CashFlowRE
Sign in Sign up
848 Sanctum St
D Composite 43.04
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).

  • Appreciation +10.0/10.0
  • ARV discount +8.5/15.0
  • Cash flow +7.8/30.0
  • Condition / age +5.0/5.0
  • Livability +3.2/5.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • DSCR +1.9/10.0
  • Schools +1.4/10.0

$346,490

848 Sanctum St · Hardeeville, SC 29936
4 bd · 2.0 ba · 1,482 sqft · SingleFamily · 1 Days on market
Built 2025 Excellent condition 5,663 sqft lot Est $354k · at est. $100/mo HOA · 4% of rent

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

Listing remarks

Welcome to your new retreat at The Retreat at East Argent! The Cali floor plan is nestled in a resort-style community, complete with amenities and natural gas. Enjoy a large kitchen with granite countertops, stainless-steel appliances, a center island, and a walk-in pantry that opens to the spacious dining area and family room. This makes it perfect for entertaining! The privately located primary suite includes a walk-in closet, double granite vanity spa bath with a walk-in shower, and three secondary bedrooms at the front of the home, conveniently located near the laundry room and hall bath with granite countertops. There's also a covered back porch for outdoor entertaining! Smart Home Tec

Key facts

  • 5,663 sq ft lot
  • Garage
  • Community pool

Property features AI

Finance

  • Other: Lot size approximately 0.13 acre (about 5,663 sq ft); Building area approximately 1,482
  • HOA & community: HOA fee: $300 quarterly

Exterior

  • Parking: Attached garage
  • Security: Smoke detector(s)
  • Utilities: Public sewer
  • Home design: Single-family property; Address: 848 Sanctum St, Ridgeland, SC 29936
  • Construction: Vinyl siding; Slab foundation; Other roof
  • Exterior features: Residential zoning; Community amenities: Fitness center, Pool, Playground, Clubhouse, Walking trail

Interior

  • Kitchen: Dishwasher; Disposal; Microwave
  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Natural gas central heating; Electric central air conditioning; Has heating; Has cooling
  • Interior features: Vinyl flooring; Smoke detectors
  • Laundry & utility: Unfurnished

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 $346k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-385 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $291k (16.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $267k (22.9% below list).
  • Recommended offer: $267k (22.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.0% 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: amenities F, commute F, cost of living 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.
  • Zoned schools: Hardeeville Elementary (math 9% / reading 13%, grade F, #581 of 597 statewide, top 97%, 610 students, 100% FRL); Hardeeville-Ridgeland Middle (math 8% / reading 17%); Ridgeland Secondary Academy of Excellence (math 17% / reading 57%, grade F, #183 of 196 statewide, top 94%, 639 students, 100% FRL) — zoned schools average 100% FRL vs 78% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 359 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 $2,670/mo this rent would consume 65% of the median local household income ($49k/yr) (locally 395% 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

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $267,047 (22.9% 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 does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  6. 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.
  7. 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.
  8. 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
0.77%
Cap rate
4.96%
Cash-on-cash
-4.76%
DSCR
0.79
GRM
10.8

