CashFlowRE
Sign in Sign up
244 Argent Pl
D- Composite 39.78
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 +13.5/15.0
  • Cash flow +7.2/30.0
  • Rent growth +4.8/5.0
  • Schools +4.1/10.0
  • 1% rule +3.2/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.3/10.0
  • Appreciation +0.0/10.0

$298,000

244 Argent Pl · Hardeeville, SC 29909
2 bd · 2.0 ba · 1,328 sqft · SingleFamily public records · 113 Days on market
Built 1999 4,792 sqft lot $224/sqft · 13% below area Est $343k · 13% under $224/mo HOA · 9% of rent

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

Listing remarks MLS

Welcome to 244 Argent Place, a charming residence perfectly situated on a quiet, private cul-de-sac in the highly sought-after Sun City community. This meticulously maintained Chesapeake model home stands out with its thoughtful design and significant mechanical upgrades, offering both beauty and peace of mind. The property features a new roof installed in 2020 and a brand-new HVAC system from 2024, ensuring long-term comfort and efficiency for the next owner. The interior offers a bright and welcoming 2-bedroom, 2-bath layout, where the open-concept living space serves as the perfect hub for daily life and entertaining. A major highlight of this home is the extended garage, providing ample additional square footage for a workshop, golf cart parking, or extra storage. The two spacious bedrooms are positioned for maximum privacy, including a primary suite with its own dedicated en-suite bathroom. Enjoy the serenity of a cul-de-sac setting paired with the unparalleled lifestyle of Sun City, including world-class golf, fitness centers, pools, and miles of walking trails. This home is a rare find that combines a popular floor plan with major system updates in a prime location. Property to be sold as-is.

Key facts

  • Open layout
  • En-suite bathroom
  • Private cul-de-sac

Tags

PRIVATE CUL-DE-SACEXTENDED TWO-CAR GARAGEOPEN LAYOUTEN-SUITE BATHROOMWALKING TRAILS

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 2-bed/2.0-bath single-family listed at $298k.

Deal economics

  • At list price, monthly cash flow is $-415 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $225k (24.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $244k (18.1% below list).
  • Recommended offer: $225k (24.6% below list) — sets the bar for cash-flow.
  • Cap rate 4.6% vs local median 3.6% in Hardeeville — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 65/100 on livability (#136 in SC) — a middle-class / working-renter tenant base. Strengths: health & safety A+, crime B+, housing B+; 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: 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 (+9.3%/yr); 657 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,824 units permitted in Beaufort County in 2024 (618 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($91k/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 $9k 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 113 days — a 9% lower offer ($271k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 11y ago 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $224,601 (24.6% 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 113 days. Have you received any prior offers? Is the seller open to a 25% 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. 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
0.82%
Cap rate
4.62%
Cash-on-cash
-5.98%
DSCR
0.73
GRM
10.2

CMA / ARV

ARV (median comp)
$343,454
List price
$298,000
Delta
-13.23%
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
265 Argent Pl 0.09mi 2/2.0 1,328 (0%) 6mo $340,000 $256 91
237 Argent Pl 0.05mi 2/2.0 1,310 (-1%) 9mo $325,000 $248 88
18 Bailey Ln 0.28mi 2/2.0 1,280 (-4%) 1mo $345,000 $270 80
19 Bailey Ln 0.27mi 2/2.0 1,416 (+7%) 3mo $399,000 $282 74
10 Norton Ct 0.15mi 2/2.0 1,445 (+9%) 6mo $277,000 $192 73
5 Stoney Ct 0.21mi 2/2.0 1,180 (-11%) 1mo $285,000 $242 71
3 Mackay Ln 0.16mi 2/2.0 1,445 (+9%) 11mo $318,000 $220 69
31 Bailey Ln 0.21mi 2/2.0 1,463 (+10%) 11mo $379,900 $260 64
2201 Freshwater Ln 0.60mi 2/2.0 1,340 (+1%) 9mo $385,000 $287 63
106 Hunley Ct 0.54mi 2/2.0 1,464 (+10%) 5mo $318,000 $217 54
2 Graham Ct 0.71mi 2/2.0 1,378 (+4%) 9mo $332,000 $241 53
141 Auditorium Rd 0.55mi 3/2.0 (+1) 1,459 (+10%) 1mo $389,000 $267 52

