516 Crimson Pointe Dr · Hardeeville, SC 29927

$346,630

5 bd · 2.5 ba · 2,345 sqft · SingleFamily · 15 Days on market

Built 2026 Good condition 5,227 sqft lot Est $373k · 7% under

---

Why this score? — see what drove the C- 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 +12.4/30.0
• ARV discount +10.7/15.0
• Appreciation +10.0/10.0
• Condition / age +4.0/5.0
• DSCR +3.7/10.0
• 1% rule +3.5/10.0
• Livability +3.2/5.0
• Rent growth +2.1/5.0
• Schools +1.4/10.0

Listing remarks

HOA CORRΕCTΙOΝ, Τhe HOΑ duеs are populating incοrrеctly. We are working with Cotality on this issue and should be resolved soon. The HOA monthly dues for the Single-Family homes are $189 a month and the Townhomes are $300 a month. This includes Internet and Irrigation. The Columbia is an open floorplan with a master on the first floor. The kitchen is accented with a large center island with plenty of counter space. The cabinets are white with beautiful granite counters. The family room is spacious and overlooks the backyard space with a covered porch. The master overlooks the backyard with access to the main space of the home. The upstairs loft is spacious

Key facts

• Covered porch
• Large center island
• White cabinets

Tags

• OPEN FLOORPLAN
• LARGE CENTER ISLAND
• WHITE CABINETS
• GRANITE COUNTERS
• SPACIOUS FAMILY ROOM
• COVERED PORCH

Property features AI

Finance

• HOA & community: Community clubhouse; Fitness center; Gas available; Playground; Pickleball courts; Pool; RV/boat storage

Exterior

• Parking: Attached 2-car garage
• Security: Fire alarm
• Utilities: Public water; Gray water system; Water heater (green feature); Radiant attic barrier
• Home design: 2-story home; Under construction; Faces west; Builder model: Columbia
• Construction: Vinyl siding; Asphalt roof
• Exterior features: Rear porch; Porch; Sprinkler/irrigation; Community pool

Interior

• Kitchen: Dishwasher; Disposal; Gas range; Microwave; Pantry; Tankless water heater
• Bedrooms: Primary bedroom on the main level
• Flooring: Carpet; Vinyl
• Bathrooms: 2 full bathrooms; 1 half bathroom
• Heating & cooling: Central heating (gas); Central air (electric)
• Interior features: Main level primary suite; Smooth ceilings; Smart thermostat; Unfinished walls; Wired for data; Loft; Pantry; Insulated windows; Tinted windows; Unfurnished
• Laundry & utility: Laundry room; Utility room

What this means for you Summary

Snapshot

• This is a 5-bed/2.5-bath single-family listed at $347k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-481 ($-6k/yr) — negative.
• To cash-flow at today's rent, offer at most $277k (20.1% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $296k (14.5% below list).
• Recommended offer: $277k (20.1% below list) — sets the bar for cash-flow.
• Cap rate 6.1% vs local median 3.6% in Hardeeville — 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 65/100 on livability (#136 in SC) — a middle-class / working-renter tenant base. Strengths: health & safety A+, crime B+, housing B+; Watch: schools F, amenities F, commute F.
• Jasper 01 (rural): math 12% / reading 22% proficiency, ranked #77 of 80 in SC (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: Rents soft (-1.7%/yr); 503 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,385 units permitted in Jasper County in 2024 (0 in 5+ unit buildings).
• At $2,963/mo this rent would consume 49% of the median local household income ($73k/yr) (locally 337% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• In year one you build about $37k of equity ($2k loan paydown + $35k appreciation (10.0% local appreciation)).
• Jasper County population projected at +46% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 2, paydown + projected appreciation supports a ~$60k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 15 days — a 2% lower offer ($341k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: flood insurance adds $427/mo.
• Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 98% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $276,972 (20.1% 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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?
5. 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.
6. 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.
7. 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: 0.85% ✗
• Cap rate: 6.10%
• Cash-on-cash: -0.68%
• DSCR: 0.97
• GRM: 9.7

CMA / ARV

• ARV (on-the-fly): $372,855
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
796 Crimson Pointe	0.12mi	5/2.5	2,359 (+1%)	1mo	$373,918	$159	92
796 Crimson Pointe Dr	0.12mi	5/2.5	2,359 (+1%)	1mo	$373,918	$159	92
833 Sweetbay	0.19mi	5/2.5	2,345 (0%)	1mo	$349,661	$149	90
20 Redfish Way	0.21mi	5/2.5	2,345 (0%)	1mo	$346,961	$148	90
765 Sweetbay Dr	0.22mi	5/2.5	2,345 (0%)	2mo	$358,161	$153	88
569 Sweetbay Dr	0.27mi	5/2.5	2,359 (+1%)	3mo	$343,698	$146	84
504 Dreher Dr	0.38mi	4/3.0 (-1)	2,500 (+7%)	0mo	$394,990	$158	64
392 Dreher Dr	0.36mi	4/2.5 (-1)	2,181 (-7%)	4mo	$374,990	$172	63
467 Dreher Dr	0.40mi	4/3.0 (-1)	2,500 (+7%)	1mo	$386,990	$155	63
485 Dreher Dr	0.40mi	4/2.5 (-1)	2,181 (-7%)	3mo	$410,000	$188	62
410 Dreher Dr	0.37mi	4/3.0 (-1)	2,500 (+7%)	3mo	$419,990	$168	62
398 Givhans Loop	0.49mi	4/3.0 (-1)	2,500 (+7%)	4mo	$430,000	$172	56

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

Projected returns pro-forma

10.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: 19.1%
• Equity multiple: 2.54×
• Total profit: $149,748
• Equity at exit: $312,272

