Driveway
  • Security: Carbon monoxide detector(s); Smoke detector(s)
  • Utilities: City water; Public sewer; Cable available; Wired internet available; Underground power lines and utilities
  • Home design: Single-family residence; One level; Proposed / new construction (model: Freeport F)
  • Construction: Site-built; Partial brick and fiber cement exterior; Fiberglass roof; Slab foundation; New construction (builder: D.R. Horton, proposed completion Aug 2026)
  • Exterior features: Concrete and paved roads; Private maintained road; Street lights; Sidewalks; Pond

Interior

  • Kitchen: Dishwasher; Disposal; Electric oven; Microwave; Plumbed for ice maker
  • Bedrooms: 3 bedrooms (all on the main level)
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating (zoned); Central air with dual and zoned cooling
  • Interior features: Open floorplan; Pantry; Kitchen island; Walk-in closet(s); 5 total rooms; Electric fireplace in family room; Carbon monoxide and smoke detectors
  • Laundry & utility: Laundry room (upper level) with electric dryer hookup; Electric water heater

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/2.0-bath single-family listed at $315k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $55 ($663/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $295k (6.3% below list).
  • Recommended offer: $286k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#182 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D+, health & safety D+, amenities F.
  • Chester 01 (rural): math 23% / reading 34% proficiency, ranked #59 of 80 in SC (top 74%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Lewisville Elementary (math 47% / reading 42%, grade F, #226 of 597 statewide, top 40%, 510 students, 100% FRL); Lewisville High (math 44% / reading 87%, grade B, #83 of 196 statewide, top 43%, 416 students, 100% FRL) — zoned schools average 100% FRL vs 64% district-wide (36 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 55% at this address vs 28% district-wide (+27 pts) — the actual schools serving this property are materially stronger than the Chester 01 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 81 active listings in the ZIP; 269 units permitted in Chester County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $12k of equity ($2k loan paydown + $9k appreciation (3.0% local appreciation)).
  • Chester County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $88k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$39k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 91 days — a 9% lower offer ($286k) 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% 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 $286,413 (9.0% below list)

Questions for the listing agent

  1. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is D 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?
  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
0.94%
Cap rate
6.50%
Cash-on-cash
0.75%
DSCR
1.03
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$305,388
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1236 Lavender Dr 0.06mi 3/2.0 1,497 (0%) 1mo $295,000 $197 96
1231 Lavender Dr 0.11mi 3/2.0 1,343 (-10%) 3mo $288,000 $214 76
1104 Elyan St 0.67mi 3/2.0 1,552 (+4%) 2mo $325,900 $210 61
1120 Elyan St 0.64mi 3/2.0 1,552 (+4%) 4mo $313,900 $202 60
1115 Elyan St 0.67mi 3/2.0 1,552 (+4%) 3mo $315,900 $204 60
1109 Elyan St 0.69mi 3/2.0 1,552 (+4%) 4mo $315,900 $204 59
620 Lamorak Pl 0.60mi 3/2.0 1,335 (-11%) 4mo $270,000 $202 50
703 Lamorak Pl 0.63mi 3/2.0 1,316 (-12%) 2mo $292,900 $223 49
1111 Elyan St 0.68mi 3/2.0 1,316 (-12%) 2mo $294,900 $224 46
1116 Elyan St 0.64mi 3/2.0 1,316 (-12%) 4mo $292,900 $223 46
1106 Elyan St 0.66mi 3/2.5 1,700 (+14%) 0mo $327,900 $193 44
701 Lamorak Pl 0.63mi 3/2.5 1,700 (+14%) 2mo $323,900 $191 44

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

Projected returns pro-forma

2.99% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
8.2%
Equity multiple
1.47×
Total profit
$41,430
Equity at exit
$141,404
10-year hold
IRR
10.8%
Equity multiple
2.62×
Total profit
$142,887
Equity at exit
$217,829

Cash invested: $88,127 (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 29729

Home prices YoY
1.4%
Active inventory
81
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$2,950 medium interval (Pro) →
Mortgage (P&I)
$1,651
Tax est. 1.5%
$393 /mo · $4,721/yr
Insurance
$131
HOA
$100
Vacancy / Maint / Mgmt
$619
Net cashflow
$55

Break-even live

Break-even rent $2,880
Max offer price $314,740
Occupancy floor 93%

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
$78,685
Closing costs
$9,442
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.

