CashFlowRE
Sign in Sign up
4633 Forest Hills Dr #1003
D- Composite 37.01
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 +12.6/15.0
  • Cash flow +6.7/30.0
  • Condition / age +4.0/5.0
  • Schools +3.4/10.0
  • Livability +3.3/5.0
  • Rent growth +3.1/5.0
  • 1% rule +3.0/10.0
  • DSCR +1.0/10.0
  • Appreciation +0.0/10.0

$274,990

4633 Forest Hills Dr #1003 · North Charleston, SC 29418
3 bd · 3.5 ba · 1,744 sqft · Condo · 99 Days on market
Built 2026 Good condition $158/sqft · 11% below area Est $310k · 11% under $267/mo HOA · 12% of rent ↓ 10% since listing
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Ready in August! This Clear Springs' Hayden design three-story townhome offers 3 bedrooms, 3.5 bathrooms, and the perfect blend of style, functionality, and low-maintenance living in North Charleston. The first floor features a guest bedroom with a full bath, making it ideal for visitors, a home office, or multi-generational living. Step outside to enjoy the fenced backyard patio, perfect for relaxing, entertaining, or enjoying a quiet evening outdoors. On the second level, you'll find the heart of the home--a beautifully appointed kitchen featuring a large center island, abundant cabinetry, and seamless flow into the dining area and family room.

Key facts

  • Large center island
  • Abundant cabinetry
  • $267 HOA

Tags

FENCED BACKYARD PATIOGUEST BEDROOM WITH FULL BATHLARGE CENTER ISLANDABUNDANT CABINETRY

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/3.5-bath condo listed at $275k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-438 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $212k (23.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $219k (20.4% below list).
  • Recommended offer: $212k (23.1% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 66/100 on livability (#122 in SC) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A; Watch: employment C-, crime F, amenities F.
  • Charleston 01 (urban): math 48% / reading 53% proficiency, ranked #7 of 80 in SC (top 9%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Lambs Elementary (math 42% / reading 27%, grade F, #344 of 597 statewide, top 60%, 423 students, 100% FRL); Jerry Zucker Middle School of Science (math 8% / reading 17%, grade F, #213 of 229 statewide, top 94%, 524 students, 100% FRL); Rb Stall High (math 49% / reading 63%, grade C, #126 of 196 statewide, top 65%, 1,952 students, 100% FRL) — zoned schools average 100% FRL vs 44% district-wide (56 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 34% at this address vs 50% district-wide (-16 pts) — the specific schools serving this property underperform the Charleston 01 average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+2.3%/yr); 165 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 86d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 65% of comp listings sitting > 30 days — soft ceiling on asking rent; 4,156 units permitted in Charleston County in 2024 (857 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($65k/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.
  • Charleston County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 99 days — a 9% lower offer ($250k) is reasonable based on typical stale-listing flexibility.
Recommended offer $211,549 (23.1% 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 99 days. Have you received any prior offers? Is the seller open to a 23% 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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
0.80% ✗
Cap rate
4.38%
Cash-on-cash
-6.83%
DSCR
0.70
GRM
10.5

CMA / ARV

ARV (median comp)
$309,990
List price
$274,990
Delta
-10.32%
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
4633 Forest Hills Dr #1004 0.06mi 3/3.5 1,744 (0%) 1mo $311,490 $179 96
7860 Wilderness Trl Unit B 0.39mi 3/2.5 1,592 (-9%) 1mo $260,000 $163 62
7800 High Maple Cir 0.83mi 3/2.0 1,720 (-1%) 1mo $340,000 $198 56
8010 Reagan Way 1.21mi 3/2.5 1,796 (+3%) 1mo $319,900 $178 55
114 Beret St 1.44mi 3/2.0 1,680 (-4%) 0mo $165,000 $98 53
4905 Popperdam Creek Dr 0.51mi 3/2.0 1,524 (-13%) 0mo $173,000 $114 49
7729 Fayetteville Rd 0.54mi 4/2.0 (+1) 1,910 (+10%) 1mo $419,900 $220 47
7747 Ovaldale Dr 0.64mi 4/2.0 (+1) 1,535 (-12%) 0mo $383,000 $250 39
7885 High Maple Cir 0.74mi 3/2.5 1,458 (-16%) 1mo $325,000 $223 36
113 Lancelot Hall 1.20mi 3/2.5 2,000 (+15%) 1mo $450,000 $225 36
353 Archdale Blvd 1.05mi 3/2.5 1,383 (-21%) 1mo $324,500 $235 35
112 Blueridge Trl 0.75mi 4/2.0 (+1) 1,521 (-13%) 1mo $210,000 $138 32

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 · 2.26% rent growth · sell at horizon

