300 Woodhaven Dr #5309 · Hilton Head Island, SC 29928

$139,900

2 bd · 2.0 ba · 1,500 sqft · Condo public records · 247 Days on market

Built 1997 Fair condition $93/sqft · 56% below area $5600/mo HOA · 166% of rent ↓ 30% since listing

---

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).

• 1% rule +10.0/10.0
• ARV discount +7.5/15.0
• Appreciation +6.6/10.0
• Schools +5.4/10.0
• Rent growth +3.3/5.0
• Livability +3.2/5.0
• Condition / age +2.2/5.0
• Cash flow +0.0/30.0
• DSCR +0.0/10.0

Listing remarks MLS

Tired of mаintаinіng а home ?Thіѕ move-in-ready 2-bedrοοm, 2-bath, 1,453-square-foot condo offers the perfect opportunity for Hilton Head seniors to downsize without giving up quality or independence. Leave behind yard work and home repairs and enjoy a vibrant new chapter with professionally prepared meals in the Dining Room, enriching activities, appealing amenities, and a location less than a mile from the ocean. This estate sale presents a wonderful chance to enjoy maintenance-free living in a welcoming community. No short-term rentals are allowed, and a membership fee is required: $29,000 for one person or $35,000 for two.

Key facts

• Seabrook dining room
• Move in condition
• $5,600 HOA

Tags

• MOVE IN CONDITION
• LESS THAN A MILE TO THE OCEAN
• SEABROOK DINING ROOM

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $140k. Condition is rated fair.

Deal economics

• At list price, monthly cash flow is $-4k ($-46k/yr) — negative.
• Rent doesn't cover operating costs at any purchase price — skip.
• Meets the 1% rule at list price ($3k rent vs $140k).
• Recommended offer: $123k (12.0% below list) — sets the bar for market timing.
• Cap rate -26.4% vs local median 2.4% in Hilton Head Island — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

• Location reads 64/100 on livability (#157 in SC) — a middle-class / working-renter tenant base. Strengths: employment A+, crime A-; Watch: amenities F, commute F, cost of living F.
• Beaufort 01 (town): math 42% / reading 51% proficiency, ranked #17 of 80 in SC (top 21%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Hilton Head Island Elementary (math 50% / reading 49%, grade D, #168 of 597 statewide, top 31%, 709 students, 56% FRL); Hilton Head Island Middle (math 33% / reading 42%, grade F, #90 of 229 statewide, top 42%, 856 students, 52% FRL); Hilton Head Island High (math 70% / reading 82%, grade A-, #34 of 196 statewide, top 17%, 1,345 students, 40% FRL) — zoned schools at 49% FRL track the district average.
• Market conditions: Rents rising (+3.2%/yr); 1310 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 51d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,824 units permitted in Beaufort County in 2024 (618 in 5+ unit buildings).
• This rent runs 42% of the median local income ($98k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• In year one you build about $5k of equity ($967 loan paydown + $4k appreciation (3.2% local appreciation)).
• Beaufort County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 7, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 247 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Watch-outs: HOA is 166% of rent.

Recommended offer $123,112 (12.0% 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 247 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
3. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
5. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
8. 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?
9. 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?
10. 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.
11. 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.
12. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 2.41% ✓
• Cap rate: -26.41%
• Cash-on-cash: -116.80%
• DSCR: -4.20
• GRM: 3.5

CMA / ARV

• ARV (median comp): $311,398
• List price: $139,900
• Delta: -55.07%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
19 Lemoyne Ave #36	0.49mi	3/3.0 (+1)	1,489 (-1%)	0mo	$618,000	$415	67
63 Shipyard Dr #1703	1.37mi	2/2.5	1,530 (+2%)	0mo	$565,000	$369	59
42 S Forest Beach Dr #3031	0.56mi	3/2.0 (+1)	1,600 (+7%)	1mo	$552,000	$345	57
17 Lake Forest Dr #3347	1.40mi	2/2.5	1,610 (+7%)	0mo	$758,000	$471	50
11 Tanglewood Dr #2	0.47mi	2/1.5	1,160 (-23%)	1mo	$455,000	$392	50
21 Acorn Ln	0.72mi	3/2.0 (+1)	1,636 (+9%)	1mo	$660,000	$403	45
1 Kingston Cv	1.48mi	3/2.5 (+1)	1,629 (+9%)	0mo	$825,000	$506	43
31 Shipyard Dr Unit D2	1.03mi	2/2.0	1,280 (-15%)	1mo	$530,000	$414	40
31 Shipyard Dr Unit 2D	1.03mi	2/2.0	1,280 (-15%)	1mo	$530,000	$414	40
55 Barcelona Rd Unit 292-3	1.06mi	2/2.0	1,247 (-17%)	0mo	$30,000	$24	40
55 Barcelona Rd Unit 292c	1.06mi	2/2.0	1,247 (-17%)	1mo	$30,000	$24	40
13 Lawton Dr #94	1.45mi	3/3.0 (+1)	1,167 (-22%)	0mo	$1,364,000	$1,169	31

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

Projected returns pro-forma

3.21% appreciation · 3.23% rent growth · sell at horizon

5-year hold

• IRR: -88.6%
• Equity multiple: -4.62×
• Total profit: $-220,227
• Equity at exit: $64,545

10-year hold

• IRR: -58.0%
• Equity multiple: -10.22×
• Total profit: $-439,680
• Equity at exit: $100,766

Cash invested: $39,172 (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.

