CashFlowRE
Sign in Sign up
310 Hampton George Ct
D- Composite 37.79
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 +9.9/30.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • 1% rule +4.0/10.0
  • Livability +4.0/5.0
  • Rent growth +2.9/5.0
  • DSCR +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$207,900

310 Hampton George Ct · Greer, SC 29651
3 bd · 2.5 ba · 1,400 sqft · Land · 103 Days on market
Built 2025 2,178 sqft lot $170/mo HOA · 9% of rent ↓ 18% since listing

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

Listing remarks

Brand new, energy-efficient home available by Aug 2025! . 04 acres, Essence package. Prep dinner at the kitchen island while mingling with guests in the open-concept great room. Upstairs, the spacious primary suite features dual sinks and a walk-in closet. A convenient second-story laundry simplifies the chore. The Valentine Townes community is bringing energy-efficient living to Greer. Featuring two unique floorplans, a firepit, and plenty of green spaces, homeowners can enjoy a welcome environment for relaxation and recreation. This community will be located just 5 minutes from W Wade Hampton Blvd, which offers an abundance of shopping, dining, and activities for you to enjoy, and it's on

Key facts

  • Firepit
  • Second story laundry
  • Kitchen island

Tags

ENERGY EFFICIENT HOMEKITCHEN ISLANDOPEN CONCEPT GREAT ROOMWALK IN CLOSETSECOND STORY LAUNDRYFIREPIT

Property features AI

Finance

  • Other: Storage space: other (see remarks)
  • HOA & community: Homeowners association present; HOA enforces restrictive covenants

Exterior

  • Parking: Attached 1-car garage; Paved driveway
  • Utilities: Public water; Public sewer; Tankless water heater; Garbage pickup: private
  • Home design: Two-story home; Model: Topaz; Under construction (approximate year built 2025)
  • Construction: Vinyl siding exterior; Composition shingle roof; Slab foundation; Built by Meritage Homes
  • Exterior features: Patio; Level lot; Lot dimensions approximately 84 x 26; Lot size: 1/2 acre or less

Interior

  • Kitchen: Built-in microwave; Stand-alone gas range; Dishwasher; Refrigerator; Walk-in pantry
  • Bedrooms: Primary bedroom with full bath, shower-only, and walk-in closet; Second bedroom approximately 9 x 12; Third bedroom approximately 10 x 10; Primary bedroom size approximately 14 x 12
  • Flooring: Carpet; Ceramic tile; Vinyl
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Electric forced-air heating; Central electric forced cooling
  • Interior features: 9-foot (or higher) smooth ceilings; Solid surface countertops; Open floor plan; Walk-in pantry; Walk-in closet(s)
  • Laundry & utility: Washer and dryer included; Second-floor closet-style laundry

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 3-bed/2.5-bath land listed at $208k.

Deal economics

  • At list price, monthly cash flow is $-129 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $189k (9.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $187k (10.1% below list).
  • Recommended offer: $187k (10.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 3.2% in Greer — 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 81/100 on livability (#7 in SC, #1,463 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: crime C-, commute F.
  • Spartanburg 05 (suburban): math 45% / reading 51% proficiency, ranked #13 of 80 in SC (top 16%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Duncan Elementary School of The Arts (math 30% / reading 37%, grade F, #362 of 597 statewide, top 61%, 689 students, 100% FRL); D. R. Hill Middle (math 28% / reading 38%, grade F, #116 of 229 statewide, top 51%, 702 students, 80% FRL); James F. Byrnes High (math 31% / reading 75%, grade C-, #140 of 196 statewide, top 72%, 2,217 students, 56% FRL) — zoned schools average 79% FRL vs 39% district-wide (39 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.6%/yr); 514 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 3,129 units permitted in Spartanburg County in 2024 (40 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.
  • Spartanburg County population projected at +18% 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 ($189k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask has dropped $12k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $187,000 (10.1% 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 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 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?
  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
0.90%
Cap rate
5.55%
Cash-on-cash
-2.67%
DSCR
0.88
GRM
9.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.62% rent growth · sell at horizon

5-year hold
IRR
-22.4%
Equity multiple
0.24×
Total profit
$-44,362
Equity at exit
$30,999
10-year hold
IRR
-20.8%
Equity multiple
-0.01×
Total profit
$-58,930
Equity at exit
$17,975

Cash invested: $58,212 (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 29651

Home prices YoY
-29.4%
Rents YoY
1.6%
Active inventory
514
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,870 high interval (Pro) →
Mortgage (P&I)
$1,090
Tax est. 1.5%
$260 /mo · $3,118/yr
Insurance
$87
HOA
$170
Vacancy / Maint / Mgmt
$393
Net cashflow
$-129

