CashFlowRE
Sign in Sign up
509 Chrome Horse Ln
D Composite 41.43
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).

  • Cash flow +11.7/30.0
  • ARV discount +7.5/15.0
  • Schools +4.2/10.0
  • 1% rule +4.0/10.0
  • Condition / age +4.0/5.0
  • DSCR +3.4/10.0
  • Rent growth +3.3/5.0
  • Livability +3.3/5.0
  • Appreciation +0.0/10.0

$258,560

509 Chrome Horse Ln · Red Bank, SC 29073
4 bd · 2.5 ba · 2,062 sqft · Townhouse · 103 Days on market
Built 2026 Good condition 3,920 sqft lot $136/mo HOA · 6% of rent

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

Listing remarks MLS

Welcome to Copper Crest Townhomes, where comfort meets convenience in a vibrant community just minutes from I-20 and downtown Lexington. This prime location allows for easy commuting, with the heart of Columbia accessible in less than 30 minutes, offering a plethora of dining, entertainment, and attractions. For those who travel frequently, the airport is a mere 10 miles away, making this neighborhood ideal for both work and leisure. Introducing the Burke, Stanley Martin's latest two-level townhome design, which boasts a smart open-concept floor plan that maximizes space and functionality. Spanning 2,062 square feet, this home features four spacious bedrooms, including a primary suite with a walk-in closet and a luxurious double vanity bath. The main level is designed for ease, with a well-appointed kitchen, a dining area, and a convenient laundry room located near the two-car garage. The covered porch invites you to unwind outdoors, perfect for entertaining or simply enjoying a quiet evening. Upstairs, you'll find three additional bedrooms and a versatile flex space, providing an ideal retreat for family or guests. This layout strikes the perfect balance between low-maintenance living and the spaciousness typically associated with single-family homes. With energy-efficient features and thoughtful design, the Burke is not just a home; it's a lifestyle choice. Experience the comfort and convenience of Copper Crest, where your dream home awaits.

Key facts

  • Flex space
  • Large dining space
  • Open foyer

Tags

OPEN FOYERDESIGNER FINISHED KITCHENLARGE DINING SPACEWALK IN PANTRYOUTDOOR COVERED PATIOFLEX SPACE

Property features AI

Finance

  • HOA & community: Property is part of an association

Exterior

  • Parking: Attached garage with 2 garage spaces
  • Utilities: Public sewer; Public water
  • Home design: Two-story property
  • Construction: Slab foundation
  • Exterior features: Partial brick above foundation and vinyl exterior; Paved road access; Public water

Interior

  • Kitchen: Pantry; Granite countertops; Tiled backsplash; Painted cabinets; Recessed lighting; Luxury vinyl plank flooring; Dishwasher; Garbage disposal; Over-the-range microwave; Free-standing gas range
  • Bedrooms: Primary bedroom on the main level with double vanity, walk-in closet, tray ceilings, recessed lighting, and carpet/LVP flooring; Additional bedrooms on the second level with carpeted floors (Bedrooms 2–4)
  • Flooring: Carpet in bedrooms; Luxury vinyl plank in main living areas and kitchen
  • Bathrooms: Two full bathrooms and one half bath; One full bathroom on the second level; One main full bathroom and one main half bath
  • Heating & cooling: Central air (split system); Gas heating on both first and second levels
  • Interior features: High ceilings (over 9 ft); Recessed lighting throughout; Loft
  • Laundry & utility: Electric laundry 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 4-bed/2.5-bath townhouse listed at $259k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-77 ($-924/yr) — negative.
  • To cash-flow at today's rent, offer at most $247k (4.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $234k (9.6% below list).
  • Recommended offer: $234k (9.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#121 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B; Watch: employment C-, crime D+, amenities F.
  • Lexington 01 (suburban): math 42% / reading 53% proficiency, ranked #11 of 80 in SC (top 14%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Red Bank Elementary (math 36% / reading 45%, grade F, #286 of 597 statewide, top 49%, 568 students, 41% FRL); Carolina Springs Middle (math 25% / reading 39%, grade F, #119 of 229 statewide, top 54%, 914 students, 46% FRL); White Knoll High (math 47% / reading 85%, grade B, #81 of 196 statewide, top 42%, 2,204 students, 45% FRL).
  • Market conditions: Rents rising (+3.2%/yr); 572 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,712 units permitted in Lexington County in 2024 (0 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($77k/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.
  • Lexington County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 103 days — a 9% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $233,653 (9.6% 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 103 days. Have you received any prior offers? Is the seller open to a 10% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. Crime grade is D 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.90%
Cap rate
5.94%
Cash-on-cash
-1.28%
DSCR
0.94
GRM
9.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.24% rent growth · sell at horizon

5-year hold
IRR
-18.1%
Equity multiple
0.36×
Total profit
$-46,117
Equity at exit
$38,552
10-year hold
IRR
-9.7%
Equity multiple
0.40×
Total profit
$-43,657
Equity at exit
$22,356

