CashFlowRE
Sign in Sign up
314 Highline Trl
D+ Composite 45.3
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 +15.0/15.0
  • Cash flow +10.7/30.0
  • Livability +4.4/5.0
  • Schools +4.2/10.0
  • DSCR +3.1/10.0
  • 1% rule +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$279,000

314 Highline Trl · Mauldin, SC 29607
4 bd · 3.5 ba · 2,596 sqft · SingleFamily public records · 240 Days on market
Built 2023 1,306 sqft lot Est $465k · 40% under $160/mo HOA · 7% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Envision living in a cutting-edge and elegant 2 story townhome with a basement. This maintenance free community located in the heart of Greenville! This 3-level end unit townhome is sure to please! Inside, the main level has an open concept family room, kitchen, and breakfast area. The kitchen has beautiful granite counters with a large island, stainless steel appliances and plenty of cabinet space. A powder room convenient located off the foyer is a great option for visiting guests. Upstairs, there are 3 bedrooms and two bathrooms. As you enter the large primary suite you will be captivated by the gorgeous en-suite bathroom. The basement features bedroom with a full bathroom and extra storage space. A separate exit on the lower level offers easy access, which features a view of the tree line and mountains. This amazing community has it all! Whether you enjoy spending your leisure time indoors or outdoors, Parkland Townes is waiting for you. Commuting will be effortless with Interstate 85 just minutes away. LAST UNIT AVAILABLE

Key facts

  • Stylish kitchen
  • Finished basement
  • Large island

Tags

MOVE IN READYSTYLISH KITCHENSTAINLESS STEEL APPLIANCESGRANITE COUNTERTOPSLARGE ISLANDFINISHED BASEMENT

Property features AI

Finance

  • Other: Residential property — discovery required
  • HOA & community: Homeowners association present; HOA covers common area electricity, lawn maintenance, pool, street lights, bylaws, and restrictive covenants; Community amenities include common areas, pool, some sidewalks, lawn maintenance, dog park, and walking trails

Exterior

  • Parking: Attached 1-car garage; Paved driveway
  • Utilities: Public water; Public sewer; Public garbage pickup; Public utilities with underground lines; Natural gas available; Gas tankless water heater; Central forced air cooling; Attached garage
  • Home design: Two stories plus basement; Approximately 1–5 years old; Basement foundation
  • Construction: Stone and vinyl siding construction; Architectural shingle roof; Basement foundation; Built within the last 1–5 years
  • Exterior features: Partial in-ground sprinkler system; Vinyl/aluminum trim; Stone and vinyl siding exterior; Architectural roof

Interior

  • Kitchen: Kitchen approx. 9 x 12; Granite countertops; Refrigerator; Gas oven/range; Built-in microwave; Breakfast area approx. 7 x 11; Walk-in pantry
  • Bedrooms: Primary bedroom on 2nd level with full bath, shower only, and walk-in closet (approx. 13 x 14); Second bedroom approx. 12 x 21; Third bedroom approx. 10 x 13; Fourth bedroom approx. 13 x 13; One bedroom on the main level
  • Flooring: Carpet; Laminate flooring; Vinyl
  • Bathrooms: Three full bathrooms; One half-bath; One full bath on the main level
  • Heating & cooling: Natural gas heating available; Central forced air cooling; Gas tankless water heater
  • Interior features: Attic with disappearing stairs; Cable available; 9+ foot ceilings; Ceiling fans; Smooth and blown ceilings; Granite countertops; Open floor plan; Smoke detectors; Walk-in pantry; Basement and second level living quarters; Full finished walkout basement; Bonus/rec room
  • Laundry & utility: Laundry on 2nd floor in closet-style room; Electric dryer 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/3.5-bath single-family listed at $279k.