HOA detail

Monthly dues
$100 · $1,200/yr

Listing history 17 events

  1. 2026-06-18
    days on market $314,740 Active 91 DOM
  2. 2026-06-17
    days on market $314,740 Active 90 DOM
  3. 2026-06-16
    days on market $314,740 Active 89 DOM
  4. 2026-06-15
    days on market $314,740 Active 88 DOM
  5. 2026-06-13
    days on market $314,740 Active 86 DOM
  6. 2026-06-09
    days on market $314,740 Active 82 DOM
  7. 2026-06-08
    days on market $314,740 Active 81 DOM
  8. 2026-06-07
    days on market $314,740 Active 80 DOM
  9. 2026-06-04
    days on market $314,740 Active 77 DOM
  10. 2026-06-03
    days on market $314,740 Active 76 DOM
  11. 2026-06-02
    days on market $314,740 Active 75 DOM
  12. 2026-06-01
    days on market $314,740 Active 74 DOM
  13. 2026-05-31
    days on market $314,740 Active 73 DOM
  14. 2026-03-26
    price $314,740 1187-char remark
    Show marketing remark (1187 chars)

    Come see 1337 Lily Drive in Richburg, South Carolina! The Freeport is one of our spacious, single-story ranch plans featured at Stanton in Richburg, South Carolina. It is designed with open-concept living in mind. This home features three bedrooms, two bathrooms, a study, and a two-car garage. Upon entering the home, you'll be greeted by a foyer that leads directly into the heart of the home. This open plan features a spacious family room open to the modern kitchen. The kitchen is equipped with a pantry, stainless steel appliances, and a large island with a breakfast bar, making it perfect for dining and casual entertaining. The Freeport also features a luxurious primary suite, complete with a large walk-in closet and a primary bathroom with dual vanities, Garden tub, and a spacious shower. The additional two bedrooms and secondary bathroom are located at the opposite end of the home, providing optimal privacy for you and your guests. A flex room can also be used as a home office. In the rear of the home is an outdoor patio that is perfect for outdoor entertaining. With its thoughtful design, the Freeport is the perfect place to call home. Pictures are representative.

  15. 2026-03-24
    price $314,740
  16. 2026-03-22
    listed $310,990 Active 1187-char remark
    Show marketing remark (1187 chars)

    Come see 1337 Lily Drive in Richburg, South Carolina! The Freeport is one of our spacious, single-story ranch plans featured at Stanton in Richburg, South Carolina. It is designed with open-concept living in mind. This home features three bedrooms, two bathrooms, a study, and a two-car garage. Upon entering the home, you'll be greeted by a foyer that leads directly into the heart of the home. This open plan features a spacious family room open to the modern kitchen. The kitchen is equipped with a pantry, stainless steel appliances, and a large island with a breakfast bar, making it perfect for dining and casual entertaining. The Freeport also features a luxurious primary suite, complete with a large walk-in closet and a primary bathroom with dual vanities, Garden tub, and a spacious shower. The additional two bedrooms and secondary bathroom are located at the opposite end of the home, providing optimal privacy for you and your guests. A flex room can also be used as a home office. In the rear of the home is an outdoor patio that is perfect for outdoor entertaining. With its thoughtful design, the Freeport is the perfect place to call home. Pictures are representative.

  17. 2026-03-19
    listed $310,990 Active

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 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
$35,398
− Mortgage interest
−$17,630
− Property taxes
−$4,721
− Insurance
−$1,574
− Repairs & maintenance
−$2,832
− Management
−$2,832
− HOA
−$1,200
− Depreciation
−$9,156
Taxable loss
−$4,547
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,091
After-tax cash flow
$1,754/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 · 12 photos

Good 80/100 Cosmetic rehab

This single-family home in Richburg, SC is in good condition with modern amenities and a spacious layout. It is move-in ready with minimal maintenance required.

Value-add opportunities

  • Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both Add smart home features — Improves convenience and adds modern appeal

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both Add smart home features — Improves convenience and adds modern appeal

ⓘ 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
Chester 01
NCES district ID
4501530
Math proficiency
23% ▼ -6.00%
Reading proficiency
34% ▬ 0.00%
Median HH income
$34,041
Composite
23.39/100
National rank
#7902
State rank
#59 of 80 in SC

Livability — Richburg

Score
63/100
State rank
#182
US rank
#15927

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
2,313

Population outlook (Chester County) Hauer SSP2

Today (2025)
30,121 people
By 2030
28,700 · -4.7%
By 2040
25,784 · -14.4%
By 2050
23,001 · -23.6%
By 2075
17,770 · -41.0%
By 2100
13,584 · -54.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 60% Black 26% Two or more races 12% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5%
Common ancestry
Danish 2% Serbian 2% Lithuanian 2%
Foreign-born
2% · Canada, Guatemala
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Chester

2024 margin
R (+17.2) · D 40.8% · R 58.0% · Other 1.1%
2008→2024 swing
-25.5pp toward R · 2008: 8.3pp · 2024: -17.2pp
All cycles
2024: R+17.2 2020: R+10.9 2016: R+4.8 2012: D+10.5 2008: D+8.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.99%
Current HPI
210.6518
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

+1.2% since first listed
4 events — show timeline
  • 2026-03-26 Price Changed $314,740 Zillow
  • 2026-03-24 Price Changed $314,740 CANOPYMLS as Distributed by MLS Grid
  • 2026-03-22 Listed $310,990 Zillow
  • 2026-03-19 Listed $310,990 CANOPYMLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…