CashFlowRE
Sign in Sign up
7171 Paisley Cir
D Composite 43.43
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 +9.9/15.0
  • Appreciation +9.2/10.0
  • Cash flow +8.8/30.0
  • Schools +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • 1% rule +1.8/10.0

$307,500

7171 Paisley Cir · Burnettown, SC 29829
3 bd · 2.0 ba · 1,736 sqft · SingleFamily public records · 41 Days on market
Built 2023 9,148 sqft lot Est $325k · 5% under $44/mo HOA · 2% of rent

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

Listing remarks MLS

What buyers typically add after closing is already done here. This better-than-new home in Clearwater Preserve offers a level of finish and functionality, with a fully fenced and stained backyard, extended patio, and a sealed screened porch ready for year-round use. Built in 2024 by Bill Beazley Homes, this 3 bedroom, 2 bath Baldwin 4 ranch delivers a sought-after one story, open concept layout with thoughtful upgrades already in place and no projects waiting after move-in. The outdoor space is designed for both everyday living and entertaining, giving you immediate use without the added time or expense. Inside, the open layout creates a seamless flow between the living, dining, and kitchen areas, enhanced by natural light and a clean, cohesive design. Evacore waterproof flooring runs throughout the main living spaces for durability and easy maintenance. The kitchen offers granite countertops, tile backsplash, stainless steel appliances, recessed lighting, a center island with sink and dishwasher, and an oversized pantry with added shelving for extra storage. The great room features trey ceilings and a ventless gas fireplace, creating a comfortable and inviting space. The primary suite is privately located at the rear of the home and includes a spacious walk-in closet, double vanities with quartz countertops, a garden tub, and a separate walk-in shower. The two guest bedrooms are positioned at the front of the home, offering separation and flexibility for guests, office space, or additional living needs. Additional upgrades include ceiling fans in every bedroom, upgraded carpet padding, blinds throughout, raised toilets, garage shelving with pegboard storage, tankless gas water heater, programmable sprinkler system, smart home security system, CAT6 and RG6 wiring, and a Z-Wave thermostat. Clearwater Preserve offers community amenities including a pool, pavilion, firepit, pickleball courts, and walking trails. Located in Graniteville, this home offers convenient access to Aiken, North Augusta, and Augusta, making it ideal for those commuting to medical districts, Fort Eisenhower, or local employers. Nearby shopping, dining, and everyday conveniences are just a short drive away, while outdoor recreation is close by with Langley Pond Park for kayaking, fishing, and walking trails, the North Augusta Greeneway for biking and fitness, and Hitchcock Woods in Aiken, one of the largest urban forests in the country, known for its scenic trails, horseback riding, and outdoor recreation. The location provides a balance of neighborhood living with easy access to everything the surrounding areas have to offer. A move-in ready home that stands apart from new construction with upgrades already complete and no projects needed after closing.

Key facts

  • Extended patio
  • Granite countertops
  • Tile backsplash

Tags

FULLY FENCED BACKYARDEXTENDED PATIOSEALED SCREENED PORCHEVACORE WATERPROOF FLOORINGGRANITE COUNTERTOPSTILE BACKSPLASH

Property features AI

Finance

  • Financial info: Tax annual amount listed (financial details provided)
  • HOA & community: Homeowners association with annual fee; Annual association fee of $533 (approx. $44.42/month); Community pool; Tennis and sport courts

Exterior

  • Parking: Attached garage; 2 garage spaces; 2 total parking spaces; Garage door opener
  • Security: Security system
  • Utilities: Public water; Public sewer; Natural gas available; Water and sewer available
  • Home design: Single-family residence; One level / single-story; Entry on level 1
  • Construction: Built with brick, vinyl siding, fiber cement and frame; Composition roof; Slab foundation; Lot approx. 0.21 acres; Zoned RD
  • Exterior features: Patio; Screened patio; Rear porch; Privacy fencing; Fenced yard; Landscaped yard; Front and rear sprinklers; Paved road access; Has a view

Interior

  • Kitchen: Refrigerator; Range; Dishwasher; Microwave; Kitchen island; Pantry; Tankless water heater
  • Bedrooms: Bedrooms not specifically listed
  • Flooring: Carpet; See remarks
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Natural gas heating; Fireplace(s)
  • Interior features: Walk-in closets; Entrance foyer; Kitchen island; Pantry; Window coverings; Insulated windows; Security system
  • Laundry & utility: Washer 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/2.0-bath single-family listed at $308k.