Deal economics

  • At list price, monthly cash flow is $-133 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $256k (8.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $223k (20.1% below list).
  • Recommended offer: $223k (20.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 3.8% in Mauldin — 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 87/100 on livability (#2 in SC, #321 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+.
  • Greenville 01 (suburban): math 44% / reading 54% proficiency, ranked #10 of 80 in SC (top 12%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mauldin Elementary (math 50% / reading 52%, grade C-, #158 of 597 statewide, top 27%, 990 students, 78% FRL) — zoned schools average 78% FRL vs 42% district-wide (35 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-0.1%/yr); 410 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 5,595 units permitted in Greenville County in 2024 (566 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($75k/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.
  • Greenville County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 240 days — a 12% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago; this cycle's ask has dropped $29k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $222,921 (20.1% 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 240 days. Have you received any prior offers? Is the seller open to a 20% 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 A-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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.80%
Cap rate
5.72%
Cash-on-cash
-2.04%
DSCR
0.91
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$464,684
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3 Macdee Way 0.23mi 4/3.0 2,649 (+2%) 13mo $460,000 $174 73
118 Brockman Dr 0.47mi 3/3.0 (-1) 2,676 (+3%) 11mo $480,000 $179 57
302 Blaine Ct 0.42mi 3/2.5 (-1) 2,400 (-8%) 6mo $439,725 $183 53
406 Ridgepark Ln 0.45mi 5/2.5 (+1) 2,350 (-10%) 6mo $434,600 $185 49
1405 Loblolly Cir 0.10mi 4/2.0 2,241 (-14%) 22mo $370,000 $165 48
213 Fenner Pl 0.50mi 4/2.5 2,300 (-11%) 11mo $425,875 $185 44
115 White Dutch Ln 0.54mi 4/2.5 2,300 (-11%) 18mo $416,825 $181 36
1 Callen Oak Way 0.60mi 5/2.5 (+1) 2,347 (-10%) 15mo $409,500 $174 34
302 Ridgepark Ln 0.52mi 5/2.5 (+1) 2,350 (-10%) 24mo $414,750 $176 31

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-23.0%
Equity multiple
0.23×
Total profit
$-60,194
Equity at exit
$41,600
10-year hold
IRR
-27.9%
Equity multiple
-0.13×
Total profit
$-88,510
Equity at exit
$24,123

Cash invested: $78,120 (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 29607

Rents YoY
-0.1%
Active inventory
410
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$2,229 medium interval (Pro) →
Mortgage (P&I)
$1,463
Tax from tax record
$155 /mo · $1,855/yr
Insurance
$116
HOA
$160
Vacancy / Maint / Mgmt
$468
Net cashflow
$-133

Break-even live

Break-even rent $2,397
Max offer price $255,524
Occupancy floor

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
$69,750
Closing costs
$8,370
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
19 Pikewood Ln Unit 602-7 Greenville, SC 4.0 3.5 2159 $2,375 $1.10 23d 1 0.64mi
142 Gervais Cir Greenville, SC 3.0 2.5 2250 $2,300 $1.02 23d 1 1.04mi
146 Bromes Way Unit NA Greenville, SC 3.0 2.5 1800 $2,000 $1.11 23d 1 1.43mi
53 Endeavor Cir Mauldin, SC 4.0 3.5 2200 $1,995 $0.91 3d 1 1.46mi

HOA detail

Monthly dues
$160 · $1,920/yr

Listing history 22 events

  1. 2026-06-18
    days on market $279,000 Active 240 DOM
  2. 2026-06-17
    days on market $279,000 Active 239 DOM
  3. 2026-06-16
    days on market $279,000 Active 238 DOM
  4. 2026-06-15
    days on market $279,000 Active 237 DOM
  5. 2026-06-13
    days on market $279,000 Active 235 DOM
  6. 2026-06-13
    days on market $279,000 Active 234 DOM
  7. 2026-06-10
    days on market $279,000 Active 232 DOM
  8. 2026-06-09
    days on market $279,000 Active 231 DOM
  9. 2026-06-08
    days on market $279,000 Active 230 DOM
  10. 2026-06-07
    days on market $279,000 Active 229 DOM
  11. 2026-06-03
    days on market $279,000 Active 225 DOM
  12. 2026-06-03
    days on market $279,000 Active 224 DOM
  13. 2026-06-01
    days on market $279,000 Active 223 DOM
  14. 2026-06-01
    price $279,000 Active 222 DOM
  15. 2026-05-31
    days on market $289,000 Active 222 DOM
  16. 2026-04-16
    price $289,000
  17. 2026-03-17
    price $295,000
  18. 2025-12-04
    price $298,000
  19. 2025-10-21
    listed $308,000 Active
  20. 2023-05-31
    soldstatus $270,900 Sold 1044-char remark
    Show marketing remark (1044 chars)

    Envision living in a cutting-edge and elegant 2 story townhome with a basement. This maintenance free community located in the heart of Greenville! This 3-level end unit townhome is sure to please! Inside, the main level has an open concept family room, kitchen, and breakfast area. The kitchen has beautiful granite counters with a large island, stainless steel appliances and plenty of cabinet space. A powder room convenient located off the foyer is a great option for visiting guests. Upstairs, there are 3 bedrooms and two bathrooms. As you enter the large primary suite you will be captivated by the gorgeous en-suite bathroom. The basement features bedroom with a full bathroom and extra storage space. A separate exit on the lower level offers easy access, which features a view of the tree line and mountains. This amazing community has it all! Whether you enjoy spending your leisure time indoors or outdoors, Parkland Townes is waiting for you. Commuting will be effortless with Interstate 85 just minutes away. LAST UNIT AVAILABLE