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-20.2%
Equity multiple
0.26×
Total profit
$-61,647
Equity at exit
$44,433
10-year hold
IRR
-4.1%
Equity multiple
0.66×
Total profit
$-28,212
Equity at exit
$25,766

Cash invested: $83,440 (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 29909

Home prices YoY
-12.5%
Rents YoY
9.3%
Active inventory
657
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$2,440 high interval (Pro) →
Mortgage (P&I)
$1,563
Tax from tax record
$432 /mo · $5,185/yr
Insurance
$124
HOA
$224
Vacancy / Maint / Mgmt
$512
Net cashflow
$-415

Break-even live

Break-even rent $2,966
Max offer price $224,601
Occupancy floor

Sensitivity live

Price -10% $-247 -5% $-331 +0% $-415 +5% $-500 +10% $-584
Rent -10% $-608 -5% $-512 +0% $-415 +5% $-319 +10% $-223
Rate -1.0pp $-265 -0.5pp $-340 base $-415 +0.5pp $-493 +1.0pp $-571

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
$74,500
Closing costs
$8,940
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
20 Fickling Ct Bluffton, SC 2.0 2.0 1742 $2,800 $1.61 45d 1 0.60mi
133 Stratford Village Way Bluffton, SC 2.0 2.0 1835 $2,995 $1.63 45d 1 0.91mi
103 Sandlapper Dr Hardeeville, SC 1.0–3.0 1.0–2.5 901 $2,115 $2.35 15d 1 0.93mi
82 Ardmore Garden Dr Hardeeville, SC 3.0 2.0 1531 $2,225 $1.45 15d 1 0.96mi
321 Donegal Dr Hardeeville, SC 1.0–3.0 1.0–2.0 1120 $1,684 $1.50 15d 46 0.96mi
55 Purry Cir Bluffton, SC 2.0 2.0 1445 $2,500 $1.73 45d 1 0.97mi
110 University Pkwy Okatie, SC 2.0 2.5 1252 $1,900 $1.52 15d 1 0.99mi
149 Lazy Daisy Dr Bluffton, SC 2.0 2.0 1240 $2,500 $2.02 22d 1 1.08mi
61 Zubler St Bluffton, SC 2.0 2.0 1053 $1,970 $1.87 22d 1 1.08mi
521 Eastwater Ln Okatie, SC 2.0 2.5 1252 $2,250 $1.80 15d 1 1.10mi
193 University Pkwy Okatie, SC 3.0 2.0 1257 $2,350 $1.87 15d 1 1.24mi
329 Mystic Point Dr Okatie, SC 2.0 2.0 1084 $2,500 $2.31 15d 1 1.39mi
309 Hampton Pl Bluffton, SC 2.0 2.0 1633 $3,200 $1.96 15d 1 1.39mi
60 Padgett Dr Bluffton, SC 2.0 2.0 1089 $2,300 $2.11 45d 1 1.44mi

HOA detail

Monthly dues
$224 · $2,688/yr
Likely covers
poolgym

Listing history 21 events

  1. 2026-05-07
    status Pending 1219-char remark
    Show marketing remark (1219 chars)

    Welcome to 244 Argent Place, a charming residence perfectly situated on a quiet, private cul-de-sac in the highly sought-after Sun City community. This meticulously maintained Chesapeake model home stands out with its thoughtful design and significant mechanical upgrades, offering both beauty and peace of mind. The property features a new roof installed in 2020 and a brand-new HVAC system from 2024, ensuring long-term comfort and efficiency for the next owner. The interior offers a bright and welcoming 2-bedroom, 2-bath layout, where the open-concept living space serves as the perfect hub for daily life and entertaining. A major highlight of this home is the extended garage, providing ample additional square footage for a workshop, golf cart parking, or extra storage. The two spacious bedrooms are positioned for maximum privacy, including a primary suite with its own dedicated en-suite bathroom. Enjoy the serenity of a cul-de-sac setting paired with the unparalleled lifestyle of Sun City, including world-class golf, fitness centers, pools, and miles of walking trails. This home is a rare find that combines a popular floor plan with major system updates in a prime location. Property to be sold as-is.

