100 Kensington Blvd #913 · Bluffton, SC 29910

$202,000

2 bd · 2.0 ba · 968 sqft · Condo · 277 Days on market

Built 2000 Good condition $209/sqft · 5% below area Est $213k · 5% under $305/mo HOA · 15% of rent ↓ 9% 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).

• ARV discount +9.9/15.0
• Cash flow +9.7/30.0
• Schools +6.2/10.0
• 1% rule +4.8/10.0
• Condition / age +3.8/5.0
• Rent growth +3.5/5.0
• Livability +3.4/5.0
• DSCR +2.7/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Nice 2nd flοor 2 bеdroοm 2 bаth unit with a gаrаge (E-5). The owner iѕ οffering financing.

Key facts

• $305 HOA
• Garage
• Community pool

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $202k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-134 ($-2k/yr) — negative.
• To cash-flow at today's rent, offer at most $183k (9.6% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $198k (1.8% below list).
• Recommended offer: $178k (12.0% below list) — sets the bar for market timing.
• Cap rate 5.5% vs local median 3.2% in Bluffton — 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 68/100 on livability (#76 in SC) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, cost of living D-.
• 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: Okatie Elementary (math 67% / reading 62%, grade B, #56 of 597 statewide, top 10%, 609 students, 26% FRL); Bluffton Middle (math 40% / reading 46%, grade D-, #60 of 229 statewide, top 26%, 872 students, 45% FRL); Bluffton High (math 69% / reading 85%, grade A-, #28 of 196 statewide, top 16%, 1,350 students, 38% FRL).
• Zoned-school proficiency averages 62% at this address vs 46% district-wide (+15 pts) — the actual schools serving this property are materially stronger than the Beaufort 01 average implies; a family-tenant draw the district grade alone would hide.
• Market conditions: Rents rising fast (+4.1%/yr); 938 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 63d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% 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).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
• Beaufort County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 277 days — a 12% lower offer ($178k) is reasonable based on typical stale-listing flexibility.

Recommended offer $177,760 (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 277 days. Have you received any prior offers? Is the seller open to a 12% 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. 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?
5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
7. 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?
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 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: 0.98% ✗
• Cap rate: 5.49%
• Cash-on-cash: -2.85%
• DSCR: 0.87
• GRM: 8.5

CMA / ARV

• ARV (median comp): $213,338
• List price: $202,000
• Delta: -5.31%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
100 Kensington Blvd #822	0.01mi	2/2.0	968 (0%)	1mo	$175,000	$181	98
100 Kensington Blvd #803	0.01mi	2/2.0	968 (0%)	1mo	$164,000	$169	98
100 Kensington Blvd #1313	0.08mi	2/2.0	968 (0%)	0mo	$200,000	$207	96
100 Kensington Blvd #1110	0.08mi	2/2.0	968 (0%)	3mo	$187,500	$194	94
100 Kensington Blvd #821	0.00mi	1/1.0 (-1)	883 (-9%)	3mo	$190,000	$215	74
100 Kensington Blvd #1523	0.04mi	1/1.0 (-1)	883 (-9%)	1mo	$154,000	$174	73
897 Fording Island Rd #2409	0.83mi	2/2.0	1,001 (+3%)	0mo	$182,500	$182	59
897 Fording Island Rd #1304	0.84mi	2/2.0	1,001 (+3%)	2mo	$205,000	$205	58
897 Fording Island Rd #2804	0.83mi	2/2.0	1,001 (+3%)	2mo	$210,000	$210	57
897 Fording Island Rd #911	0.86mi	2/2.0	1,001 (+3%)	2mo	$214,000	$214	57
897 Fording Island Rd #2802	0.83mi	2/2.0	1,001 (+3%)	3mo	$215,000	$215	57
897 Fording Island Rd #2810	0.86mi	1/1.0 (-1)	832 (-14%)	3mo	$175,000	$210	30

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 · 4.06% rent growth · sell at horizon

5-year hold

• IRR: -19.5%
• Equity multiple: 0.31×
• Total profit: $-38,937
• Equity at exit: $30,119