Cash invested: $72,397 (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 29073

Home prices YoY
-19.1%
Rents YoY
3.2%
Active inventory
572
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,337 high interval (Pro) →
Mortgage (P&I)
$1,356
Tax est. 1.5%
$323 /mo · $3,878/yr
Insurance
$108
HOA
$136
Vacancy / Maint / Mgmt
$491
Net cashflow
$-77

Break-even live

Break-even rent $2,434
Max offer price $247,419
Occupancy floor 98%

Sensitivity live

Price -10% $102 -5% $12 +0% $-77 +5% $-166 +10% $-256
Rent -10% $-262 -5% $-169 +0% $-77 +5% $15 +10% $108
Rate -1.0pp $53 -0.5pp $-11 base $-77 +0.5pp $-144 +1.0pp $-212

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
$64,640
Closing costs
$7,757
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
449 Lady Liberty Way Lexington, SC 3.0 3.0 1635 $1,995 $1.22 25d 1 0.17mi
464 Lady Liberty Way Lexington, SC 4.0 2.5 2100 $2,150 $1.02 25d 1 0.17mi
1607 Commendable Ct Lexington, SC 4.0 2.5 1783 $2,238 $1.26 25d 1 0.52mi
156 Secretariat St Lexington, SC 4.0 2.5 2591 $2,500 $0.96 16d 1 0.58mi
120 W Lake Dr Lexington, SC 3.0 2.0 1476 $1,880 $1.27 5d 1 0.66mi
140 Land of Lakes Cir Lexington, SC 3.0 2.0 1452 $1,925 $1.33 5d 1 0.69mi
919 Dovefield Ln Lexington, SC 4.0 2.5 2022 $2,299 $1.14 25d 1 1.11mi

HOA detail

Monthly dues
$136 · $1,632/yr

Listing history 18 events

  1. 2026-06-22
    days on market $258,560 Active 103 DOM
  2. 2026-06-18
    days on market $258,560 Active 100 DOM
  3. 2026-06-17
    days on market $258,560 Active 99 DOM
  4. 2026-06-16
    days on market $258,560 Active 98 DOM
  5. 2026-06-15
    days on market $258,560 Active 97 DOM
  6. 2026-06-14
    days on market $258,560 Active 95 DOM
  7. 2026-06-10
    days on market $258,560 Active 92 DOM
  8. 2026-06-09
    days on market $258,560 Active 91 DOM
  9. 2026-06-08
    days on market $258,560 Active 90 DOM
  10. 2026-06-07
    days on market $258,560 Active 89 DOM
  11. 2026-06-03
    days on market $258,560 Active 85 DOM
  12. 2026-06-03
    days on market $258,560 Active 84 DOM
  13. 2026-06-02
    days on market $258,560 Active 83 DOM
  14. 2026-05-31
    days on market $258,560 Active 82 DOM
  15. 2026-05-05
    price $258,410 1467-char remark
    Show marketing remark (1467 chars)

    Welcome to Copper Crest Townhomes, where comfort meets convenience in a vibrant community just minutes from I-20 and downtown Lexington. This prime location allows for easy commuting, with the heart of Columbia accessible in less than 30 minutes, offering a plethora of dining, entertainment, and attractions. For those who travel frequently, the airport is a mere 10 miles away, making this neighborhood ideal for both work and leisure. Introducing the Burke, Stanley Martin's latest two-level townhome design, which boasts a smart open-concept floor plan that maximizes space and functionality. Spanning 2,062 square feet, this home features four spacious bedrooms, including a primary suite with a walk-in closet and a luxurious double vanity bath. The main level is designed for ease, with a well-appointed kitchen, a dining area, and a convenient laundry room located near the two-car garage. The covered porch invites you to unwind outdoors, perfect for entertaining or simply enjoying a quiet evening. Upstairs, you'll find three additional bedrooms and a versatile flex space, providing an ideal retreat for family or guests. This layout strikes the perfect balance between low-maintenance living and the spaciousness typically associated with single-family homes. With energy-efficient features and thoughtful design, the Burke is not just a home; it's a lifestyle choice. Experience the comfort and convenience of Copper Crest, where your dream home awaits.