5-year hold
IRR
-29.0%
Equity multiple
0.04×
Total profit
$-73,904
Equity at exit
$41,002
10-year hold
IRR
-32.5%
Equity multiple
-0.38×
Total profit
$-106,049
Equity at exit
$23,776

Cash invested: $76,997 (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
0 active · 3 under contract

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

ZIP-level market 29418

Home prices YoY
-18.1%
Rents YoY
2.3%
Active inventory
165
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$2,189 high interval (Pro) →
Mortgage (P&I)
−$1,442
Tax est. 1.5%
−$344 /mo · $4,125/yr
Insurance
−$115
HOA
−$267
Vacancy / Maint / Mgmt
−$460
Net cashflow
$-438

Break-even live

Break-even rent $2,744
Max offer price $211,549
Occupancy floor —

Sensitivity live

Price -10% $-248 -5% $-343 +0% $-438 +5% $-533 +10% $-628
Rent -10% $-611 -5% $-525 +0% $-438 +5% $-352 +10% $-266
Rate -1.0pp $-300 -0.5pp $-368 base $-438 +0.5pp $-510 +1.0pp $-582

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
$68,748
Closing costs
$8,250
Reserves months
—
Total cash needed
—

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4633 Forest Hills Dr North Charleston, SC 3.0 3.5 1981 $2,500 $1.26 119d 1 0.10mi
7673 Barclay Ave Unit N North Charleston, SC 3.0 1.5 1222 $2,200 $1.80 119d 1 0.18mi
7744 Allwood Ave North Charleston, SC 3.0 2.0 1324 $2,000 $1.51 85d 1 0.24mi
4779 Skillmaster Ct North Charleston, SC 3.0 2.0 1408 $2,150 $1.53 119d 1 0.41mi
4781 Skillmaster Ct North Charleston, SC 3.0 2.0 1408 $2,050 $1.46 7d 1 0.41mi
4790 Champion Way Unit D North Charleston, SC 2.0 2.0 1138 $1,980 $1.74 86d 1 0.41mi
4790 Champion Way Unit D North Charleston, SC 2.0 2.0 1138 $1,980 $1.74 98d 1 0.41mi
4650 Crescent Pointe Dr North Charleston, SC 2.0 2.0 1129 $1,800 $1.59 62d 1 0.45mi
7880 Champion Way Unit B North Charleston, SC 3.0 2.0 1350 $2,100 $1.56 7d 1 0.47mi
7671 Mendelwood Dr North Charleston, SC 3.0 1.0 1200 $1,931 $1.61 0d 1 0.49mi
7955 Timbercreek Ln Apt H North Charleston, SC 3.0 2.0 1100 $2,250 $2.05 98d 1 0.55mi
7705 Eagle Lake Rd North Charleston, SC 4.0 2.0 1895 $2,241 $1.18 7d 1 0.60mi
7725 Ovaldale Dr North Charleston, SC 3.0 2.0 1400 $2,400 $1.71 119d 1 0.60mi
7955 Timbercreek Ln #1808 North Charleston, SC 3.0 2.0 1099 $2,250 $2.05 63d 1 0.61mi
7775 Montview Rd North Charleston, SC 3.0 3.5 1544 $2,200 $1.42 0d 1 0.74mi
7939 Vermont Rd North Charleston, SC 3.0 2.0 1268 $1,800 $1.42 7d 1 0.75mi
7716 Haywood St North Charleston, SC 3.0 2.5 1625 $2,250 $1.38 0d 1 0.75mi
7955 Vermont Rd Unit 7955 North Charleston, SC 3.0 2.0 1268 $1,790 $1.41 7d 1 0.76mi
107 Timberline Trl North Charleston, SC 3.0 2.0 1423 $2,295 $1.61 63d 1 0.78mi
7869 Montview Rd North Charleston, SC 3.0 2.5 2000 $2,200 $1.10 110d 1 0.79mi
7869 Montview Rd North Charleston, SC 3.0 2.5 2038 $2,200 $1.08 119d 1 0.79mi
7648 High Maple Cir North Charleston, SC 3.0 2.0 1500 $2,200 $1.47 7d 1 0.79mi
5031 Popperdam Creek Dr North Charleston, SC 2.0 1.5 1098 $1,550 $1.41 86d 1 0.79mi
7707 High Maple Cir North Charleston, SC 3.0 2.0 1533 $2,295 $1.50 117d 1 0.80mi
7824 Montview Rd North Charleston, SC 3.0 2.5 2034 $2,095 $1.03 7d 1 0.82mi
113 Sunrise Rd North Charleston, SC 3.0 2.0 1326 $2,061 $1.55 2d 1 0.83mi
7833 Montview Rd North Charleston, SC 3.0 2.5 1509 $1,999 $1.32 106d 1 0.85mi
7840 Park Gate Dr North Charleston, SC 3.0 2.0 1254 $1,899 $1.51 110d 1 0.86mi
7795 Park Gate Dr North Charleston, SC 3.0 2.5 1475 $2,088 $1.42 78d 1 0.87mi
7811 Park Gate Dr North Charleston, SC 3.0 2.5 1450 $2,100 $1.45 110d 1 0.87mi
7798 High Maple Cir North Charleston, SC 3.0 2.5 1253 $2,200 $1.76 93d 1 0.88mi
8012 Vermont Rd North Charleston, SC 3.0 2.0 1268 $1,800 $1.42 7d 1 0.88mi
7853 Lumberton Rd North Charleston, SC 3.0 2.5 2063 $2,450 $1.19 110d 1 0.89mi
8057 Vermont Rd North Charleston, SC 2.0 2.5 1125 $1,800 $1.60 6d 1 0.91mi
7722 Park Gate Dr North Charleston, SC 3.0 2.5 1732 $2,400 $1.39 117d 1 0.97mi
218 Old Dominion Dr North Charleston, SC 3.0 2.5 1985 $2,401 $1.21 4d 1 1.02mi
4105 Quincy Adams Ln North Charleston, SC 3.0 2.5 1890 $2,150 $1.14 110d 1 1.12mi
116 Scottswood Dr North Charleston, SC 4.0 2.5 2045 $2,441 $1.19 88d 1 1.13mi
8040 Reagan Way North Charleston, SC 3.0 2.5 1796 $2,400 $1.34 63d 1 1.17mi
4791 Apartment Blvd North Charleston, SC 2.0–3.0 1.5 1250 $1,400 $1.12 119d 1 1.50mi

