CashFlowRE
Sign in Sign up
699 Turning Crest Ln
B- Composite 67.65
Why this score? — see what drove the B- 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 +22.6/30.0
  • ARV discount +12.6/15.0
  • Appreciation +9.2/10.0
  • DSCR +7.3/10.0
  • 1% rule +4.8/10.0
  • Schools +3.2/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$250,000

699 Turning Crest Ln · Graniteville, SC 29829
4 bd · 2.5 ba · 2,293 sqft · SingleFamily public records · 16 Days on market
Built 2015 7,405 sqft lot Est $282k · 11% under $28/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover an outstanding opportunity in the growing Graniteville community! This spacious home offers room to spread out while enjoying convenient access to Interstate 20, major employers throughout the CSRA, and approximately a 30-minute commute to Fort Eisenhower, making it an excellent option for anyone seeking easy access to the Augusta-Aiken area. Inside, you'll find a functional floor plan with generous living spaces, ample bedroom sizes, and plenty of potential to make the home your own. Whether you're looking for a primary residence or an investment opportunity, this property offers exceptional value in today's market. Priced competitively for its condition and location, this home presents a unique opportunity for buyers seeking value and potential equity growth. Don't miss your chance to own a home in a convenient location with easy access to shopping, dining, schools, major roadways, and the greater CSRA. Schedule your private showing today!

Key facts

  • 7,405 sq ft lot
  • 2 garage spots
  • Built 2015

Tags

GRANITEVILLE COMMUNITYEASY ACCESS TO INTERSTATE 20COMMUTE TO FORT EISENHOWERACCESS TO AUGUSTA-AIKEN AREAFUNCTIONAL FLOOR PLANGENEROUS LIVING SPACES

Property features AI

Finance

  • Other: Subdivision: Sage Creek; Directions available
  • HOA & community: Homeowners association with annual fee of $330 (approximately $27.50/month); Association amenities: Other

Exterior

  • Parking: Attached garage; 2 garage spaces (attached); Concrete driveway; Garage door opener
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Single family residence; Two levels; Entry level: 1; PUD-A zoning
  • Construction: Vinyl siding and frame construction; Composition roof; Slab foundation; Home warranty included
  • Exterior features: Patio; Landscaped yard; Back yard with wood fencing; Has a view; City street and state road frontage

Interior

  • Kitchen: Range; Dishwasher; Microwave
  • Flooring: Carpet; Vinyl; Hardwood
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Electric heating; Forced air; Heat pump; Central air conditioning
  • Interior features: Walk-in closets; Insulated windows; 9 total rooms; No basement

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 single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $427 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $246k (1.8% below list).
  • Recommended offer: $246k (1.8% below list) — sets the bar for 1% rule.
  • Cap rate 8.3% vs local median 5.9% in Graniteville — 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 59/100 on livability (#240 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime B+; Watch: amenities F, commute F, employment F.
  • Aiken 01 (suburban): math 31% / reading 44% proficiency, ranked #36 of 80 in SC (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Byrd Elementary (math 28% / reading 36%, grade F, #369 of 597 statewide, top 64%, 657 students, 37% FRL); Leavelle Mccampbell Middle (math 19% / reading 32%, grade F, #162 of 229 statewide, top 71%, 650 students, 55% FRL); Midland Valley High (math 31% / reading 83%, grade C, #120 of 196 statewide, top 64%, 1,477 students, 62% FRL) — zoned schools at 51% FRL track the district average.
  • Market conditions: 299 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; 2,500 units permitted in Aiken County in 2024 (1,023 in 5+ unit buildings).

Forward outlook

  • In year one you build about $23k of equity ($2k loan paydown + $21k appreciation (8.4% local appreciation)).
  • Aiken County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (8.4% appreciation + 3.0% rent growth), your $70k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
  • 5 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.
  • Current owner paid $167k; 50% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 66% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $245,621 (1.8% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.98%
Cap rate
8.34%
Cash-on-cash
7.32%
DSCR
1.33
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$282,039
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
568 Buttonwood Dr 0.30mi 4/2.5 2,232 (-3%) 1mo $267,000 $120 81
692 Turning Crest Ln 0.03mi 3/2.5 (-1) 2,000 (-13%) 1mo $255,000 $128 71
3032 Walking View Ct 0.59mi 4/2.5 2,359 (+3%) 5mo $250,000 $106 64
179 Holly Meadows Dr 0.54mi 4/2.0 2,432 (+6%) 1mo $220,000 $90 62
8039 Red Rock Way Way 0.32mi 4/2.5 2,456 (+7%) 13mo $287,000 $117 62
8003 Red Rock Way 0.29mi 4/2.0 1,966 (-14%) 1mo $285,000 $145 60
708 Flat Rock Ln 0.74mi 4/2.5 2,342 (+2%) 5mo $399,000 $170 58
4055 Thimbleberry Dr 0.60mi 3/2.5 (-1) 2,273 (-1%) 12mo $270,000 $119 56
4145 Thimbleberry Dr 0.59mi 3/2.5 (-1) 2,357 (+3%) 10mo $273,000 $116 54
8045 Cozy Knl 0.52mi 4/2.5 2,149 (-6%) 15mo $274,500 $128 53
515 Twin VW Ct 0.67mi 3/2.5 (-1) 2,065 (-10%) 14mo $257,000 $124 36
6033 Vermilion Loop Rd 0.74mi 5/3.0 (+1) 2,511 (+10%) 15mo $309,900 $123 31

