CashFlowRE
Sign in Sign up
185 Randwick Ln
D Composite 42.1
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 +12.6/30.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • Condition / age +4.0/5.0
  • DSCR +3.7/10.0
  • 1% rule +3.2/10.0
  • Rent growth +2.9/5.0
  • Appreciation +0.0/10.0

$224,985

185 Randwick Ln · Greer, SC 29651
3 bd · 2.5 ba · 1,470 sqft · Townhouse · 55 Days on market
Built 2026 Good condition 2,613 sqft lot Est $225k · at est. $163/mo HOA · 9% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to the Amara floor plan at Gardner Heights! This beautiful end unit townhome is ready for you to make it your own. From the moment you arrive, you’ll notice the charming neighborhood setting, thoughtfully designed landscaping, and an inviting feel throughout the community. This spacious 3-bedroom, 2.5-bath home offers an open-concept layout that fills the kitchen, dining area, and living room with natural light. As you enter through the front foyer, guests are greeted by a welcoming entryway complete with a coat closet and a conveniently located half bath. The kitchen features stunning quartz countertops, soft-close cabinetry, and stylish pendant lighting, complemented by beautifully finished flooring. You’ll also appreciate the generous pantry and ample cabinet space for easy, organized storage. The main floor also boasts a dedicated dining area and spacious living room, creating a seamless set up for entertaining or for easy everyday living. Upstairs, the large primary suite offers a serene retreat with a beautifully appointed ensuite featuring a walk-in shower with glass doors and a double-sink vanity. Two additional bedrooms at the front of the home enjoy great natural light. A full hall bath with a tub and a nearby linen closet adds comfort for family or guests, while the upstairs laundry area offers easy access for added convenience. The bathrooms and laundry room also include durable ceramic tile flooring for added refinement. This home is MOVE-IN READY, complete with cordless blinds and a full suite of GE stainless steel appliances—including a dishwasher, gas range with a flat-top griddle, a side-by-side refrigerator, and a washer and dryer. Step outside to your private backyard with a spacious paved patio, perfect for grilling and relaxing. The community amenities at Gardner Heights are a true highlight, offering a covered pavilion with picnic tables and benches, two fire pits, a swing set, a dog park, and sidewalks throughout the neighborhood. Conveniently located minutes from I-85, GSP Airport, BMW, Michelin, the BMW Battery Plant, Five Forks, and Downtown Woodruff, Reidville, and Greer, this location provides the perfect combination of serenity and convenience. Situated in Spartanburg County, you’ll enjoy lower taxes and proximity to local favorites like the Spartanburgers baseball team. The HOA covers lawn maintenance and landscaping, giving you more time to enjoy your evenings and weekends. This Stanley Martin community is USDA eligible. Stop by the model home to learn more and to see firsthand just how beautiful Gardner Heights truly is. We can’t wait to welcome you—come visit, explore the neighborhood, and stay a while!

Key facts

  • Quartz countertops
  • End unit townhome
  • Soft-close cabinetry

Tags

END UNIT TOWNHOMEOPEN-CONCEPT LAYOUTQUARTZ COUNTERTOPSSOFT-CLOSE CABINETRYDEDICATED DINING AREASPACIOUS LIVING ROOM

Property features AI

Finance

  • HOA & community: Homeowners association present; HOA covers common area electric, lawn maintenance, street lights, termite contract, bylaws, parking rules and restrictive covenants; Community amenities include common areas, lighting, playground, some sidewalks, lawn maintenance, dog park, landscape maintenance and pet-friendly policies

Exterior

  • Parking: Attached 1-car garage with door opener; Paved driveway
  • Utilities: Public water; Public sewer; Electric service (central cooling, electric dryer hookup); Private garbage pickup
  • Home design: Two-story single-family home (Model: Amara); New construction (approx. 2026); New / never lived in; Attic and garage storage; Slab foundation
  • Construction: Architectural roof; Built by Stanley Martin Homes
  • Exterior features: Front porch; Patio; Tilt-out windows; Thermal windows; Vinyl/aluminum trim; Stone and vinyl siding exterior; Sidewalks; Some trees; Underground utilities

Interior

  • Kitchen: Dishwasher; Disposal; Gas range / oven; Built-in microwave; Refrigerator; Pantry closet; Quartz countertops
  • Bedrooms: Primary bedroom on 2nd level with double sinks, full bath, shower-only and walk-in closet (approx. 13 x 14); Second bedroom approx. 9 x 12; Third bedroom approx. 9 x 12
  • Flooring: Carpet; Ceramic tile; Luxury vinyl tile/plank
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Forced air heating (natural gas) with damper control; Central electric cooling with damper control; Tankless gas water heater
  • Interior features: Attic stairs (disappearing); Cable available; 9-foot (or higher) smooth ceilings; Open floor plan; Walk-in closets; Quartz countertops; Pantry closet; Smart systems pre-wiring; Window treatments remain; No fireplace
  • Laundry & utility: Laundry on 2nd floor with walk-in area; Washer connection; Electric dryer hookup

