CashFlowRE
Sign in Sign up
532 Sansberry Dr
C- Composite 54.97
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 +18.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.8/10.0
  • 1% rule +4.5/10.0
  • Livability +3.2/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$279,900

532 Sansberry Dr · York, SC 29745
3 bd · 2.5 ba · 2,000 sqft · SingleFamily public records · 54 Days on market
Built 2012 5,662 sqft lot Est $342k · 18% under $8/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Built in 2012, this York two-story home offers a one-car garage.

Key facts

  • 5,662 sq ft lot
  • Garage
  • Built 2012

Property features AI

Finance

  • Other: Total living area reported as 2004 (above grade finished area 2,004); Upper/main split with approximately half the living area on each level; Additional 70 sq ft of other space
  • HOA & community: HOA required; Annual association fee of $100

Exterior

  • Parking: Attached garage facing front; Driveway; 1-car garage
  • Utilities: City water; Public sewer
  • Home design: Single-family residence; Residential property; Two levels; Site-built construction; Vinyl exterior
  • Construction: Slab foundation
  • Exterior features: Concrete and paved road access; Publicly maintained road

Interior

  • Kitchen: No appliances included
  • Bedrooms: 3 bedrooms (all located on the upper level)
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: 11 total rooms; Laundry room
  • Laundry & utility: Dedicated laundry room

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 single-family listed at $280k.

Deal economics

  • At list price, monthly cash flow is $262 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $266k (5.1% below list).
  • Recommended offer: $266k (5.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% vs local median 4.6% in York — 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 (#139 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D-, crime F, amenities F.
  • York 01 (rural): math 31% / reading 40% proficiency, ranked #41 of 80 in SC (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 541 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 2,550 units permitted in York County in 2024 (350 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($79k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • York County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($272k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $265,671 (5.1% below list)

Questions for the listing agent

  1. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 5% concession, seller financing, or rate buy-down credit?
  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 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?
  5. 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?
  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
0.95%
Cap rate
7.42%
Cash-on-cash
4.01%
DSCR
1.18
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$342,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
416 Roxanna Ln 0.14mi 3/2.5 2,074 (+4%) 1mo $360,154 $174 87
309 Olympia Way 0.20mi 4/2.5 (+1) 2,014 (+1%) 0mo $314,900 $156 84
170 Canoga Ave 0.21mi 4/2.5 (+1) 2,024 (+1%) 1mo $328,000 $162 82
129 Bellina Dr 0.25mi 3/2.5 2,074 (+4%) 2mo $349,500 $169 80
483 Olympia Way 0.39mi 4/3.0 (+1) 2,008 (+0%) 3mo $343,000 $171 72
499 Switch St #128 0.48mi 3/2.5 2,088 (+4%) 8mo $310,000 $148 63
208 Canoga Ave 0.26mi 4/3.0 (+1) 2,190 (+10%) 4mo $385,000 $176 62
772 Candela Ct 0.56mi 4/2.5 (+1) 2,106 (+5%) 0mo $353,000 $168 60
145 Ole Eastpointe Dr 0.41mi 3/2.0 1,773 (-11%) 1mo $350,000 $197 59
133 Ole Eastpointe Dr 0.45mi 3/2.0 1,834 (-8%) 5mo $350,000 $191 59
620 Candela Ct 0.44mi 3/2.5 1,748 (-13%) 4mo $317,500 $182 55
156 Ella Claire Dr 0.74mi 3/3.0 2,211 (+10%) 8mo $364,900 $165 40

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-10.0%
Equity multiple
0.63×
Total profit
$-28,680
Equity at exit
$41,734
10-year hold
IRR
-0.7%
Equity multiple
0.95×
Total profit
$-3,556
Equity at exit
$24,201

Cash invested: $78,372 (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 29745

Home prices YoY
-30.3%
Active inventory
541
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$2,657 medium interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$244 /mo · $2,931/yr
Insurance
$117
HOA
$8
Vacancy / Maint / Mgmt
$558
Net cashflow
$262

Break-even live

Break-even rent $2,325
Max offer price $279,900
Occupancy floor 85%

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
$69,975
Closing costs
$8,397
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
495 Switch St York, SC 3.0 2.5 1928 $2,500 $1.30 3d 1 0.49mi
515 Trading Post Ln York, SC 3.0 2.5 1429 $2,300 $1.61 24d 1 0.54mi

