CashFlowRE
Sign in Sign up
101 Quinn Ln
D+ Composite 45.89
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 +12.1/30.0
  • ARV discount +10.8/15.0
  • Schools +4.2/10.0
  • Livability +4.1/5.0
  • Condition / age +4.0/5.0
  • DSCR +3.6/10.0
  • Rent growth +3.6/5.0
  • 1% rule +3.5/10.0
  • Appreciation +0.0/10.0

$349,060

101 Quinn Ln · Fountain Inn, SC 29644
3 bd · 2.0 ba · 2,325 sqft · SingleFamily · 13 Days on market
Built 2026 Good condition Est $377k · 7% under

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

Listing remarks

Introducing the Tyndall at Hamptons, a condo neighborhood with a pickleball court, playground, and green spaces, minutes from shopping and dining. This Tyndall spans two floors at roughly 2,350 square feet, with four bedrooms, two full baths, a powder room, and a two-car garage. The main level connects the kitchen, dining area, and family room in an open layout that keeps the spaces linked without feeling cramped. A gas range and side-by-side refrigerator anchor the kitchen, and the island gives plenty of room for meal prep while the dining area stays close by. A covered patio off the back extends the living space outward, and a gas fireplace in the family room adds warmth when the temperat

Key facts

  • Dual sinks
  • Pocket office
  • Ensuite bath

Tags

OPEN CONCEPT DESIGNPOCKET OFFICEVERSATILE LOFTWALK IN CLOSETENSUITE BATHDUAL SINKS

Property features AI

Finance

  • Other: Address: 101 Quinn Ln, Fountain Inn, SC 29644
  • Financial info: List price $349,060

Exterior

  • Parking: 2-car garage (2 total parking spaces)
  • Home design: Single-family home; Active listing
  • Exterior features: Living area approximately 2325

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 bathrooms
  • Interior features: Spec home (The Tyndall plan)

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/2.0-bath single-family listed at $349k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-76 ($-910/yr) — negative.
  • To cash-flow at today's rent, offer at most $338k (3.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $296k (15.3% below list).
  • Recommended offer: $296k (15.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 4.1% in Fountain Inn — 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 82/100 on livability (#4 in SC, #1,162 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: commute F.
  • 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.
  • Market conditions: Rents rising fast (+4.5%/yr); 484 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 5,595 units permitted in Greenville County in 2024 (566 in 5+ unit buildings).
  • At $2,958/mo this rent would consume 50% of the median local household income ($70k/yr) (locally 475% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $295,755 (15.3% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.85%
Cap rate
6.03%
Cash-on-cash
-0.93%
DSCR
0.96
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$376,650
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
905 Elgon Walk Dr 0.71mi 4/2.5 (+1) 2,345 (+1%) 0mo $380,000 $162 58
604 Hollybank St 0.70mi 4/2.0 (+1) 2,345 (+1%) 3mo $279,900 $119 58
27 Grossmont Dr 0.58mi 3/2.0 2,401 (+3%) 12mo $460,000 $192 58
617 Hollybank St 0.74mi 4/2.5 (+1) 2,345 (+1%) 1mo $379,900 $162 56
124 Beechcroft Pl 0.63mi 3/2.0 2,100 (-10%) 1mo $345,000 $164 54
601 Hollybank St 0.71mi 4/2.5 (+1) 2,459 (+6%) 4mo $364,000 $148 47
121 Roocroft Ct Lot 0099 0.55mi 4/2.5 (+1) 2,164 (-7%) 13mo $319,900 $148 45
6 Shallow Creek Ct 0.43mi 4/2.5 (+1) 2,583 (+11%) 12mo $565,000 $219 44
336 Hazelcroft Dr 0.69mi 4/2.5 (+1) 2,345 (+1%) 20mo $372,000 $159 43
348 Hazelcroft Dr 0.72mi 4/2.5 (+1) 2,345 (+1%) 22mo $377,900 $161 40

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 · 4.55% rent growth · sell at horizon