Break-even live

Break-even rent $2,034
Max offer price $189,168
Occupancy floor

Sensitivity live

Price -10% $14 -5% $-58 +0% $-129 +5% $-201 +10% $-273
Rent -10% $-277 -5% $-203 +0% $-129 +5% $-56 +10% $18
Rate -1.0pp $-25 -0.5pp $-77 base $-129 +0.5pp $-183 +1.0pp $-238

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
$51,975
Closing costs
$6,237
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
126 Arrow Ct Unit 126 Greer, SC 3.0 2.5 1601 $1,875 $1.17 23d 1 0.03mi
117 Sunnyglen Dr Greer, SC 3.0 2.0 1025 $1,675 $1.63 15d 1 0.54mi
628 Arlington Rd Greer, SC 3.0 2.0 1127 $1,750 $1.55 25d 1 1.23mi
19 Dunbar Ct Unit 13 Greer, SC 2.0 1.0 900 $1,095 $1.22 21d 1 1.35mi
2200 Racing Rd Greer, SC 2.0 1.0–2.0 1324 $1,660 $1.25 4d 4 1.37mi

HOA detail

Monthly dues
$170 · $2,040/yr

Listing history 14 events

  1. 2026-05-04
    status Pending
  2. 2026-04-04
    price $207,900
  3. 2026-03-24
    price $212,900
  4. 2026-02-10
    price $216,900
  5. 2026-02-03
    price $215,900
  6. 2026-01-29
    price $214,900
  7. 2026-01-28
    status Active
  8. 2026-01-01
    historical
  9. 2025-11-18
    listed $219,900
  10. 2025-07-23
    historical
  11. 2025-07-23
    historical
  12. 2025-07-18
    listed $254,900 Active
  13. 2025-07-17
    listed $254,900 Active
  14. 2025-07-16
    listed $254,900 Active

ⓘ 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
$22,440
− Mortgage interest
−$11,646
− Property taxes
−$3,118
− Insurance
−$1,040
− Repairs & maintenance
−$1,795
− Management
−$1,795
− HOA
−$2,040
− Depreciation
−$6,048
Taxable loss
−$5,042
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,210
After-tax cash flow
$-343/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
Spartanburg 05
NCES district ID
4503600
Math proficiency
45% ▼ -11.00%
Reading proficiency
51% ▬ 0.00%
Median HH income
$52,127
Composite
41.31/100
National rank
#3512
State rank
#13 of 80 in SC

Livability — Greer

Score
81/100
State rank
#7
US rank
#1463

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greer, SC
County
Greenville County · 573,815 people
City population
99,092
Metro
Greenville-Anderson, SC
Population (ZIP)
56,599
Household income
$82,705
Rent vs Own
19.2% rent · 80.8% own
Severe rent burden
720.0

Population outlook (Spartanburg County) Hauer SSP2

Today (2025)
325,495 people
By 2030
338,800 · +4.1%
By 2040
363,471 · +11.7%
By 2050
384,156 · +18.0%
By 2075
430,137 · +32.1%
By 2100
442,733 · +36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Hispanic / Latino 11% Black 11% Two or more races 9% Asian 1%
Hispanic origin (detail)
Mexican 6% Puerto Rican 1%
Common ancestry
Serbian 3% Slovak 2% Romanian 2%
Foreign-born
7% · Canada, Jamaica
Languages at home
89% English-only · Spanish 8% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Spartanburg

2024 margin
Solid R (+33.6) · D 32.6% · R 66.2% · Other 1.2%
2008→2024 swing
-12.0pp toward R · 2008: -21.6pp · 2024: -33.6pp
All cycles
2024: R+33.6 2020: R+27.3 2016: R+30.0 2012: R+23.1 2008: R+21.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -101.81%
Current HPI
243.9051
Rent YoY
▲ 1.62%
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

-18.4% since first listed
14 events — show timeline
  • 2026-05-04 Pending Greater Greenville MLS
  • 2026-04-04 Price Changed $207,900 Greater Greenville MLS
  • 2026-03-24 Price Changed $212,900 Greater Greenville MLS
  • 2026-02-10 Price Changed $216,900 Greater Greenville MLS
  • 2026-02-03 Price Changed $215,900 Greater Greenville MLS
  • 2026-01-29 Price Changed $214,900 Greater Greenville MLS
  • 2026-01-28 Relisted Greater Greenville MLS
  • 2026-01-01 Listing Removed Greater Greenville MLS
  • 2025-11-18 Listed $219,900 Greater Greenville MLS
  • 2025-07-23 Listing Removed WUMLS
  • 2025-07-23 Listing Removed Greater Greenville MLS
  • 2025-07-18 Listed $254,900 WUMLS
  • 2025-07-17 Listed $254,900 SPMLS
  • 2025-07-16 Listed $254,900 Greater Greenville MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…