10-year hold

• IRR: -9.5%
• Equity multiple: 0.38×
• Total profit: $-35,081
• Equity at exit: $17,465

Cash invested: $56,560 (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: 2 active · 1 under contract
• Median asking: $245,450 ($239/sqft)
• Median days on market: 281 d
• This list price: lowest-priced of the active set
• ARV vs active asking: -7.8% vs current asking $/sqft

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

ZIP-level market 29910

• Home prices YoY: -22.9%
• Rents YoY: 4.1%
• Active inventory: 938
• Price-to-rent: 8.5×

Monthly cashflow live

• Estimated rent: $1,983 medium
• Mortgage (P&I): −$1,059
• Tax est. 1.5%: −$252 /mo · $3,030/yr
• Insurance: −$84
• HOA: −$305
• Vacancy / Maint / Mgmt: −$416
• Net cashflow: $-134

Break-even live

Break-even rent $2,153

Max offer price $182,556

Occupancy floor —

Sensitivity live

Price	-10% $5	-5% $-65	+0% $-134	+5% $-204	+10% $-274
Rent	-10% $-291	-5% $-213	+0% $-134	+5% $-56	+10% $22
Rate	-1.0pp $-33	-0.5pp $-83	base $-134	+0.5pp $-187	+1.0pp $-240

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: $50,500
• Closing costs: $6,060
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 4 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
100 Kensington Blvd Bluffton, SC	1.0–3.0	1.0–2.0	908	$1,798	$1.98	62d	3	0.04mi
20 Simmonsville Rd Bluffton, SC	1.0–3.0	1.0–2.0	1091	$2,104	$1.93	62d	13	0.34mi
897 Fording Island Rd Bluffton, SC	1.0–2.0	1.0–2.0	1038	$2,000	$1.93	93d	4	0.83mi
897 Fording Island Rd Bluffton, SC	2.0	2.0	1076	$2,000	$1.86	62d	4	0.83mi

HOA detail $305/mo · $3,660/yr condo

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

Listing history 50 events

1. 2026-08-08
   days on market $202,000 Active 277 DOM
2. 2026-08-07
   days on market $202,000 Active 276 DOM
3. 2026-08-06
   days on market $202,000 Active 275 DOM
4. 2026-08-05
   days on market $202,000 Active 274 DOM
5. 2026-08-04
   days on market $202,000 Active 273 DOM
6. 2026-08-03
   days on market $202,000 Active 272 DOM
7. 2026-07-31
   days on market $202,000 Active 269 DOM
8. 2026-07-30
   days on market $202,000 Active 268 DOM
9. 2026-07-29
   days on market $202,000 Active 267 DOM
10. 2026-07-27
    days on market $202,000 Active 265 DOM
11. 2026-07-25
    days on market $202,000 Active 263 DOM
12. 2026-07-23
    days on market $202,000 Active 261 DOM
13. 2026-07-22
    days on market $202,000 Active 260 DOM
14. 2026-07-21
    days on market $202,000 Active 259 DOM
15. 2026-07-18
    days on market $202,000 Active 256 DOM
16. 2026-07-16
    days on market $202,000 Active 254 DOM
17. 2026-07-16
    days on market $202,000 Active 253 DOM
18. 2026-07-14
    days on market $202,000 Active 252 DOM
19. 2026-07-13
    days on market $202,000 Active 251 DOM
20. 2026-07-12
    days on market $202,000 Active 250 DOM
21. 2026-07-11
    days on market $202,000 Active 249 DOM
22. 2026-07-10
    days on market $202,000 Active 248 DOM
23. 2026-07-09
    days on market $202,000 Active 247 DOM
24. 2026-07-08
    days on market $202,000 Active 246 DOM
25. 2026-07-07
    days on market $202,000 Active 245 DOM
26. 2026-07-06
    days on market $202,000 Active 244 DOM
27. 2026-07-05
    days on market $202,000 Active 243 DOM
28. 2026-07-04
    days on market $202,000 Active 242 DOM
29. 2026-07-03
    days on market $202,000 Active 241 DOM
30. 2026-07-02
    days on market $202,000 Active 240 DOM
31. 2026-07-01
    days on market $202,000 Active 239 DOM
32. 2026-06-30
    days on market $202,000 Active 238 DOM
33. 2026-06-29
    days on market $202,000 Active 237 DOM
34. 2026-06-28
    days on market $202,000 Active 236 DOM
35. 2026-06-28
    days on market $202,000 Active 235 DOM
36. 2026-06-27
    days on market $202,000 Active 234 DOM
37. 2026-06-25
    days on market $202,000 Active 232 DOM
38. 2026-06-23
    days on market $202,000 Active 230 DOM
39. 2026-06-21
    days on market $202,000 Active 229 DOM
40. 2026-06-18
    days on market $202,000 Active 226 DOM
41. 2026-06-17
    days on market $202,000 Active 225 DOM
42. 2026-06-16
    days on market $202,000 Active 224 DOM
43. 2026-06-15
    days on market $202,000 Active 223 DOM
44. 2026-06-14
    days on market $202,000 Active 221 DOM
45. 2026-06-13
    days on market $202,000 Active 220 DOM
46. 2026-06-10
    days on market $202,000 Active 218 DOM
47. 2026-06-09
    days on market $202,000 Active 217 DOM
48. 2026-06-08
    days on market $202,000 Active 216 DOM
49. 2026-06-07
    days on market $202,000 Active 215 DOM
50. 2026-06-05
    days on market $202,000 Active 212 DOM