5-year hold
IRR
-16.1%
Equity multiple
0.42×
Total profit
$-56,663
Equity at exit
$52,046
10-year hold
IRR
-5.2%
Equity multiple
0.64×
Total profit
$-35,541
Equity at exit
$30,180

Cash invested: $97,737 (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 29644

Home prices YoY
-28.6%
Rents YoY
4.5%
Active inventory
484
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$2,958 medium interval (Pro) →
Mortgage (P&I)
$1,831
Tax est. 1.5%
$436 /mo · $5,236/yr
Insurance
$145
HOA
$0
Vacancy / Maint / Mgmt
$621
Net cashflow
$-76

Break-even live

Break-even rent $3,054
Max offer price $338,090
Occupancy floor 98%

Sensitivity live

Price -10% $165 -5% $45 +0% $-76 +5% $-196 +10% $-317
Rent -10% $-309 -5% $-193 +0% $-76 +5% $41 +10% $158
Rate -1.0pp $100 -0.5pp $13 base $-76 +0.5pp $-166 +1.0pp $-258

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
$87,265
Closing costs
$10,472
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
119 Cranford Rd Fountain Inn, SC 4.0 3.0 2174 $2,495 $1.15 21d 1 0.60mi
101 Fennec Dr Fountain Inn, SC 3.0 3.0 1735 $2,099 $1.21 5d 1 1.14mi
404 Blue Sage Pl Simpsonville, SC 4.0 2.0 1950 $6,000 $3.08 25d 1 1.38mi

Listing history 10 events

  1. 2026-06-22
    days on market $349,060 Active 13 DOM
  2. 2026-06-18
    days on market $349,060 Active 10 DOM
  3. 2026-06-17
    days on market $349,060 Active 9 DOM
  4. 2026-06-16
    days on market $349,060 Active 8 DOM
  5. 2026-06-15
    days on market $349,060 Active 7 DOM
  6. 2026-06-13
    days on market $349,060 Active 5 DOM
  7. 2026-06-13
    days on market $349,060 Active 4 DOM
  8. 2026-06-10
    days on market $349,060 Active 2 DOM
  9. 2026-06-09
    remarks 699-char remark
  10. 2026-06-09
    listed $349,060 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$35,491
− Mortgage interest
−$19,553
− Property taxes
−$5,236
− Insurance
−$1,745
− Repairs & maintenance
−$2,839
− Management
−$2,839
− Depreciation
−$10,154
Taxable loss
−$6,876
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,650
After-tax cash flow
$741/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 · 8 photos

Good 80/100 None rehab

This thoughtfully designed single-family home in Fountain Inn, SC, offers a comfortable layout with modern finishes and a good condition. It is move-in ready with minor maintenance required.

Value-add opportunities

  • Both Paint exterior — Enhances curb appeal and value
  • Both Replace ceiling fans with energy-efficient models — Saves on energy costs and improves comfort
  • Both Install smart home devices — Improves convenience and energy efficiency

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior — Enhances curb appeal and value
  • Both Replace ceiling fans with energy-efficient models — Saves on energy costs and improves comfort
  • Both Install smart home devices — Improves convenience and energy efficiency

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 — Fountain Inn

Score
82/100
State rank
#4
US rank
#1162

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fountain Inn, SC
County
Greenville County · 573,815 people
City population
22,907
Metro
Greenville-Anderson, SC
Population (ZIP)
22,907
Household income
$70,301
Rent vs Own
26.2% rent · 73.8% own
Severe rent burden
475.0

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
Predominantly White (66%)
Race & ethnicity
White 66% Black 18% Two or more races 10% Hispanic / Latino 10%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Slovak 3% Romanian 2% Lithuanian 2%
Foreign-born
6% · Canada, Jamaica
Languages at home
89% English-only · Spanish 9% Tagalog/Filipino 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
▼ -100.45%
Current HPI
250.5271
Rent YoY
▲ 4.55%
Metro
Greenville-Anderson, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…