CashFlowRE
Sign in Sign up
605 Sparano Loop
D+ Composite 46.9
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 +19.5/30.0
  • DSCR +6.2/10.0
  • 1% rule +5.2/10.0
  • Condition / age +4.0/5.0
  • ARV discount +3.2/15.0
  • Livability +3.2/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$259,519

605 Sparano Loop · York, SC 29745
3 bd · 2.5 ba · 1,657 sqft · Townhouse · 88 Days on market
Built 2026 Good condition Est $237k · 10% over

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

Listing remarks

Past the foyer of this new two-story townhome is a convenient, open-plan layout shared among the main living spaces. Showcasing a fully equipped kitchen, a family room made for gatherings and an intimate breakfast nook, while nearby is a patio for outdoor moments. Ideally upstairs are all three bedrooms to provide excellent sleeping accommodations, including the serene owner's suite with a private bathroom.

Key facts

  • Family room
  • Open-plan layout
  • Patio

Tags

OPEN-PLAN LAYOUTFULLY EQUIPPED KITCHENFAMILY ROOMINTIMATE BREAKFAST NOOKPATIOTHREE BEDROOMS

Property features AI

Finance

  • Other: Listing status: Active; Last modified: 2026-05-21
  • Financial info: List price $272,519

Exterior

  • Parking: 1 garage space (1 total parking space)
  • Home design: Single-family new construction (Spec)
  • Exterior features: Address: 605 Sparano Loop, York, SC 29745

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms and 1 half bathroom (2.5 total)
  • Interior features: Spec-built Drayton VE plan; Living area approximately 1657 square feet

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 $260k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $296 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $260k).
  • Recommended offer: $244k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% 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: 546 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 88 days — a 6% lower offer ($244k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; moderate wind risk, 24% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $243,947 (6.0% below list)

Questions for the listing agent

  1. It's been on market 88 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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
1.02%
Cap rate
7.66%
Cash-on-cash
4.90%
DSCR
1.22
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$236,951
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
639 Sparano Loop 0.02mi 3/2.5 1,657 (0%) 1mo $243,132 $147 98
647 Sparano Loop 0.16mi 3/2.5 1,657 (0%) 1mo $237,649 $143 92
643 Sparano Loop 0.16mi 3/2.5 1,661 (+0%) 1mo $235,000 $141 91
621 Sparano Loop 0.18mi 3/2.5 1,657 (0%) 1mo $225,849 $136 91
625 Sparano Loop 0.18mi 3/2.5 1,661 (+0%) 1mo $245,000 $148 90
613 Sparano Loop 0.21mi 3/2.5 1,657 (0%) 1mo $225,849 $136 90
620 Sparano Loop 0.20mi 3/2.5 1,680 (+1%) 1mo $224,999 $134 88
612 Sparano Loop 0.20mi 3/2.5 1,680 (+1%) 1mo $236,599 $141 88
609 Sparano Loop 0.23mi 3/2.5 1,661 (+0%) 1mo $256,000 $154 88
624 Sparano Loop 0.19mi 3/2.5 1,691 (+2%) 1mo $267,429 $158 87

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
-8.7%
Equity multiple
0.68×
Total profit
$-23,134
Equity at exit
$38,695
10-year hold
IRR
0.8%
Equity multiple
1.06×
Total profit
$4,327
Equity at exit
$22,438

Cash invested: $72,665 (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
546
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$2,645 medium interval (Pro) →
Mortgage (P&I)
$1,361
Tax est. 1.5%
$324 /mo · $3,893/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$556
Net cashflow
$296

Break-even live

Break-even rent $2,270
Max offer price $259,519
Occupancy floor 84%

Sensitivity live

Price -10% $476 -5% $386 +0% $296 +5% $207 +10% $117
Rent -10% $87 -5% $192 +0% $296 +5% $401 +10% $505
Rate -1.0pp $427 -0.5pp $362 base $296 +0.5pp $229 +1.0pp $161

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
$64,880
Closing costs
$7,786
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
515 Trading Post Ln York, SC 3.0 2.5 1429 $2,300 $1.61 25d 1 0.80mi
495 Switch St York, SC 3.0 2.5 1928 $2,500 $1.30 5d 1 0.85mi

Listing history 15 events

  1. 2026-06-21
    days on market $259,519 Active 88 DOM
  2. 2026-06-18
    days on market $259,519 Active 85 DOM
  3. 2026-06-17
    days on market $259,519 Active 84 DOM
  4. 2026-06-16
    days on market $259,519 Active 83 DOM
  5. 2026-06-15
    days on market $259,519 Active 82 DOM
  6. 2026-06-13
    days on market $259,519 Active 80 DOM
  7. 2026-06-10
    price $259,519 Active 76 DOM
  8. 2026-06-09
    days on market $274,519 Active 76 DOM
  9. 2026-06-08
    days on market $274,519 Active 75 DOM
  10. 2026-06-07
    days on market $274,519 Active 74 DOM
  11. 2026-06-04
    days on market $274,519 Active 71 DOM
  12. 2026-06-03
    days on market $274,519 Active 70 DOM
  13. 2026-06-02
    pricedays on market $274,519 Active 69 DOM
  14. 2026-06-01
    days on market $272,519 Active 68 DOM
  15. 2026-05-31
    days on market $272,519 Active 67 DOM

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 24% 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
$31,745
− Mortgage interest
−$14,537
− Property taxes
−$3,893
− Insurance
−$1,298
− Repairs & maintenance
−$2,540
− Management
−$2,540
− Depreciation
−$7,550
Taxable loss
−$611
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$147
After-tax cash flow
$3,704/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 · 13 photos

Good 80/100 Cosmetic rehab

This townhouse is in good condition with a good condition score of 80. It has a cosmetic rehab level and requires minor maintenance and updates to enhance its resale and rental value.

Value-add opportunities

  • Resale Paint exterior — Enhances curb appeal
  • Resale Clean windows — Improves natural light and view
  • Both Update flooring — Modernizes the space and adds value
  • Both Update kitchen appliances — Modernizes the space and adds value

Renovation cost estimate screening

Value-add ROI direction

  • Resale Paint exterior — Enhances curb appeal
  • Resale Clean windows — Improves natural light and view
  • Both Update flooring — Modernizes the space and adds value
  • Both Update kitchen appliances — Modernizes the space and adds 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
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

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…