  21. 2023-05-03
    status Pending 1044-char remark
    Show marketing remark (1044 chars)

    Envision living in a cutting-edge and elegant 2 story townhome with a basement. This maintenance free community located in the heart of Greenville! This 3-level end unit townhome is sure to please! Inside, the main level has an open concept family room, kitchen, and breakfast area. The kitchen has beautiful granite counters with a large island, stainless steel appliances and plenty of cabinet space. A powder room convenient located off the foyer is a great option for visiting guests. Upstairs, there are 3 bedrooms and two bathrooms. As you enter the large primary suite you will be captivated by the gorgeous en-suite bathroom. The basement features bedroom with a full bathroom and extra storage space. A separate exit on the lower level offers easy access, which features a view of the tree line and mountains. This amazing community has it all! Whether you enjoy spending your leisure time indoors or outdoors, Parkland Townes is waiting for you. Commuting will be effortless with Interstate 85 just minutes away. LAST UNIT AVAILABLE

  22. 2023-04-26
    listed $280,900 Active 1044-char remark
    Show marketing remark (1044 chars)

    Envision living in a cutting-edge and elegant 2 story townhome with a basement. This maintenance free community located in the heart of Greenville! This 3-level end unit townhome is sure to please! Inside, the main level has an open concept family room, kitchen, and breakfast area. The kitchen has beautiful granite counters with a large island, stainless steel appliances and plenty of cabinet space. A powder room convenient located off the foyer is a great option for visiting guests. Upstairs, there are 3 bedrooms and two bathrooms. As you enter the large primary suite you will be captivated by the gorgeous en-suite bathroom. The basement features bedroom with a full bathroom and extra storage space. A separate exit on the lower level offers easy access, which features a view of the tree line and mountains. This amazing community has it all! Whether you enjoy spending your leisure time indoors or outdoors, Parkland Townes is waiting for you. Commuting will be effortless with Interstate 85 just minutes away. LAST UNIT AVAILABLE

ⓘ 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
$1,855 · $155/mo
Projected year-2 tax
$1,855 · $155/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$26,751
− Mortgage interest
−$15,628
− Property taxes
−$1,855
− Insurance
−$1,395
− Repairs & maintenance
−$2,140
− Management
−$2,140
− HOA
−$1,920
− Depreciation
−$8,116
Taxable loss
−$6,445
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,547
After-tax cash flow
$-48/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
Greenville 01
NCES district ID
4502310
Math proficiency
44% ▼ -10.00%
Reading proficiency
54% ▼ -2.00%
Median HH income
$49,596
Composite
41.88/100
National rank
#3370
State rank
#10 of 80 in SC

Livability — Mauldin

Score
87/100
State rank
#2
US rank
#321

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mauldin, SC
County
Greenville County · 573,815 people
City population
14,950
Metro
Greenville-Anderson, SC
Population (ZIP)
46,209
Household income
$74,503
Rent vs Own
53.6% rent · 46.4% own
Severe rent burden
2001.0

Population outlook (Greenville County) Hauer SSP2

Today (2025)
574,580 people
By 2030
615,615 · +7.1%
By 2040
695,373 · +21.0%
By 2050
769,367 · +33.9%
By 2075
933,296 · +62.4%
By 2100
1,029,196 · +79.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 61% Black 26% Hispanic / Latino 6% Two or more races 5% Asian 4%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Slovak 4% Serbian 2% Lithuanian 2%
Foreign-born
8% · Canada, Jamaica, China
Languages at home
88% English-only · Spanish 5% Other Indo-European 2% Chinese 1%

Political lean MEDSL · Greenville

2024 margin
Strong R (+22.2) · D 38.0% · R 60.2% · Other 1.8%
2008→2024 swing
+1.7pp toward D · 2008: -23.9pp · 2024: -22.2pp
All cycles
2024: R+22.2 2020: R+18.2 2016: R+24.7 2012: R+27.8 2008: R+23.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -270.34%
Current HPI
255.9665
Rent YoY
▼ -0.07%
Metro
Greenville-Anderson, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+2.9% since first listed
7 events — show timeline
  • 2026-04-16 Price Changed $289,000 Greater Greenville MLS
  • 2026-03-17 Price Changed $295,000 Greater Greenville MLS
  • 2025-12-04 Price Changed $298,000 Greater Greenville MLS
  • 2025-10-21 Listed $308,000 Greater Greenville MLS
  • 2023-05-31 Sold (MLS) $270,900 Greater Greenville MLS
  • 2023-05-03 Pending Greater Greenville MLS
  • 2023-04-26 Listed $280,900 Greater Greenville MLS

Property tax history

+94.9%/yr

Latest (2025): $1,855 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…