Methodology + full state rankings →

Active competition Active MLS

• For sale now: 0 active · 5 under contract

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 29928

• Home prices YoY: 1.3%
• Rents YoY: 3.2%
• Active inventory: 1310
• Price-to-rent: 3.5×

Monthly cashflow live

• Estimated rent: $3,375 high
• Mortgage (P&I): −$734
• Tax from tax record: −$88 /mo · $1,050/yr
• Insurance: −$58
• HOA: −$5,600
• Vacancy / Maint / Mgmt: −$709
• Net cashflow: $-3,813

Break-even live

Break-even rent $8,202

Max offer price —

Occupancy floor —

Sensitivity live

Price	-10% $-3,734	-5% $-3,773	+0% $-3,813	+5% $-3,852	+10% $-3,892
Rent	-10% $-4,080	-5% $-3,946	+0% $-3,813	+5% $-3,680	+10% $-3,546
Rate	-1.0pp $-3,742	-0.5pp $-3,777	base $-3,813	+0.5pp $-3,849	+1.0pp $-3,886

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: $34,975
• Closing costs: $4,197
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 6 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
36 Deallyon Ave Hilton Head Island, SC	2.0	2.5	1260	$3,200	$2.54	51d	1	0.32mi
36 Deallyon Ave Hilton Head Island, SC	2.0	2.5	1250	$1,995	$1.60	29d	1	0.32mi
137 Cordillo Pkwy #5602 Hilton Head Island, SC	3.0	3.0	1941	$3,300	$1.70	10d	1	0.45mi
42 S Forest Beach Dr Unit 3255 Hilton Head Island, SC	2.0	2.0	1100	$3,000	$2.73	45d	1	0.54mi
10 N Forest Beach Dr Unit 1470517P Hilton Head Island, SC	2.0	2.0	1323	$5,684	$4.30	162d	1	0.81mi
70 Paddle Boat Ln Unit 203C Hilton Head Island, SC	2.0	2.0	1200	$2,800	$2.33	51d	1	0.94mi

HOA detail $5,600/mo · $67,200/yr condo

• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 50 events

1. 2026-11-08
   days on market $139,900 Active 247 DOM
2. 2026-11-07
   days on market $139,900 Active 246 DOM
3. 2026-11-06
   days on market $139,900 Active 245 DOM
4. 2026-11-05
   days on market $139,900 Active 244 DOM
5. 2026-11-04
   days on market $139,900 Active 243 DOM
6. 2026-11-02
   days on market $139,900 Active 241 DOM
7. 2026-11-01
   days on market $139,900 Active 240 DOM
8. 2026-10-31
   days on market $139,900 Active 239 DOM
9. 2026-10-30
   days on market $139,900 Active 238 DOM
10. 2026-10-29
    days on market $139,900 Active 237 DOM
11. 2026-10-28
    days on market $139,900 Active 236 DOM
12. 2026-10-27
    days on market $139,900 Active 235 DOM
13. 2026-10-26
    days on market $139,900 Active 234 DOM
14. 2026-10-25
    days on market $139,900 Active 233 DOM
15. 2026-10-24
    days on market $139,900 Active 232 DOM
16. 2026-10-23
    days on market $139,900 Active 231 DOM
17. 2026-10-22
    days on market $139,900 Active 230 DOM
18. 2026-10-21
    days on market $139,900 Active 229 DOM
19. 2026-10-20
    days on market $139,900 Active 228 DOM
20. 2026-10-19
    days on market $139,900 Active 227 DOM
21. 2026-10-18
    days on market $139,900 Active 226 DOM
22. 2026-10-17
    days on market $139,900 Active 225 DOM
23. 2026-10-16
    days on market $139,900 Active 224 DOM
24. 2026-10-15
    days on market $139,900 Active 223 DOM
25. 2026-10-14
    days on market $139,900 Active 222 DOM
26. 2026-10-13
    days on market $139,900 Active 221 DOM
27. 2026-10-12
    days on market $139,900 Active 220 DOM
28. 2026-10-11
    days on market $139,900 Active 219 DOM
29. 2026-10-10
    days on market $139,900 Active 218 DOM
30. 2026-10-09
    days on market $139,900 Active 217 DOM
31. 2026-10-08
    days on market $139,900 Active 216 DOM
32. 2026-10-07
    days on market $139,900 Active 215 DOM
33. 2026-10-06
    days on market $139,900 Active 214 DOM
34. 2026-10-05
    days on market $139,900 Active 213 DOM
35. 2026-10-04
    days on market $139,900 Active 212 DOM
36. 2026-10-03
    days on market $139,900 Active 210 DOM
37. 2026-10-01
    days on market $139,900 Active 209 DOM
38. 2026-09-30
    days on market $139,900 Active 208 DOM
39. 2026-09-29
    days on market $139,900 Active 207 DOM
40. 2026-09-28
    days on market $139,900 Active 206 DOM
41. 2026-09-27
    days on market $139,900 Active 205 DOM
42. 2026-09-26
    days on market $139,900 Active 204 DOM
43. 2026-09-25
    days on market $139,900 Active 203 DOM
44. 2026-09-24
    days on market $139,900 Active 202 DOM
45. 2026-09-24
    days on market $139,900 Active 201 DOM
46. 2026-09-22
    days on market $139,900 Active 200 DOM
47. 2026-09-21
    days on market $139,900 Active 199 DOM
48. 2026-09-20
    days on market $139,900 Active 198 DOM
49. 2026-09-19
    days on market $139,900 Active 197 DOM
50. 2026-09-18
    days on market $139,900 Active 196 DOM