  2. 2026-04-17
    status Active 1219-char remark
    Show marketing remark (1219 chars)

    Welcome to 244 Argent Place, a charming residence perfectly situated on a quiet, private cul-de-sac in the highly sought-after Sun City community. This meticulously maintained Chesapeake model home stands out with its thoughtful design and significant mechanical upgrades, offering both beauty and peace of mind. The property features a new roof installed in 2020 and a brand-new HVAC system from 2024, ensuring long-term comfort and efficiency for the next owner. The interior offers a bright and welcoming 2-bedroom, 2-bath layout, where the open-concept living space serves as the perfect hub for daily life and entertaining. A major highlight of this home is the extended garage, providing ample additional square footage for a workshop, golf cart parking, or extra storage. The two spacious bedrooms are positioned for maximum privacy, including a primary suite with its own dedicated en-suite bathroom. Enjoy the serenity of a cul-de-sac setting paired with the unparalleled lifestyle of Sun City, including world-class golf, fitness centers, pools, and miles of walking trails. This home is a rare find that combines a popular floor plan with major system updates in a prime location. Property to be sold as-is.

  3. 2026-03-31
    historical Under Contract - Take Backup 1219-char remark
    Show marketing remark (1219 chars)

    Welcome to 244 Argent Place, a charming residence perfectly situated on a quiet, private cul-de-sac in the highly sought-after Sun City community. This meticulously maintained Chesapeake model home stands out with its thoughtful design and significant mechanical upgrades, offering both beauty and peace of mind. The property features a new roof installed in 2020 and a brand-new HVAC system from 2024, ensuring long-term comfort and efficiency for the next owner. The interior offers a bright and welcoming 2-bedroom, 2-bath layout, where the open-concept living space serves as the perfect hub for daily life and entertaining. A major highlight of this home is the extended garage, providing ample additional square footage for a workshop, golf cart parking, or extra storage. The two spacious bedrooms are positioned for maximum privacy, including a primary suite with its own dedicated en-suite bathroom. Enjoy the serenity of a cul-de-sac setting paired with the unparalleled lifestyle of Sun City, including world-class golf, fitness centers, pools, and miles of walking trails. This home is a rare find that combines a popular floor plan with major system updates in a prime location. Property to be sold as-is.

  4. 2026-03-31
    status Pending 1219-char remark
    Show marketing remark (1219 chars)

    Welcome to 244 Argent Place, a charming residence perfectly situated on a quiet, private cul-de-sac in the highly sought-after Sun City community. This meticulously maintained Chesapeake model home stands out with its thoughtful design and significant mechanical upgrades, offering both beauty and peace of mind. The property features a new roof installed in 2020 and a brand-new HVAC system from 2024, ensuring long-term comfort and efficiency for the next owner. The interior offers a bright and welcoming 2-bedroom, 2-bath layout, where the open-concept living space serves as the perfect hub for daily life and entertaining. A major highlight of this home is the extended garage, providing ample additional square footage for a workshop, golf cart parking, or extra storage. The two spacious bedrooms are positioned for maximum privacy, including a primary suite with its own dedicated en-suite bathroom. Enjoy the serenity of a cul-de-sac setting paired with the unparalleled lifestyle of Sun City, including world-class golf, fitness centers, pools, and miles of walking trails. This home is a rare find that combines a popular floor plan with major system updates in a prime location. Property to be sold as-is.