Deal economics

  • At list price, monthly cash flow is $-254 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $263k (14.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $208k (32.3% below list).
  • Recommended offer: $208k (32.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 64/100 on livability (#159 in SC) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment D-.
  • Aiken 01 (suburban): math 31% / reading 44% proficiency, ranked #36 of 80 in SC (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Clearwater Elementary (math 42% / reading 47%, grade F, #226 of 597 statewide, top 40%, 370 students, 100% FRL); Langley-Bath-Clearwater Middle (math 25% / reading 35%, grade F, #136 of 229 statewide, top 60%, 634 students, 100% FRL); Midland Valley High (math 31% / reading 83%, grade C, #120 of 196 statewide, top 64%, 1,477 students, 62% FRL) — zoned schools average 87% FRL vs 54% district-wide (33 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 298 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,500 units permitted in Aiken County in 2024 (1,023 in 5+ unit buildings).

Forward outlook

  • In year one you build about $28k of equity ($2k loan paydown + $26k appreciation (8.4% local appreciation)).
  • Aiken County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 2, paydown + projected appreciation supports a ~$45k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($298k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 3y ago 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 $208,100 (32.3% 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 41 days. Have you received any prior offers? Is the seller open to a 32% 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 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. 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
0.68%
Cap rate
5.30%
Cash-on-cash
-3.54%
DSCR
0.84
GRM
12.3

CMA / ARV

ARV (on-the-fly)
$324,632
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3162 Banter Dr 0.22mi 3/2.0 1,766 (+2%) 1mo $339,900 $192 86
8386 Bannock Cir 0.17mi 3/2.0 1,780 (+2%) 4mo $299,900 $168 84
3140 Banter Dr 0.21mi 3/2.0 1,658 (-4%) 1mo $329,900 $199 81
7308 Paisley Cir 0.11mi 4/2.0 (+1) 1,796 (+4%) 5mo $322,900 $180 80
7343 Paisley Cir 0.09mi 4/3.0 (+1) 1,800 (+4%) 2mo $349,900 $194 79
3094 Banter Dr 0.20mi 3/2.0 1,659 (-4%) 5mo $329,900 $199 79
8404 Bannock Cir 0.19mi 4/2.0 (+1) 1,796 (+4%) 2mo $299,900 $167 79
8391 Bannock Cir 0.17mi 3/2.5 1,800 (+4%) 7mo $309,900 $172 78
7390 Paisley Cir 0.10mi 3/2.0 1,902 (+10%) 4mo $332,900 $175 76
3169 Banter Dr 0.24mi 3/2.0 1,662 (-4%) 9mo $350,600 $211 74
3216 Banter Dr 0.25mi 4/3.0 (+1) 1,800 (+4%) 1mo $329,900 $183 72
8088 Bannock Cir 0.22mi 3/2.0 1,501 (-14%) 4mo $280,900 $187 64

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

Projected returns pro-forma

8.38% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.2%
Equity multiple
2.37×
Total profit
$117,892
Equity at exit
$241,612
10-year hold
IRR
17.1%
Equity multiple
5.12×
Total profit
$354,328
Equity at exit
$487,430

Cash invested: $86,100 (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 29829

Home prices YoY
3.0%
Active inventory
298
Price-to-rent
12.3×

Monthly cashflow live

Estimated rent
$2,081 high interval (Pro) →
Mortgage (P&I)
$1,613
Tax from tax record
$113 /mo · $1,362/yr
Insurance
$128
HOA
$44
Vacancy / Maint / Mgmt
$437
Net cashflow
$-254