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 townhouse listed at $225k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-30 ($-362/yr) — negative.
  • To cash-flow at today's rent, offer at most $220k (2.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $185k (17.8% below list).
  • Recommended offer: $185k (17.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.2% in Greer — 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 81/100 on livability (#7 in SC, #1,463 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: crime C-, commute F.
  • Spartanburg 05 (suburban): math 45% / reading 51% proficiency, ranked #13 of 80 in SC (top 16%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Abner Creek Academy (math 60% / reading 57%, grade B-, #95 of 597 statewide, top 16%, 752 students, 55% FRL); Berry Shoals Intermediate (math 54% / reading 48%, grade C, #36 of 229 statewide, top 16%, 902 students, 56% FRL); James F. Byrnes High (math 31% / reading 75%, grade C-, #140 of 196 statewide, top 72%, 2,217 students, 56% FRL) — zoned schools average 56% FRL vs 39% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.6%/yr); 514 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 3,129 units permitted in Spartanburg County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Spartanburg County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($218k) 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.
Recommended offer $184,831 (17.8% 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 55 days. Have you received any prior offers? Is the seller open to a 18% 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.82%
Cap rate
6.13%
Cash-on-cash
-0.57%
DSCR
0.97
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$224,910
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
169 Randwick Ln 0.03mi 3/2.5 1,470 (0%) 1mo $213,900 $146 98
172 Randwick Ln 0.03mi 3/2.5 1,470 (0%) 1mo $217,985 $148 98
167 Randwick Ln 0.04mi 3/2.5 1,470 (0%) 1mo $220,400 $150 98
170 Randwick Ln 0.04mi 3/2.5 1,470 (0%) 1mo $222,400 $151 98
165 Randwick Ln 0.04mi 3/2.5 1,470 (0%) 1mo $237,985 $162 98
168 Randwick Ln 0.04mi 3/2.5 1,470 (0%) 1mo $224,900 $153 97
164 Randwick Ln 0.05mi 3/2.5 1,470 (0%) 1mo $233,985 $159 97
777 Embark Cir 0.59mi 3/2.5 1,443 (-2%) 0mo $225,900 $157 70
767 Embark Cir 0.59mi 3/2.5 1,429 (-3%) 0mo $219,900 $154 68
773 Embark Cir 0.59mi 3/2.5 1,416 (-4%) 0mo $214,900 $152 66
769 Embark Cir 0.59mi 3/2.5 1,416 (-4%) 0mo $211,900 $150 66
765 Embark Cir 0.59mi 3/2.5 1,416 (-4%) 0mo $221,900 $157 66

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

Projected returns pro-forma

-3.0% appreciation · 1.62% rent growth · sell at horizon

5-year hold
IRR
-18.7%
Equity multiple
0.35×
Total profit
$-40,923
Equity at exit
$33,546
10-year hold
IRR
-14.1%
Equity multiple
0.23×
Total profit
$-48,262
Equity at exit
$19,453

Cash invested: $62,996 (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 29651

Home prices YoY
-29.4%
Rents YoY
1.6%
Active inventory
514
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,848 high interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$54 /mo · $645/yr
Insurance
$94
HOA
$163
Vacancy / Maint / Mgmt
$388
Net cashflow
$-30

Break-even live

Break-even rent $1,887
Max offer price $219,653
Occupancy floor 97%

Sensitivity live

Price -10% $97 -5% $33 +0% $-30 +5% $-94 +10% $-158
Rent -10% $-176 -5% $-103 +0% $-30 +5% $43 +10% $116
Rate -1.0pp $83 -0.5pp $27 base $-30 +0.5pp $-88 +1.0pp $-148

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
$56,246
Closing costs
$6,750
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
167 Randwick Ln Greer, SC 3.0 2.5 1470 $1,845 $1.26 13d 1 0.06mi
165 Randwick Ln Greer, SC 3.0 2.5 1470 $1,845 $1.26 13d 1 0.06mi
168 Randwick Ln Greer, SC 3.0 2.5 1470 $1,845 $1.26 13d 1 0.07mi
166 Randwick Ln Greer, SC 3.0 2.5 1500 $1,775 $1.18 5d 1 0.07mi
157 Randwick Ln Greer, SC 3.0 2.5 1470 $1,595 $1.09 22d 1 0.08mi
146 Randwick Ln Unit 146 Greer, SC 3.0 2.5 1470 $1,800 $1.22 21d 1 0.10mi
141 Randwick Ln Greer, SC 3.0 2.5 1470 $1,695 $1.15 22d 1 0.11mi
808 Embark Cir Greer, SC 3.0 2.0 1740 $1,700 $0.98 15d 1 0.56mi

HOA detail

Monthly dues
$163 · $1,956/yr
Likely covers
gaslandscaping

Listing history 3 events

  1. 2026-05-07
    listed $224,985 Active 2732-char remark
    Show marketing remark (2732 chars)