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

8.38% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
26.4%
Equity multiple
2.95×
Total profit
$136,180
Equity at exit
$196,432
10-year hold
IRR
23.6%
Equity multiple
6.36×
Total profit
$375,109
Equity at exit
$396,285

Cash invested: $70,000 (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 29829

Home prices YoY
3.0%
Active inventory
299
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$2,456 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$71 /mo · $846/yr
Insurance
$104
HOA
$28
Vacancy / Maint / Mgmt
$516
Net cashflow
$427

Break-even live

Break-even rent $1,916
Max offer price $250,000
Occupancy floor 78%

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
$62,500
Closing costs
$7,500
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
507 Satinwood Cir Graniteville, SC 3.0–4.0 2.0–2.5 1776 $2,199 $1.24 14d 5 0.07mi
4060 Stone Pass Dr Graniteville, SC 4.0 2.0 1600 $1,925 $1.20 23d 1 0.40mi
6130 Mahogany Ter Graniteville, SC 4.0 2.0 1893 $2,250 $1.19 14d 1 0.61mi
4074 Thimbleberry Dr Graniteville, SC 3.0 2.5 1854 $1,900 $1.02 21d 1 0.64mi
4044 Thimbleberry Dr Graniteville, SC 3.0 2.5 1694 $1,925 $1.14 21d 1 0.66mi

HOA detail

Monthly dues
$28 · $336/yr

Listing history 12 events

  1. 2026-06-18
    days on market $250,000 Active 16 DOM
  2. 2026-06-17
    days on market $250,000 Active 15 DOM
  3. 2026-06-16
    days on market $250,000 Active 14 DOM
  4. 2026-06-15
    days on market $250,000 Active 13 DOM
  5. 2026-06-14
    days on market $250,000 Active 11 DOM
  6. 2026-06-13
    days on market $250,000 Active 10 DOM
  7. 2026-06-10
    days on market $250,000 Active 8 DOM
  8. 2026-06-09
    days on market $250,000 Active 7 DOM
  9. 2026-06-08
    days on market $250,000 Active 6 DOM
  10. 2026-06-07
    days on market $250,000 Active 5 DOM
  11. 2026-06-02
    remarks 699-char remark
  12. 2026-06-02
    listed $250,000 Active 1 DOM

ⓘ 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
$846 · $71/mo
Projected year-2 tax
$1,425 · $119/mo
Expected delta
+$579/yr (+$48/mo · 68.4%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 66% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 4 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
$29,475
− Mortgage interest
−$14,004
− Property taxes
−$846
− Insurance
−$1,250
− Repairs & maintenance
−$2,358
− Management
−$2,358
− HOA
−$336
− Depreciation
−$7,273
Taxable income
$1,050
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$252
After-tax cash flow
$4,869/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
Aiken 01
NCES district ID
4500720
Math proficiency
31% ▼ -11.00%
Reading proficiency
44% ▼ -1.00%
Median HH income
$45,081
Composite
31.91/100
National rank
#5857
State rank
#36 of 80 in SC

Livability — Graniteville

Score
59/100
State rank
#240
US rank
#19924

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Aiken County · 116,534 people
City population
12,385
Metro
Augusta-Richmond County, GA-SC
Population (ZIP)
12,385
Household income
$84,228
Rent vs Own
18.3% rent · 81.7% own
Severe rent burden
213.0

Population outlook (Aiken County) Hauer SSP2

Today (2025)
178,003 people
By 2030
182,876 · +2.7%
By 2040
189,970 · +6.7%
By 2050
193,840 · +8.9%
By 2075
199,453 · +12.1%
By 2100
192,403 · +8.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 59% Black 26% Hispanic / Latino 12% Two or more races 9% Asian 1%
Hispanic origin (detail)
Mexican 8% Puerto Rican 1%
Common ancestry
Italian 2% Swedish 2% Slovak 1%
Foreign-born
6% · Canada
Languages at home
89% English-only · Spanish 10% Other Indo-European 1%

Political lean MEDSL · Aiken

2024 margin
Strong R (+25.9) · D 36.4% · R 62.2% · Other 1.4%
2008→2024 swing
-1.9pp toward R · 2008: -24.0pp · 2024: -25.9pp
All cycles
2024: R+25.9 2020: R+22.7 2016: R+27.5 2012: R+26.0 2008: R+24.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 8.38%
Current HPI
286.4155
Rent YoY
Metro
Augusta-Richmond County, GA-SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+49.8% since first listed
8 events — show timeline
  • 2026-06-01 Listed $250,000 Hive MLS
  • 2026-06-01 Listed $250,000 AMLS
  • 2015-07-17 Sold (MLS) $166,900 AMLS
  • 2015-07-17 Sold (MLS) $166,900 Hive MLS
  • 2015-07-17 Sold (MLS) $166,900 Hive MLS
  • 2015-07-02 Listed $166,900 AMLS
  • 2015-07-02 Listed $166,900 Hive MLS
  • 2015-07-02 Listed $166,900 Hive MLS

Property tax history

+2.4%/yr

Latest (2025): $846 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…