Break-even live

Break-even rent $2,403
Max offer price $262,599
Occupancy floor

Sensitivity live

Price -10% $-80 -5% $-167 +0% $-254 +5% $-341 +10% $-428
Rent -10% $-419 -5% $-336 +0% $-254 +5% $-172 +10% $-90
Rate -1.0pp $-99 -0.5pp $-176 base $-254 +0.5pp $-334 +1.0pp $-415

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
$76,875
Closing costs
$9,225
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8115 Bannock Cir Graniteville, SC 2.0 2.0 1237 $1,825 $1.48 25d 1 0.23mi
8121 Bannock Cir Graniteville, SC 2.0 2.0 1213 $1,795 $1.48 25d 1 0.23mi
8131 Bannock Cir Graniteville, SC 2.0 2.0 1213 $1,795 $1.48 25d 1 0.23mi
8125 Bannock Cir Graniteville, SC 2.0 2.0 1213 $1,795 $1.48 25d 1 0.23mi
752 Calvin TER Belvedere, SC 2.0 1.0–2.0 783 $1,729 $2.21 15d 25 1.01mi

HOA detail

Monthly dues
$44 · $528/yr
Likely covers
watergaspoolsecurity

Listing history 35 events

  1. 2026-06-21
    days on market $307,500 Active 41 DOM
  2. 2026-06-18
    days on market $307,500 Active 38 DOM
  3. 2026-06-17
    days on market $307,500 Active 37 DOM
  4. 2026-06-16
    days on market $307,500 Active 36 DOM
  5. 2026-06-15
    days on market $307,500 Active 35 DOM
  6. 2026-06-14
    days on market $307,500 Active 33 DOM
  7. 2026-06-13
    days on market $307,500 Active 32 DOM
  8. 2026-06-10
    days on market $307,500 Active 30 DOM
  9. 2026-06-09
    days on market $307,500 Active 29 DOM
  10. 2026-06-08
    days on market $307,500 Active 28 DOM
  11. 2026-06-07
    days on market $307,500 Active 27 DOM
  12. 2026-06-03
    days on market $307,500 Active 23 DOM
  13. 2026-06-02
    days on market $307,500 Active 22 DOM
  14. 2026-06-01
    days on market $307,500 Active 21 DOM
  15. 2026-05-31
    days on market $307,500 Active 20 DOM
  16. 2026-05-30
    days on market $307,500 Active 19 DOM
  17. 2026-05-11
    historical
  18. 2026-05-05
    price $307,500
  19. 2026-05-04
    price $307,500 2773-char remark
    Show marketing remark (2773 chars)

    What buyers typically add after closing is already done here. This better-than-new home in Clearwater Preserve offers a level of finish and functionality, with a fully fenced and stained backyard, extended patio, and a sealed screened porch ready for year-round use. Built in 2024 by Bill Beazley Homes, this 3 bedroom, 2 bath Baldwin 4 ranch delivers a sought-after one story, open concept layout with thoughtful upgrades already in place and no projects waiting after move-in. The outdoor space is designed for both everyday living and entertaining, giving you immediate use without the added time or expense. Inside, the open layout creates a seamless flow between the living, dining, and kitchen areas, enhanced by natural light and a clean, cohesive design. Evacore waterproof flooring runs throughout the main living spaces for durability and easy maintenance. The kitchen offers granite countertops, tile backsplash, stainless steel appliances, recessed lighting, a center island with sink and dishwasher, and an oversized pantry with added shelving for extra storage. The great room features trey ceilings and a ventless gas fireplace, creating a comfortable and inviting space. The primary suite is privately located at the rear of the home and includes a spacious walk-in closet, double vanities with quartz countertops, a garden tub, and a separate walk-in shower. The two guest bedrooms are positioned at the front of the home, offering separation and flexibility for guests, office space, or additional living needs. Additional upgrades include ceiling fans in every bedroom, upgraded carpet padding, blinds throughout, raised toilets, garage shelving with pegboard storage, tankless gas water heater, programmable sprinkler system, smart home security system, CAT6 and RG6 wiring, and a Z-Wave thermostat. Clearwater Preserve offers community amenities including a pool, pavilion, firepit, pickleball courts, and walking trails. Located in Graniteville, this home offers convenient access to Aiken, North Augusta, and Augusta, making it ideal for those commuting to medical districts, Fort Eisenhower, or local employers. Nearby shopping, dining, and everyday conveniences are just a short drive away, while outdoor recreation is close by with Langley Pond Park for kayaking, fishing, and walking trails, the North Augusta Greeneway for biking and fitness, and Hitchcock Woods in Aiken, one of the largest urban forests in the country, known for its scenic trails, horseback riding, and outdoor recreation. The location provides a balance of neighborhood living with easy access to everything the surrounding areas have to offer. A move-in ready home that stands apart from new construction with upgrades already complete and no projects needed after closing.