  5. 2026-01-14
    listed $298,000 Active
  6. 2026-01-12
    listed $298,000 Active 1219-char remark
    Show marketing remark (1219 chars)

    Welcome to 244 Argent Place, a charming residence perfectly situated on a quiet, private cul-de-sac in the highly sought-after Sun City community. This meticulously maintained Chesapeake model home stands out with its thoughtful design and significant mechanical upgrades, offering both beauty and peace of mind. The property features a new roof installed in 2020 and a brand-new HVAC system from 2024, ensuring long-term comfort and efficiency for the next owner. The interior offers a bright and welcoming 2-bedroom, 2-bath layout, where the open-concept living space serves as the perfect hub for daily life and entertaining. A major highlight of this home is the extended garage, providing ample additional square footage for a workshop, golf cart parking, or extra storage. The two spacious bedrooms are positioned for maximum privacy, including a primary suite with its own dedicated en-suite bathroom. Enjoy the serenity of a cul-de-sac setting paired with the unparalleled lifestyle of Sun City, including world-class golf, fitness centers, pools, and miles of walking trails. This home is a rare find that combines a popular floor plan with major system updates in a prime location. Property to be sold as-is.

  7. 2024-10-24
    soldstatus $342,000
  8. 2024-10-17
    soldstatus $342,000 Closed
  9. 2024-10-17
    soldstatus $342,000 Closed
  10. 2024-09-18
    status Pending
  11. 2024-08-30
    status Active
  12. 2024-08-16
    listed $345,000 Active
  13. 2024-08-16
    listed $345,000
  14. 2018-04-03
    soldstatus $175,000
  15. 2018-03-29
    soldstatus $175,000
  16. 2017-11-01
    listed $184,000
  17. 2016-02-23
    soldstatus $168,000
  18. 2016-02-22
    soldstatus $168,000
  19. 2015-12-10
    listed $175,500
  20. 1999-11-19
    soldstatus $117,605
  21. 1999-11-18
    soldstatus $141,371

ⓘ 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
$5,185 · $432/mo
Projected year-2 tax
$5,185 · $432/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$29,278
− Mortgage interest
−$16,693
− Property taxes
−$5,185
− Insurance
−$1,490
− Repairs & maintenance
−$2,342
− Management
−$2,342
− HOA
−$2,688
− Depreciation
−$8,669
Taxable loss
−$10,131
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,431
After-tax cash flow
$-2,555/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
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

Livability — Hardeeville

Score
65/100
State rank
#136
US rank
#13105

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Beaufort County · 163,770 people
City population
11,373
Metro
Hilton Head Island-Bluffton, SC
Population (ZIP)
24,003
Household income
$91,294
Rent vs Own
8.4% rent · 91.6% own
Severe rent burden
268.0

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 (89%)
Race & ethnicity
White 89% Black 4% Hispanic / Latino 4% Two or more races 3% Asian 1%
Common ancestry
Romanian 5% Lithuanian 3% Slovak 2%
Foreign-born
6% · Canada, Vietnam
Languages at home
94% English-only · Spanish 2% Other Indo-European 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
▼ -27.99%
Current HPI
196.0491
Rent YoY
▲ 9.31%
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

Price history

+110.8% since first listed
21 events — show timeline
  • 2026-05-07 Pending LRMLS
  • 2026-04-17 Relisted LRMLS
  • 2026-03-31 Contingent LRMLS
  • 2026-03-31 Pending LRMLS
  • 2026-01-14 Listed $298,000 RSMLS
  • 2026-01-12 Listed $298,000 LRMLS
  • 2024-10-24 Sold (Public Records) $342,000 Public Records
  • 2024-10-17 Sold (MLS) $342,000 RSMLS
  • 2024-10-17 Sold (MLS) $342,000 LRMLS
  • 2024-09-18 Pending RSMLS
  • 2024-08-30 Relisted RSMLS
  • 2024-08-16 Listed $345,000 RSMLS
  • 2024-08-16 Listed $345,000 LRMLS
  • 2018-04-03 Sold (Public Records) $175,000 Public Records
  • 2018-03-29 Sold (MLS) $175,000 RSMLS
  • 2017-11-01 Listed $184,000 RSMLS
  • 2016-02-23 Sold (Public Records) $168,000 Public Records
  • 2016-02-22 Sold (MLS) $168,000 RSMLS
  • 2015-12-10 Listed $175,500 RSMLS
  • 1999-11-19 Sold (Public Records) $117,605 Public Records
  • 1999-11-18 Sold (Public Records) $141,371 Public Records

Property tax history

+8.7%/yr

Latest (2025): $5,185 · +379.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…