Property features AI

Finance

HOA & community
Monthly association feeLawn maintenance included

Exterior

Parking
Off-street parking
Utilities
Public sewerCharleston Water ServiceDominion EnergyAT&T
Home design
Residential townhouseSingle family attachedTri-level (3 stories)New construction
Construction
Architectural roofCondominium ownership
Exterior features
Lawn irrigation systemRain guttersWooden enclosed fenceStorage structure

Interior

Kitchen
DishwasherDisposalElectric rangeMicrowaveRefrigeratorENERGY STAR qualified appliances
Bedrooms
3 bedroomsPrimary bedroom on upper level with multiple closets
Flooring
CarpetLuxury vinyl
Bathrooms
3.5 bathrooms
Heating & cooling
Central air conditioningForced air heating
Interior features
Smooth ceilingsHigh ceilingsKitchen islandFamily roomSeparate dining room

HOA detail $267/mo · $3,204/yr condo

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

Listing history 50 events

  1. 2026-09-24
    days on market $274,990 Active 99 DOM
  2. 2026-09-23
    pricedays on market $274,990 Active 98 DOM
  3. 2026-09-22
    days on market $277,990 Active 97 DOM
  4. 2026-09-21
    days on market $277,990 Active 96 DOM
  5. 2026-09-19
    days on market $277,990 Active 94 DOM
  6. 2026-09-18
    days on market $277,990 Active 93 DOM
  7. 2026-09-17
    days on market $277,990 Active 92 DOM
  8. 2026-09-16
    days on market $277,990 Active 91 DOM
  9. 2026-09-15
    days on market $277,990 Active 90 DOM
  10. 2026-09-14
    days on market $277,990 Active 89 DOM
  11. 2026-09-13
    days on market $277,990 Active 88 DOM
  12. 2026-09-12
    days on market $277,990 Active 87 DOM
  13. 2026-09-11
    days on market $277,990 Active 86 DOM
  14. 2026-09-05
    days on market $277,990 Active 80 DOM
  15. 2026-09-04
    days on market $277,990 Active 79 DOM
  16. 2026-09-03
    days on market $277,990 Active 78 DOM
  17. 2026-08-31
    days on market $277,990 Active 75 DOM
  18. 2026-08-30
    days on market $277,990 Active 74 DOM
  19. 2026-08-29
    days on market $277,990 Active 73 DOM
  20. 2026-08-28
    pricedays on market $277,990 Active 72 DOM
  21. 2026-08-27
    days on market $294,990 Active 71 DOM
  22. 2026-08-25
    days on market $294,990 Active 69 DOM
  23. 2026-08-24
    days on market $294,990 Active 68 DOM
  24. 2026-08-23
    days on market $294,990 Active 67 DOM
  25. 2026-08-22
    days on market $294,990 Active 66 DOM
  26. 2026-08-21
    days on market $294,990 Active 65 DOM
  27. 2026-08-20
    days on market $294,990 Active 64 DOM
  28. 2026-08-19
    days on market $294,990 Active 63 DOM
  29. 2026-08-18
    days on market $294,990 Active 62 DOM
  30. 2026-08-17
    pricestatusdays on market $294,990 Active 61 DOM
  31. 2026-08-16
    days on market $259,990 Active Under Contract 60 DOM
  32. 2026-08-15
    days on market $259,990 Active Under Contract 59 DOM
  33. 2026-08-14
    days on market $259,990 Active Under Contract 58 DOM
  34. 2026-08-13
    days on market $259,990 Active Under Contract 57 DOM
  35. 2026-08-12
    days on market $259,990 Active Under Contract 56 DOM
  36. 2026-08-11
    days on market $259,990 Active Under Contract 55 DOM
  37. 2026-08-10
    days on market $259,990 Active Under Contract 54 DOM
  38. 2026-08-09
    days on market $259,990 Active Under Contract 53 DOM
  39. 2026-08-08
    days on market $259,990 Active Under Contract 52 DOM
  40. 2026-08-07
    days on market $259,990 Active Under Contract 51 DOM
  41. 2026-08-06
    days on market $259,990 Active Under Contract 50 DOM
  42. 2026-08-05
    days on market $259,990 Active Under Contract 49 DOM
  43. 2026-08-04
    days on market $259,990 Active Under Contract 48 DOM
  44. 2026-08-03
    days on market $259,990 Active Under Contract 47 DOM
  45. 2026-07-31
    days on market $259,990 Active Under Contract 44 DOM
  46. 2026-07-30
    days on market $259,990 Active Under Contract 42 DOM
  47. 2026-07-28
    days on market $259,990 Active Under Contract 41 DOM
  48. 2026-07-26
    days on market $259,990 Active Under Contract 39 DOM
  49. 2026-07-24
    days on market $259,990 Active Under Contract 37 DOM
  50. 2026-07-23
    days on market $259,990 Active Under Contract 36 DOM