  20. 2026-02-26
    listed $312,500 Active
    Show marketing remark (2773 chars)

    What buyers typically add after closing is already done here. This better-than-new home in Clearwater Preserve offers a level of finish and functionality, with a fully fenced and stained backyard, extended patio, and a sealed screened porch ready for year-round use. Built in 2024 by Bill Beazley Homes, this 3 bedroom, 2 bath Baldwin 4 ranch delivers a sought-after one story, open concept layout with thoughtful upgrades already in place and no projects waiting after move-in. The outdoor space is designed for both everyday living and entertaining, giving you immediate use without the added time or expense. Inside, the open layout creates a seamless flow between the living, dining, and kitchen areas, enhanced by natural light and a clean, cohesive design. Evacore waterproof flooring runs throughout the main living spaces for durability and easy maintenance. The kitchen offers granite countertops, tile backsplash, stainless steel appliances, recessed lighting, a center island with sink and dishwasher, and an oversized pantry with added shelving for extra storage. The great room features trey ceilings and a ventless gas fireplace, creating a comfortable and inviting space. The primary suite is privately located at the rear of the home and includes a spacious walk-in closet, double vanities with quartz countertops, a garden tub, and a separate walk-in shower. The two guest bedrooms are positioned at the front of the home, offering separation and flexibility for guests, office space, or additional living needs. Additional upgrades include ceiling fans in every bedroom, upgraded carpet padding, blinds throughout, raised toilets, garage shelving with pegboard storage, tankless gas water heater, programmable sprinkler system, smart home security system, CAT6 and RG6 wiring, and a Z-Wave thermostat. Clearwater Preserve offers community amenities including a pool, pavilion, firepit, pickleball courts, and walking trails. Located in Graniteville, this home offers convenient access to Aiken, North Augusta, and Augusta, making it ideal for those commuting to medical districts, Fort Eisenhower, or local employers. Nearby shopping, dining, and everyday conveniences are just a short drive away, while outdoor recreation is close by with Langley Pond Park for kayaking, fishing, and walking trails, the North Augusta Greeneway for biking and fitness, and Hitchcock Woods in Aiken, one of the largest urban forests in the country, known for its scenic trails, horseback riding, and outdoor recreation. The location provides a balance of neighborhood living with easy access to everything the surrounding areas have to offer. A move-in ready home that stands apart from new construction with upgrades already complete and no projects needed after closing.

  21. 2026-02-26
    listed $312,500 Active 2773-char remark
    Show marketing remark (2773 chars)