  16. 2026-04-23
    price $257,745 1467-char remark
    Show marketing remark (1467 chars)

    Welcome to Copper Crest Townhomes, where comfort meets convenience in a vibrant community just minutes from I-20 and downtown Lexington. This prime location allows for easy commuting, with the heart of Columbia accessible in less than 30 minutes, offering a plethora of dining, entertainment, and attractions. For those who travel frequently, the airport is a mere 10 miles away, making this neighborhood ideal for both work and leisure. Introducing the Burke, Stanley Martin's latest two-level townhome design, which boasts a smart open-concept floor plan that maximizes space and functionality. Spanning 2,062 square feet, this home features four spacious bedrooms, including a primary suite with a walk-in closet and a luxurious double vanity bath. The main level is designed for ease, with a well-appointed kitchen, a dining area, and a convenient laundry room located near the two-car garage. The covered porch invites you to unwind outdoors, perfect for entertaining or simply enjoying a quiet evening. Upstairs, you'll find three additional bedrooms and a versatile flex space, providing an ideal retreat for family or guests. This layout strikes the perfect balance between low-maintenance living and the spaciousness typically associated with single-family homes. With energy-efficient features and thoughtful design, the Burke is not just a home; it's a lifestyle choice. Experience the comfort and convenience of Copper Crest, where your dream home awaits.

  17. 2026-03-10
    listed $258,560 Active
  18. 2026-02-25
    listed $258,560 Active 1467-char remark
    Show marketing remark (1467 chars)

    Welcome to Copper Crest Townhomes, where comfort meets convenience in a vibrant community just minutes from I-20 and downtown Lexington. This prime location allows for easy commuting, with the heart of Columbia accessible in less than 30 minutes, offering a plethora of dining, entertainment, and attractions. For those who travel frequently, the airport is a mere 10 miles away, making this neighborhood ideal for both work and leisure. Introducing the Burke, Stanley Martin's latest two-level townhome design, which boasts a smart open-concept floor plan that maximizes space and functionality. Spanning 2,062 square feet, this home features four spacious bedrooms, including a primary suite with a walk-in closet and a luxurious double vanity bath. The main level is designed for ease, with a well-appointed kitchen, a dining area, and a convenient laundry room located near the two-car garage. The covered porch invites you to unwind outdoors, perfect for entertaining or simply enjoying a quiet evening. Upstairs, you'll find three additional bedrooms and a versatile flex space, providing an ideal retreat for family or guests. This layout strikes the perfect balance between low-maintenance living and the spaciousness typically associated with single-family homes. With energy-efficient features and thoughtful design, the Burke is not just a home; it's a lifestyle choice. Experience the comfort and convenience of Copper Crest, where your dream home awaits.

ⓘ 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
$28,038
− Mortgage interest
−$14,483
− Property taxes
−$3,878
− Insurance
−$1,293
− Repairs & maintenance
−$2,243
− Management
−$2,243
− HOA
−$1,632
− Depreciation
−$7,522
Taxable loss
−$5,256
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,261
After-tax cash flow
$338/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 modern finishes and a well-maintained exterior. A fresh coat of paint on the exterior and interior walls would significantly enhance its curb appeal and resale value.

Value-add opportunities

  • Resale Paint exterior siding — Enhances curb appeal and value
  • Resale Paint interior walls — Fresh paint can make a home more inviting and appealing

Renovation cost estimate screening

Value-add ROI direction

  • Resale Paint exterior siding — Enhances curb appeal and value
  • Resale Paint interior walls — Fresh paint can make a home more inviting and appealing

ⓘ 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
Lexington 01
NCES district ID
4502700
Math proficiency
42% ▼ -12.00%
Reading proficiency
53% ▼ -2.00%
Median HH income
$61,298
Composite
41.75/100
National rank
#3399
State rank
#11 of 80 in SC

Livability — Red Bank

Score
66/100
State rank
#121
US rank
#11985

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Red Bank, SC
County
Lexington County · 232,571 people
Metro
Columbia, SC
Population (ZIP)
53,156
Household income
$77,229
Rent vs Own
18.3% rent · 81.7% own
Severe rent burden
935.0

Population outlook (Lexington County) Hauer SSP2

Today (2025)
322,999 people
By 2030
342,356 · +6.0%
By 2040
377,715 · +16.9%
By 2050
406,984 · +26.0%
By 2075
465,447 · +44.1%
By 2100
485,674 · +50.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Black 14% Two or more races 7% Hispanic / Latino 6% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1%
Common ancestry
Romanian 3% Italian 2% Slovak 1%
Foreign-born
4% · Canada, China
Languages at home
93% English-only · Spanish 5% Other Indo-European 1%

Political lean MEDSL · Lexington

2024 margin
Solid R (+33.5) · D 32.5% · R 66.0% · Other 1.4%
2008→2024 swing
+4.6pp toward D · 2008: -38.0pp · 2024: -33.5pp
All cycles
2024: R+33.5 2020: R+30.1 2016: R+36.7 2012: R+37.8 2008: R+38.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -59.20%
Current HPI
249.8957
Rent YoY
▲ 3.24%
Metro
Columbia, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

-0.1% since first listed
4 events — show timeline
  • 2026-05-05 Price Changed $258,410 Zillow
  • 2026-04-23 Price Changed $257,745 Zillow
  • 2026-03-10 Listed $258,560 Consolidated MLS
  • 2026-02-25 Listed $258,560 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…