ⓘ 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
$26,263
− Mortgage interest
−$15,404
− Property taxes
−$4,125
− Insurance
−$1,375
− Repairs & maintenance
−$2,101
− Management
−$2,101
− HOA
−$3,204
− Depreciation
−$8,000
Taxable loss
−$10,046
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,411
After-tax cash flow
$-2,850/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 · 9 photos

Good 80/100 Cosmetic rehab Est. rehab $8,720–$26,160 screening

A new construction townhouse with good condition and minimal repairs needed. Upgrades to exterior paint and interior flooring would significantly increase its value.

Value-add opportunities

  • Both Painting the exterior — Enhances curb appeal and value ↑
  • Both Replacing carpet with hardwood flooring — Improves aesthetics and is easier to maintain ↑
  • Both Upgrading light fixtures — Enhances the home's curb appeal and interior ambiance ↑

ⓘ 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.

F Composite school gradezoned avg 34/100

Zoned Schools

Elementary Lambs Elementary F SC #344/597 Nat'l #23,081/41,679 Middle Jerry Zucker Middle School Of Science F SC #213/229 Nat'l #13,022/14,009 High Rb Stall High C SC #126/196 Nat'l #4,311/17,239

Schools (NCES district)

District
Charleston 01
NCES district ID
4501440
Math proficiency
48% ▼ -2.00%
Reading proficiency
53% ▬ 0.00%
Median HH income
$52,376
Composite
43.41/100
National rank
#3018
State rank
#7 of 80 in SC
C Composite livability gradescore 66/100

Livability — North Charleston

Score
66/100
State rank
#122
US rank
#12222

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North Charleston, SC
County
Charleston County · 480,562 people
City population
108,266
Metro
Charleston-North Charleston, SC
Population (ZIP)
26,052
Household income
$64,583
Rent vs Own
45.0% rent · 55.0% own
Severe rent burden
10% of renters

Population outlook (Charleston County) Hauer SSP2

Today (2025)
480,562 people
By 2030
525,921 · +9.4%
By 2040
612,189 · +27.4%
By 2050
691,627 · +43.9%
By 2075
847,979 · +76.5%
By 2100
926,482 · +92.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
Black 48% White 32% Hispanic / Latino 16% Two or more races 4% Asian 2%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Lithuanian 1% Romanian 1% Slovak 1%
Foreign-born
14% · Canada, Jamaica, China
Languages at home
83% English-only · Spanish 13% Vietnamese 1%

Political lean MEDSL · Charleston

2024 margin
Lean D (+5.7) · D 51.9% · R 46.3% · Other 1.8%
2008→2024 swing
-2.7pp toward R · 2008: 8.3pp · 2024: 5.7pp
All cycles
2024: D+5.7 2020: D+12.9 2016: D+7.9 2012: D+2.4 2008: D+8.3

Not yet ingested

Civics
—

Price history

-10.3% since first listed
4 events — show timeline
  • 2026-07-20 Contingent — Charleston Trident MLS
  • 2026-07-14 Price Changed $259,990 Charleston Trident MLS
  • 2026-06-25 Price Changed $274,990 Charleston Trident MLS
  • 2026-06-17 Listed $289,990 Charleston Trident MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…