ⓘ 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: $1,050 · $88/mo
• Projected year-2 tax: $1,050 · $88/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

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

Taxation est. · year 1

• Rental income: $40,506
• − Mortgage interest: −$7,837
• − Property taxes: −$1,050
• − Insurance: −$700
• − Repairs & maintenance: −$3,240
• − Management: −$3,240
• − HOA: −$67,200
• − Depreciation: −$4,070
• Taxable loss: −$46,832
• Est. tax savings @ 24.0%: +$11,240
• After-tax cash flow: $-34,515/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 · 2 photos

Fair 45/100 Cosmetic rehab Est. rehab $7,500–$22,500 screening

This move-in-ready townhouse in Hilton Head Island is in good condition with minimal maintenance required. Painting the exterior and maintaining the landscaping would significantly enhance its curb appeal and value.

Value-add opportunities

• Both Paint exterior — Enhances curb appeal and resale value ↑
• Both Landscaping maintenance — Improves curb appeal and rental value ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

D Composite school gradezoned avg 54/100

Zoned Schools

Elementary Hilton Head Island Elementary D SC #168/597 Nat'l #12,785/41,679 Middle Hilton Head Island Middle F SC #90/229 Nat'l #6,708/14,009 High Hilton Head Island High A- SC #34/196 Nat'l #1,484/17,239

Schools (NCES district)

• District: Beaufort 01
• NCES district ID: 4501110
• Math proficiency: 42% ▼ -8.00%
• Reading proficiency: 51% ▲ 2.00%
• Median HH income: $57,430
• Composite: 40.56/100
• National rank: #3699
• State rank: #17 of 80 in SC

C Composite livability gradescore 64/100

Livability — Hilton Head Island

• Score: 64/100
• State rank: #157
• US rank: #14648

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Hilton Head Island, SC
• County: Beaufort County · 211,915 people
• City population: 40,243
• Metro: Hilton Head Island-Bluffton, SC
• Population (ZIP): 15,785
• Household income: $97,576
• Rent vs Own: 16.7% rent · 83.3% own
• Severe rent burden: 20% of renters

---

Population outlook (Beaufort County) Hauer SSP2

• Today (2025): 211,915 people
• By 2030: 227,272 · +7.2%
• By 2040: 253,861 · +19.8%
• By 2050: 275,126 · +29.8%
• By 2075: 311,022 · +46.8%
• By 2100: 321,286 · +51.6%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (87%)
• Race & ethnicity: White 87% Hispanic / Latino 6% Two or more races 2% Black 2% Asian 1%
• Hispanic origin (detail): Mexican 3%
• Languages at home: 91% English-only · Spanish 5% French/Haitian/Cajun 1% Chinese 1%

---

Political lean MEDSL · Beaufort

• 2024 margin: R (+14.5) · D 42.1% · R 56.6% · Other 1.2%
• 2008→2024 swing: -3.7pp toward R · 2008: -10.8pp · 2024: -14.5pp
• All cycles: 2024: R+14.5 2020: R+10.0 2016: R+14.3 2012: R+17.5 2008: R+10.8

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 3.21%
• Current HPI: 243.4136
• Rent YoY: ▲ 3.23%
• 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
▸Packaging	1	$7B

Price history

-29.9% since first listed

10 events — show timeline

• 2026-05-14 Contingent — RSMLS
• 2026-03-02 Price Changed $139,900 RSMLS
• 2026-01-26 Listed $149,900 RSMLS
• 2026-01-02 Relisted — RSMLS
• 2025-10-15 Price Changed $149,500 RSMLS
• 2025-08-08 Listed $175,000 RSMLS
• 2018-03-02 Sold (Public Records) $150,000 Public Records
• 2004-05-19 Sold (Public Records) $262,500 Public Records
• 1999-03-26 Sold (Public Records) $231,000 Public Records
• 1997-02-28 Sold (Public Records) $199,500 Public Records

Property tax history

+4.0%/yr

Latest (2025): $1,050 · -0.7% YoY. Source: county tax records.