    Welcome home to the Amara floor plan at Gardner Heights! This beautiful end unit townhome is ready for you to make it your own. From the moment you arrive, you’ll notice the charming neighborhood setting, thoughtfully designed landscaping, and an inviting feel throughout the community. This spacious 3-bedroom, 2.5-bath home offers an open-concept layout that fills the kitchen, dining area, and living room with natural light. As you enter through the front foyer, guests are greeted by a welcoming entryway complete with a coat closet and a conveniently located half bath. The kitchen features stunning quartz countertops, soft-close cabinetry, and stylish pendant lighting, complemented by beautifully finished flooring. You’ll also appreciate the generous pantry and ample cabinet space for easy, organized storage. The main floor also boasts a dedicated dining area and spacious living room, creating a seamless set up for entertaining or for easy everyday living. Upstairs, the large primary suite offers a serene retreat with a beautifully appointed ensuite featuring a walk-in shower with glass doors and a double-sink vanity. Two additional bedrooms at the front of the home enjoy great natural light. A full hall bath with a tub and a nearby linen closet adds comfort for family or guests, while the upstairs laundry area offers easy access for added convenience. The bathrooms and laundry room also include durable ceramic tile flooring for added refinement. This home is MOVE-IN READY, complete with cordless blinds and a full suite of GE stainless steel appliances—including a dishwasher, gas range with a flat-top griddle, a side-by-side refrigerator, and a washer and dryer. Step outside to your private backyard with a spacious paved patio, perfect for grilling and relaxing. The community amenities at Gardner Heights are a true highlight, offering a covered pavilion with picnic tables and benches, two fire pits, a swing set, a dog park, and sidewalks throughout the neighborhood. Conveniently located minutes from I-85, GSP Airport, BMW, Michelin, the BMW Battery Plant, Five Forks, and Downtown Woodruff, Reidville, and Greer, this location provides the perfect combination of serenity and convenience. Situated in Spartanburg County, you’ll enjoy lower taxes and proximity to local favorites like the Spartanburgers baseball team. The HOA covers lawn maintenance and landscaping, giving you more time to enjoy your evenings and weekends. This Stanley Martin community is USDA eligible. Stop by the model home to learn more and to see firsthand just how beautiful Gardner Heights truly is. We can’t wait to welcome you—come visit, explore the neighborhood, and stay a while!

  2. 2026-04-30
    price $224,985
  3. 2026-04-03
    listed $223,985 Active

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

Tax reassessment forecast SC · Resets to sale price

Current annual tax
$645 · $54/mo
Projected year-2 tax
$1,282 · $107/mo
Expected delta
+$637/yr (+$53/mo · 98.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,180
− Mortgage interest
−$12,603
− Property taxes
−$645
− Insurance
−$1,125
− Repairs & maintenance
−$1,774
− Management
−$1,774
− HOA
−$1,956
− Depreciation
−$6,545
Taxable loss
−$4,243
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,018
After-tax cash flow
$656/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 end-unit townhome is in excellent condition with a fresh paint job and modern finishes. It's move-in ready and offers a great value for both resale and rental.

Value-add opportunities

  • Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Landscaping and curb appeal improvements — Enhances curb appeal and can attract more buyers
  • Both Add smart home features — Improves convenience and can increase property value
  • Both Install smart thermostat — Saves energy and can increase property value

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Landscaping and curb appeal improvements — Enhances curb appeal and can attract more buyers
  • Both Add smart home features — Improves convenience and can increase property value
  • Both Install smart thermostat — Saves energy and can increase property value

ⓘ 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
Spartanburg 05
NCES district ID
4503600
Math proficiency
45% ▼ -11.00%
Reading proficiency
51% ▬ 0.00%
Median HH income
$52,127
Composite
41.31/100
National rank
#3512
State rank
#13 of 80 in SC

Livability — Greer

Score
81/100
State rank
#7
US rank
#1463

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Greenville County · 573,815 people
City population
99,092
Metro
Greenville-Anderson, SC
Population (ZIP)
56,599
Household income
$82,705
Rent vs Own
19.2% rent · 80.8% own
Severe rent burden
720.0

Population outlook (Spartanburg County) Hauer SSP2

Today (2025)
325,495 people
By 2030
338,800 · +4.1%
By 2040
363,471 · +11.7%
By 2050
384,156 · +18.0%
By 2075
430,137 · +32.1%
By 2100
442,733 · +36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Hispanic / Latino 11% Black 11% Two or more races 9% Asian 1%
Hispanic origin (detail)
Mexican 6% Puerto Rican 1%
Common ancestry
Serbian 3% Slovak 2% Romanian 2%
Foreign-born
7% · Canada, Jamaica
Languages at home
89% English-only · Spanish 8% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Spartanburg

2024 margin
Solid R (+33.6) · D 32.6% · R 66.2% · Other 1.2%
2008→2024 swing
-12.0pp toward R · 2008: -21.6pp · 2024: -33.6pp
All cycles
2024: R+33.6 2020: R+27.3 2016: R+30.0 2012: R+23.1 2008: R+21.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -101.81%
Current HPI
243.9051
Rent YoY
▲ 1.62%
Metro
Greenville-Anderson, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+0.4% since first listed
3 events — show timeline
  • 2026-05-07 Listed $224,985 SPMLS
  • 2026-04-30 Price Changed $224,985 Greater Greenville MLS
  • 2026-04-03 Listed $223,985 Greater Greenville MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…