CMA / ARV

ARV (on-the-fly)
$354,198
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
889 Sanctum St 0.00mi 4/2.0 1,482 (0%) 1mo $345,490 $233 99
1006 Sanctum St 0.01mi 4/2.0 1,482 (0%) 1mo $352,490 $238 99
1053 Sanctum St 0.04mi 4/2.0 1,482 (0%) 2mo $350,490 $236 96
1161 Sanctum St 0.10mi 4/2.0 1,482 (0%) 3mo $353,490 $239 93
1521 Sanctum St 0.26mi 4/2.0 1,482 (0%) 3mo $350,490 $236 85
1305 Sanctum St 0.16mi 3/2.5 (-1) 1,518 (+2%) 3mo $358,490 $236 79
956 Sanctuary Dr 0.05mi 3/2.0 (-1) 1,618 (+9%) 1mo $381,490 $236 76
269 Rifle Rd 0.16mi 3/2.0 (-1) 1,347 (-9%) 3mo $399,990 $297 70
269 Rifle Rd 0.18mi 3/2.0 (-1) 1,347 (-9%) 3mo $339,990 $252 69
113 Gun Powder Ct 0.23mi 3/2.0 (-1) 1,347 (-9%) 3mo $349,990 $260 66
113 Gun Powder Ct 0.23mi 3/2.0 (-1) 1,347 (-9%) 4mo $349,990 $260 66
271 Hiatus Ct 0.45mi 3/2.0 (-1) 1,618 (+9%) 4mo $400,000 $247 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.9%
Equity multiple
2.69×
Total profit
$164,299
Equity at exit
$312,146
10-year hold
IRR
19.0%
Equity multiple
6.19×
Total profit
$503,310
Equity at exit
$673,154

Cash invested: $97,017 (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 29936

Home prices YoY
33.1%
Active inventory
359
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$2,670 medium interval (Pro) →
Mortgage (P&I)
$1,817
Tax est. 1.5%
$433 /mo · $5,197/yr
Insurance
$144
HOA
$100
Vacancy / Maint / Mgmt
$561
Net cashflow
$-385

Break-even live

Break-even rent $3,158
Max offer price $290,803
Occupancy floor

Sensitivity live

Price -10% $-145 -5% $-265 +0% $-385 +5% $-505 +10% $-624
Rent -10% $-596 -5% $-490 +0% $-385 +5% $-279 +10% $-174
Rate -1.0pp $-210 -0.5pp $-297 base $-385 +0.5pp $-475 +1.0pp $-566

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
$86,622
Closing costs
$10,395
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
548 Hideaway St Ridgeland, SC 4.0 2.0 1478 $2,450 $1.66 22d 1 0.22mi
2222 Sanctum St Ridgeland, SC 3.0 2.0 1183 $2,300 $1.94 22d 1 0.45mi

HOA detail

Monthly dues
$100 · $1,200/yr
Likely covers
gas

Listing history 2 events

  1. 2026-04-30
    status Pending
  2. 2026-04-24
    listed $346,490 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
$32,046
− Mortgage interest
−$19,409
− Property taxes
−$5,197
− Insurance
−$1,732
− Repairs & maintenance
−$2,564
− Management
−$2,564
− HOA
−$1,200
− Depreciation
−$10,080
Taxable loss
−$10,700
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,568
After-tax cash flow
$-2,050/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

Excellent 100/100 None rehab

This home is move-in ready with a modern design, smart home technology, and a well-maintained exterior. It offers a great value for both resale and rental markets.

Value-add opportunities

  • Both Smart home technology — Enhances convenience and energy efficiency.
  • Both Landscaping — Improves curb appeal and adds value.
  • Both Smart security system — Enhances safety and adds value for buyers and renters.

Renovation cost estimate screening

Value-add ROI direction

  • Both Smart home technology — Enhances convenience and energy efficiency.
  • Both Landscaping — Improves curb appeal and adds value.
  • Both Smart security system — Enhances safety and adds value for buyers and renters.

ⓘ 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
14,989
Metro
Hilton Head Island-Bluffton, SC
Population (ZIP)
14,989
Household income
$48,986
Rent vs Own
29.2% rent · 70.8% own
Severe rent burden
395.0

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 0.64)
Race & ethnicity
Black 44% White 37% Hispanic / Latino 14% Two or more races 7%
Hispanic origin (detail)
Mexican 9% Puerto Rican 1%
Common ancestry
Serbian 2% Lithuanian 1% Italian 1%
Foreign-born
8% · Canada
Languages at home
86% English-only · Spanish 13%

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
▲ 88.70%
Current HPI
356.5493
Rent YoY
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

Price history

2 events — show timeline
  • 2026-04-30 Pending LRMLS
  • 2026-04-24 Listed $346,490 LRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…