    What buyers typically add after closing is already done here. This better-than-new home in Clearwater Preserve offers a level of finish and functionality, with a fully fenced and stained backyard, extended patio, and a sealed screened porch ready for year-round use. Built in 2024 by Bill Beazley Homes, this 3 bedroom, 2 bath Baldwin 4 ranch delivers a sought-after one story, open concept layout with thoughtful upgrades already in place and no projects waiting after move-in. The outdoor space is designed for both everyday living and entertaining, giving you immediate use without the added time or expense. Inside, the open layout creates a seamless flow between the living, dining, and kitchen areas, enhanced by natural light and a clean, cohesive design. Evacore waterproof flooring runs throughout the main living spaces for durability and easy maintenance. The kitchen offers granite countertops, tile backsplash, stainless steel appliances, recessed lighting, a center island with sink and dishwasher, and an oversized pantry with added shelving for extra storage. The great room features trey ceilings and a ventless gas fireplace, creating a comfortable and inviting space. The primary suite is privately located at the rear of the home and includes a spacious walk-in closet, double vanities with quartz countertops, a garden tub, and a separate walk-in shower. The two guest bedrooms are positioned at the front of the home, offering separation and flexibility for guests, office space, or additional living needs. Additional upgrades include ceiling fans in every bedroom, upgraded carpet padding, blinds throughout, raised toilets, garage shelving with pegboard storage, tankless gas water heater, programmable sprinkler system, smart home security system, CAT6 and RG6 wiring, and a Z-Wave thermostat. Clearwater Preserve offers community amenities including a pool, pavilion, firepit, pickleball courts, and walking trails. Located in Graniteville, this home offers convenient access to Aiken, North Augusta, and Augusta, making it ideal for those commuting to medical districts, Fort Eisenhower, or local employers. Nearby shopping, dining, and everyday conveniences are just a short drive away, while outdoor recreation is close by with Langley Pond Park for kayaking, fishing, and walking trails, the North Augusta Greeneway for biking and fitness, and Hitchcock Woods in Aiken, one of the largest urban forests in the country, known for its scenic trails, horseback riding, and outdoor recreation. The location provides a balance of neighborhood living with easy access to everything the surrounding areas have to offer. A move-in ready home that stands apart from new construction with upgrades already complete and no projects needed after closing.

  22. 2026-02-26
    listed $307,500 Active
    Show marketing remark (2773 chars)

    What buyers typically add after closing is already done here. This better-than-new home in Clearwater Preserve offers a level of finish and functionality, with a fully fenced and stained backyard, extended patio, and a sealed screened porch ready for year-round use. Built in 2024 by Bill Beazley Homes, this 3 bedroom, 2 bath Baldwin 4 ranch delivers a sought-after one story, open concept layout with thoughtful upgrades already in place and no projects waiting after move-in. The outdoor space is designed for both everyday living and entertaining, giving you immediate use without the added time or expense. Inside, the open layout creates a seamless flow between the living, dining, and kitchen areas, enhanced by natural light and a clean, cohesive design. Evacore waterproof flooring runs throughout the main living spaces for durability and easy maintenance. The kitchen offers granite countertops, tile backsplash, stainless steel appliances, recessed lighting, a center island with sink and dishwasher, and an oversized pantry with added shelving for extra storage. The great room features trey ceilings and a ventless gas fireplace, creating a comfortable and inviting space. The primary suite is privately located at the rear of the home and includes a spacious walk-in closet, double vanities with quartz countertops, a garden tub, and a separate walk-in shower. The two guest bedrooms are positioned at the front of the home, offering separation and flexibility for guests, office space, or additional living needs. Additional upgrades include ceiling fans in every bedroom, upgraded carpet padding, blinds throughout, raised toilets, garage shelving with pegboard storage, tankless gas water heater, programmable sprinkler system, smart home security system, CAT6 and RG6 wiring, and a Z-Wave thermostat. Clearwater Preserve offers community amenities including a pool, pavilion, firepit, pickleball courts, and walking trails. Located in Graniteville, this home offers convenient access to Aiken, North Augusta, and Augusta, making it ideal for those commuting to medical districts, Fort Eisenhower, or local employers. Nearby shopping, dining, and everyday conveniences are just a short drive away, while outdoor recreation is close by with Langley Pond Park for kayaking, fishing, and walking trails, the North Augusta Greeneway for biking and fitness, and Hitchcock Woods in Aiken, one of the largest urban forests in the country, known for its scenic trails, horseback riding, and outdoor recreation. The location provides a balance of neighborhood living with easy access to everything the surrounding areas have to offer. A move-in ready home that stands apart from new construction with upgrades already complete and no projects needed after closing.

