CashFlowRE
Sign in Sign up
708 Striped Bass Ct
D Composite 41.47
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).

  • ARV discount +10.9/15.0
  • Cash flow +7.2/30.0
  • Appreciation +6.7/10.0
  • Schools +5.0/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • DSCR +1.4/10.0

$291,900

708 Striped Bass Ct · Santee, SC 29142
4 bd · 2.0 ba · 1,774 sqft · SingleFamily · 94 Days on market
Built 2025 5,662 sqft lot Est $316k · 8% under $43/mo HOA · 2% of rent ↓ 2% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 708 Striped Bass Court in the Center Pointe community of Santee, South Carolina, where modern new construction meets the charm of Lowcountry living. Set amid scenic surroundings, this community provides easy access to golf, outdoor recreation, and Lake Marion, offering a lifestyle that is both active and serene. This home features the Cali floor plan, a thoughtfully designed layout created for comfortable, efficient living. From the welcoming foyer, the home opens into a bright open-concept living area that flows seamlessly into the kitchen and dining space, creating an inviting environment for everyday living and entertaining. The layout offers a natural separation between the m

Key facts

  • Outdoor recreation
  • Walk-in closet
  • Lake marion

Tags

CENTER POINTE COMMUNITYEASY ACCESS TO GOLFOUTDOOR RECREATIONLAKE MARIONCALI FLOOR PLANWALK-IN CLOSET

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 4-bed/2.0-bath single-family listed at $292k.

Deal economics

  • At list price, monthly cash flow is $-401 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $234k (19.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $210k (28.1% below list).
  • Recommended offer: $210k (28.1% 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; 1 comparable units currently listed for rent nearby; 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 94 days — a 9% lower offer ($266k) is reasonable based on typical stale-listing flexibility.
Recommended offer $210,000 (28.1% 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. It's been on market 94 days. Have you received any prior offers? Is the seller open to a 28% 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
0.72%
Cap rate
4.64%
Cash-on-cash
-5.89%
DSCR
0.74
GRM
11.6

CMA / ARV

ARV (on-the-fly)
$315,772
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
717 Striped Bass Ct 0.03mi 4/2.0 1,774 (0%) 2mo $289,900 $163 97
716 Striped Bass Ct 0.02mi 4/2.0 1,774 (0%) 7mo $291,900 $165 93
705 Striped Bass Ct 0.02mi 4/2.0 1,774 (0%) 9mo $299,210 $169 92
728 Striped Bass Ct 0.05mi 4/2.0 1,774 (0%) 11mo $289,900 $163 89
620 Perch Ln 0.07mi 4/2.0 1,774 (0%) 12mo $290,710 $164 87
122 Congaree Ct 0.16mi 4/2.0 1,774 (0%) 10mo $289,000 $163 84
140 Green Ct 0.31mi 3/2.0 (-1) 1,804 (+2%) 10mo $325,000 $180 69
131 Green Ct 0.28mi 3/2.0 (-1) 1,950 (+10%) 1mo $425,000 $218 65
612 Perch Ln 0.06mi 3/2.5 (-1) 1,517 (-14%) 3mo $283,900 $187 64
677 Perch Ln 0.05mi 3/2.5 (-1) 1,517 (-14%) 10mo $269,850 $178 58
150 Par Ct 0.22mi 3/2.5 (-1) 1,555 (-12%) 13mo $317,500 $204 51
213 Myrtlewood Dr 0.64mi 3/2.0 (-1) 1,610 (-9%) 10mo $365,000 $227 42

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
3.5%
Equity multiple
1.21×
Total profit
$17,046
Equity at exit
$139,102
10-year hold
IRR
6.7%
Equity multiple
2.07×
Total profit
$87,660
Equity at exit
$220,689

Cash invested: $81,732 (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
11.6×

Monthly cashflow live

Estimated rent
$2,100 medium interval (Pro) →
Mortgage (P&I)
$1,531
Tax est. 1.5%
$365 /mo · $4,378/yr
Insurance
$122
HOA
$43
Vacancy / Maint / Mgmt
$441
Net cashflow
$-401

Break-even live

Break-even rent $2,608
Max offer price $233,838
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
$72,975
Closing costs
$8,757
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
208 Trillium Ct Santee, SC 3.0 3.0 1500 $2,100 $1.40 23d 1 1.07mi

HOA detail

Monthly dues
$43 · $516/yr

Listing history 5 events

  1. 2026-04-06
    status Pending
  2. 2026-02-23
    price $291,900
  3. 2026-02-23
    price $289,900
  4. 2026-01-28
    price $291,900
  5. 2026-01-02
    listed $296,710 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
$25,200
− Mortgage interest
−$16,351
− Property taxes
−$4,378
− Insurance
−$1,460
− Repairs & maintenance
−$2,016
− Management
−$2,016
− HOA
−$516
− Depreciation
−$8,492
Taxable loss
−$10,029
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,407
After-tax cash flow
$-2,408/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

-1.6% since first listed
5 events — show timeline
  • 2026-04-06 Pending Charleston Trident MLS
  • 2026-02-23 Price Changed $291,900 Charleston Trident MLS
  • 2026-02-23 Price Changed $289,900 Charleston Trident MLS
  • 2026-01-28 Price Changed $291,900 Charleston Trident MLS
  • 2026-01-02 Listed $296,710 Charleston Trident MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…