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

Taxation est. · year 1

• Rental income: $23,796
• − Mortgage interest: −$11,315
• − Property taxes: −$3,030
• − Insurance: −$1,010
• − Repairs & maintenance: −$1,904
• − Management: −$1,904
• − HOA: −$3,660
• − Depreciation: −$5,876
• Taxable loss: −$4,902
• Est. tax savings @ 24.0%: +$1,177
• After-tax cash flow: $-436/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 · 12 photos

Good 75/100 Cosmetic rehab Est. rehab $4,840–$14,520 screening

This 2-bedroom, 2-bathroom condo is in good condition with recent HVAC and water heater replacements. It has a good curb appeal and is ready for a fresh paint job to enhance its resale value.

Repairs flagged

• Minor Kitchen cabinets — The kitchen cabinets appear to be in good condition with no visible damage.
• Minor Bathroom fixtures — The bathroom fixtures appear to be in good condition with no visible damage.

Value-add opportunities

• Resale Paint interior walls — Fresh paint can enhance the appearance of the interior and make the home more appealing to potential buyers. ↑
• Resale Replace kitchen cabinets — Upgrading the kitchen cabinets can significantly enhance the home's value and appeal to potential buyers. ↑
• Resale Replace bathroom fixtures — Upgrading the bathroom fixtures can enhance the home's value and appeal to potential buyers. ↑

ⓘ 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.

C Composite school gradezoned avg 62/100

Zoned Schools

Elementary Okatie Elementary B SC #56/597 Nat'l #5,189/41,679 Middle H. E. Mccracken Middle D SC #54/229 Nat'l #4,963/14,009 High Bluffton High A- SC #28/196 Nat'l #1,362/17,239

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 68/100

Livability — Bluffton

• Score: 68/100
• State rank: #76
• US rank: #8936

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Beaufort County · 211,915 people
• City population: 77,022
• Metro: Hilton Head Island-Bluffton, SC
• Population (ZIP): 53,019
• Household income: $98,912
• Rent vs Own: 22.8% rent · 77.2% own
• Severe rent burden: 15% 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 (70%)
• Race & ethnicity: White 70% Hispanic / Latino 18% Two or more races 8% Black 7%
• Hispanic origin (detail): Mexican 7% Puerto Rican 3%
• Common ancestry: Romanian 4% Slovak 3% Lithuanian 3%
• Foreign-born: 9% · Canada, Jamaica, Dominican Republic
• Languages at home: 84% English-only · Spanish 13% Other Indo-European 1% French/Haitian/Cajun 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: ▼ -72.80%
• Current HPI: 245.8086
• Rent YoY: ▲ 4.06%
• 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

-9.4% since first listed

2 events — show timeline

• 2026-04-08 Price Changed $202,000 RSMLS
• 2025-11-04 Listed $223,000 RSMLS