  23. 2024-03-21
    soldstatus $302,500
  24. 2024-03-21
    soldstatus $302,500
  25. 2024-03-21
    soldstatus $302,500 Closed
  26. 2024-02-22
    status Pending
  27. 2024-01-24
    status Pending
  28. 2023-12-01
    price $302,500
  29. 2023-09-29
    status Active
  30. 2023-09-29
    price $299,500
  31. 2023-08-24
    status Pending
  32. 2023-08-13
    historical
  33. 2023-08-01
    listed $302,500
  34. 2023-08-01
    listed $302,500
  35. 2023-08-01
    listed $297,900 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
$1,362 · $113/mo
Projected year-2 tax
$1,753 · $146/mo
Expected delta
+$391/yr (+$33/mo · 28.7%)

ⓘ 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
$24,972
− Mortgage interest
−$17,225
− Property taxes
−$1,362
− Insurance
−$1,538
− Repairs & maintenance
−$1,998
− Management
−$1,998
− HOA
−$528
− Depreciation
−$8,945
Taxable loss
−$8,621
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,069
After-tax cash flow
$-981/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)

District
Aiken 01
NCES district ID
4500720
Math proficiency
31% ▼ -11.00%
Reading proficiency
44% ▼ -1.00%
Median HH income
$45,081
Composite
31.91/100
National rank
#5857
State rank
#36 of 80 in SC

Livability — Burnettown

Score
64/100
State rank
#159
US rank
#14711

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Burnettown, SC
County
Aiken County · 116,534 people
City population
931
Metro
Augusta-Richmond County, GA-SC
Population (ZIP)
12,385
Household income
$84,228
Rent vs Own
18.3% rent · 81.7% own
Severe rent burden
213.0

Population outlook (Aiken County) Hauer SSP2

Today (2025)
178,003 people
By 2030
182,876 · +2.7%
By 2040
189,970 · +6.7%
By 2050
193,840 · +8.9%
By 2075
199,453 · +12.1%
By 2100
192,403 · +8.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 59% Black 26% Hispanic / Latino 12% Two or more races 9% Asian 1%
Hispanic origin (detail)
Mexican 8% Puerto Rican 1%
Common ancestry
Italian 2% Swedish 2% Slovak 1%
Foreign-born
6% · Canada
Languages at home
89% English-only · Spanish 10% Other Indo-European 1%

Political lean MEDSL · Aiken

2024 margin
Strong R (+25.9) · D 36.4% · R 62.2% · Other 1.4%
2008→2024 swing
-1.9pp toward R · 2008: -24.0pp · 2024: -25.9pp
All cycles
2024: R+25.9 2020: R+22.7 2016: R+27.5 2012: R+26.0 2008: R+24.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 8.38%
Current HPI
286.4155
Rent YoY
Metro
Augusta-Richmond County, GA-SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+1.7% since first listed
19 events — show timeline
  • 2026-05-11 Listing Removed Hive MLS
  • 2026-05-05 Price Changed $307,500 Hive MLS
  • 2026-05-04 Price Changed $307,500 AMLS
  • 2026-02-26 Listed $307,500 Hive MLS
  • 2026-02-26 Listed $312,500 AMLS
  • 2026-02-26 Listed $312,500 Hive MLS
  • 2024-03-21 Sold (MLS) $302,500 AMLS
  • 2024-03-21 Sold (MLS) $302,500 Hive MLS
  • 2024-03-21 Sold (MLS) $302,500 Hive MLS
  • 2024-02-22 Pending AMLS
  • 2024-01-24 Pending AMLS
  • 2023-12-01 Price Changed $302,500 AMLS
  • 2023-09-29 Relisted AMLS
  • 2023-09-29 Price Changed $299,500 AMLS
  • 2023-08-24 Pending AMLS
  • 2023-08-13 Delisted AMLS
  • 2023-08-01 Listed $297,900 AMLS
  • 2023-08-01 Listed $302,500 Hive MLS
  • 2023-08-01 Listed $302,500 Hive MLS

Property tax history

+30.3%/yr

Latest (2025): $1,362 · +496.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…