HOA detail

Monthly dues
$8 · $96/yr

Listing history 19 events

  1. 2026-06-13
    statusdays on market $279,900 Pending 54 DOM
  2. 2026-06-09
    days on market $279,900 Active 53 DOM
  3. 2026-06-08
    days on market $279,900 Active 52 DOM
  4. 2026-06-07
    days on market $279,900 Active 51 DOM
  5. 2026-06-04
    days on market $279,900 Active 48 DOM
  6. 2026-06-03
    days on market $279,900 Active 47 DOM
  7. 2026-06-02
    days on market $279,900 Active 46 DOM
  8. 2026-06-01
    days on market $279,900 Active 45 DOM
  9. 2026-05-31
    days on market $279,900 Active 44 DOM
  10. 2026-04-29
    price $279,900
  11. 2026-04-17
    listed $284,500 Active
  12. 2026-04-13
    historical $284,500
  13. 2021-11-17
    soldstatus $251,000
  14. 2021-11-16
    soldstatus $251,000 Closed 64-char remark
    Show marketing remark (64 chars)

    Built in 2012, this York two-story home offers a one-car garage.

  15. 2021-10-04
    status Pending 64-char remark
    Show marketing remark (64 chars)

    Built in 2012, this York two-story home offers a one-car garage.

  16. 2021-10-01
    listed $260,000 Active 64-char remark
    Show marketing remark (64 chars)

    Built in 2012, this York two-story home offers a one-car garage.

  17. 2021-07-30
    soldstatus $243,700
  18. 2018-07-06
    soldstatus $183,500
  19. 2009-08-18
    soldstatus $259,400

ⓘ 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
$2,931 · $244/mo
Projected year-2 tax
$2,931 · $244/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$31,881
− Mortgage interest
−$15,679
− Property taxes
−$2,931
− Insurance
−$1,400
− Repairs & maintenance
−$2,550
− Management
−$2,550
− HOA
−$96
− Depreciation
−$8,143
Taxable loss
−$1,468
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$352
After-tax cash flow
$3,498/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
York 01
NCES district ID
4503810
Math proficiency
31% ▼ -16.00%
Reading proficiency
40% ▬ 0.00%
Median HH income
$44,491
Composite
30.21/100
National rank
#6305
State rank
#41 of 80 in SC

Livability — York

Score
65/100
State rank
#139
US rank
#13425

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
York, SC
County
York County · 281,758 people
City population
34,909
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
34,909
Household income
$79,117
Rent vs Own
16.1% rent · 83.9% own
Severe rent burden
321.0

Population outlook (York County) Hauer SSP2

Today (2025)
307,757 people
By 2030
335,979 · +9.2%
By 2040
391,378 · +27.2%
By 2050
443,234 · +44.0%
By 2075
557,102 · +81.0%
By 2100
625,837 · +103.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Black 12% Two or more races 6% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 3% Serbian 3% Italian 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 4%

Political lean MEDSL · York

2024 margin
R (+19.1) · D 39.7% · R 58.8% · Other 1.5%
2008→2024 swing
-1.4pp toward R · 2008: -17.7pp · 2024: -19.1pp
All cycles
2024: R+19.1 2020: R+16.5 2016: R+22.1 2012: R+20.5 2008: R+17.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -109.42%
Current HPI
251.6848
Rent YoY
Metro
Charlotte-Concord-Gastonia, NC-SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+7.9% since first listed
10 events — show timeline
  • 2026-04-29 Price Changed $279,900 CANOPYMLS as Distributed by MLS Grid
  • 2026-04-17 Listed $284,500 CANOPYMLS as Distributed by MLS Grid
  • 2026-04-13 Coming Soon $284,500 CANOPYMLS as Distributed by MLS Grid
  • 2021-11-17 Sold (Public Records) $251,000 Public Records
  • 2021-11-16 Sold (MLS) $251,000 CANOPYMLS as Distributed by MLS Grid
  • 2021-10-04 Pending CANOPYMLS as Distributed by MLS Grid
  • 2021-10-01 Listed $260,000 CANOPYMLS as Distributed by MLS Grid
  • 2021-07-30 Sold (Public Records) $243,700 Public Records
  • 2018-07-06 Sold (Public Records) $183,500 Public Records
  • 2009-08-18 Sold (Public Records) $259,400 Public Records

Property tax history

+38.2%/yr

Latest (2025): $2,931 · +15.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…