10-year hold

• IRR: 17.0%
• Equity multiple: 5.64×
• Total profit: $450,157
• Equity at exit: $673,426

Cash invested: $97,056 (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 29927

• Home prices YoY: 18.8%
• Rents YoY: -1.7%
• Active inventory: 503
• Price-to-rent: 9.7×

Monthly cashflow live

• Estimated rent: $2,963 medium
• Mortgage (P&I): −$1,818
• Tax est. 1.5%: −$433 /mo · $5,199/yr
• Insurance: −$144
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$622
• Net cashflow: $-481

Break-even live

Break-even rent $3,572

Max offer price $276,972

Occupancy floor —

Sensitivity live

Price	-10% $-242	-5% $-362	+0% $-481	+5% $-601	+10% $-721
Rent	-10% $-715	-5% $-598	+0% $-481	+5% $-364	+10% $-247
Rate	-1.0pp $-307	-0.5pp $-393	base $-481	+0.5pp $-571	+1.0pp $-663

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: $86,658
• Closing costs: $10,399
• Reserves months: —
• Total cash needed: —

Rent comps 2 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
183 Black Diamond Ln Hardeeville, SC	4.0	2.5	2524	$3,000	$1.19	14d	1	0.18mi
198 Dreher Dr Hardeeville, SC	4.0	3.0	2500	$2,900	$1.16	21d	1	0.32mi

Listing history 7 events

1. 2026-06-03
   status $346,630 Pending 15 DOM
2. 2026-06-02
   days on market $346,630 Active 15 DOM
3. 2026-06-01
   days on market $346,630 Active 14 DOM
4. 2026-05-31
   days on market $346,630 Active 13 DOM
5. 2026-05-30
   days on market $346,630 Active 12 DOM
6. 2026-05-22
   status Pending
7. 2026-05-15
   listed $346,630 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 AE · 0% chance over 30 yrs
• 🔥 Wildfire 6/10 Major
• 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 18 d/yr by 30 yrs out
• 💨 Wind 8/10 Severe 98% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 by 30 yrs out

Taxation est. · year 1

• Rental income: $35,554
• − Mortgage interest: −$19,417
• − Property taxes: −$5,199
• − Insurance: −$6,852
• − Repairs & maintenance: −$2,844
• − Management: −$2,844
• − Depreciation: −$10,084
• Taxable loss: −$11,686
• Est. tax savings @ 24.0%: +$2,805
• After-tax cash flow: $-2,972/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 None rehab

This home is in excellent condition with a good layout and modern finishes. It is move-in ready and has the potential for further value increases through minor updates.

Value-add opportunities

• Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
• Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract potential buyers/tenants.
• Both Adding smart home features — Smart home features can increase the home's value and appeal to tech-savvy buyers/tenants.
• Both Upgrading the kitchen appliances — Upgrading to more modern or energy-efficient appliances can increase the home's value and appeal to buyers/tenants.
• Both Upgrading the flooring in the bathrooms — Upgrading to more durable and visually appealing flooring can increase the home's value and appeal to buyers/tenants.

Renovation cost estimate screening

Value-add ROI direction

• Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics. ↑
• Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract potential buyers/tenants. ↑
• Both Adding smart home features — Smart home features can increase the home's value and appeal to tech-savvy buyers/tenants. ↑
• Both Upgrading the kitchen appliances — Upgrading to more modern or energy-efficient appliances can increase the home's value and appeal to buyers/tenants. ↑
• Both Upgrading the flooring in the bathrooms — Upgrading to more durable and visually appealing flooring can increase the home's value and appeal to buyers/tenants. ↑

ⓘ 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: Jasper 01
• NCES district ID: 4502520
• Math proficiency: 12% ▼ -11.00%
• Reading proficiency: 22% ▼ -5.00%
• Median HH income: $37,878
• Composite: 14.23/100
• National rank: #9450
• State rank: #77 of 80 in SC

Livability — Hardeeville

• Score: 65/100
• State rank: #136
• US rank: #13105

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Hardeeville, SC
• County: Jasper County · 26,362 people
• City population: 11,373
• Metro: Hilton Head Island-Bluffton, SC
• Population (ZIP): 11,373
• Household income: $72,821
• Rent vs Own: 24.4% rent · 75.6% own
• Severe rent burden: 337.0

Population outlook (Jasper County) Hauer SSP2

• Today (2025): 34,428 people
• By 2030: 37,718 · +9.6%
• By 2040: 44,061 · +28.0%
• By 2050: 50,302 · +46.1%
• By 2075: 66,869 · +94.2%
• By 2100: 110,455 · +220.8%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.68)
• Race & ethnicity: White 41% Hispanic / Latino 29% Black 27% Two or more races 14%
• Hispanic origin (detail): Mexican 14% Puerto Rican 3%
• Common ancestry: Iranian 2% Slovak 2% Romanian 1%
• Foreign-born: 16% · Canada, Jamaica
• Languages at home: 71% English-only · Spanish 26% Russian/Polish/Slavic 1%

Political lean MEDSL · Jasper

• 2024 margin: Lean R (+9.6) · D 44.7% · R 54.3% · Other 1.0%
• 2008→2024 swing: -32.5pp toward R · 2008: 22.9pp · 2024: -9.6pp
• All cycles: 2024: R+9.6 2020: D+0.8 2016: D+11.9 2012: D+15.6 2008: D+22.9

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 60.81%
• Current HPI: 384.6071
• Rent YoY: ▼ -1.68%
• Metro: Hilton Head Island-Bluffton, 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

2 events — show timeline

• 2026-05-22 Pending — RSMLS
• 2026-05-15 Listed $346,630 RSMLS