CashFlowRE
Sign in Sign up
522 Meritta Ave
D- Composite 36.92
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 +15.0/15.0
  • Cash flow +7.4/30.0
  • Schools +4.1/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.0/5.0
  • DSCR +1.5/10.0
  • 1% rule +1.0/10.0
  • Appreciation +0.0/10.0

$355,000

522 Meritta Ave · Beaufort, SC 29902
2 bd · 2.0 ba · 1,228 sqft · SingleFamily public records · 153 Days on market
Built 1956 0.32 ac lot $289/sqft · 12% below area Est $462k · 23% under

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

Listing remarks MLS

Perfectlу pοsіtіoned in οnе of Beaufort's most convеnіent and desirable neighborhoods, this beautifully updated 3-bedroom, 2-bath home offers the ideal blend of charm, flexibility, and modern comfort. Bordering the historic downtown district, you'll enjoy easy access to waterfront parks, boutiques, dining, and all the character that makes Beaufort so special. Inside, natural light fills the home through the cool coverage nestled below a well established live oak tree, highlighting the fresh renovations and easy main-level living floor plan. Thoughtful updates create a bright, welcoming atmosphere that feels both stylish and functional. The spacious layout offers cool zoning opportunities, making this property well-suited for a primary residence, second home, or investment potential. Step outside to the screened-in porch, perfect for relaxing Lowcountry evenings or morning coffee in a peaceful setting. Not located in a flood zone, this home provides added peace of mind-an increasingly rare find in such a prime coastal location. Enjoy the best of the Lowcountry lifestyle with local beaches just 10 minutes away, while still being conveniently close to top-rated schools, shopping, dining, the hospital, and nearby military bases. A rare opportunity to own a move-in-ready home in a location where lifestyle, convenience, and flexibility truly meet. Seller to provide home warranty with accepted offer.

Key facts

  • Waterfront parks
  • Screened-in porch
  • Updated home

Tags

UPDATED HOMEHISTORIC DOWNTOWN DISTRICTWATERFRONT PARKSSCREENED-IN PORCHNOT LOCATED IN A FLOOD ZONELOCAL BEACHES

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 $355k.

Deal economics

  • At list price, monthly cash flow is $-463 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $273k (23.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $214k (39.8% below list).
  • Recommended offer: $214k (39.8% below list) — sets the bar for 1% rule.
  • Cap rate 4.7% vs local median 2.5% in Beaufort — 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 69/100 on livability (#76 in SC) — a middle-class / working-renter tenant base. Strengths: health & safety A+, amenities A, housing A; Watch: crime F, commute 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.
  • Market conditions: Rents soft (-1.9%/yr); 259 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 1,824 units permitted in Beaufort County in 2024 (618 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($70k/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 $11k 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 153 days — a 12% lower offer ($312k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 11y ago; this cycle's ask has dropped $114k (24%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $213,610 (39.8% 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 153 days. Have you received any prior offers? Is the seller open to a 40% concession, seller financing, or rate buy-down credit?
  3. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  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
0.60%
Cap rate
4.73%
Cash-on-cash
-5.59%
DSCR
0.75
GRM
13.8

CMA / ARV

ARV (median comp)
$462,162
List price
$355,000
Delta
-23.19%
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
421 Meritta Ave 0.15mi 3/2.0 (+1) 1,240 (+1%) 2mo $391,000 $315 85
2704 Oaklawn St 0.10mi 2/2.0 1,244 (+1%) 18mo $405,000 $326 79
608 Heyward St 0.09mi 2/2.0 1,195 (-3%) 18mo $416,000 $348 76
2908 Waters Edge Ct E 0.32mi 3/2.0 (+1) 1,221 (-1%) 15mo $657,500 $538 67
613 Linton Ln 0.37mi 2/1.0 1,293 (+5%) 10mo $378,000 $292 62
602 Huguenin Dr 0.27mi 2/2.0 1,099 (-10%) 10mo $479,500 $436 62
615 Linton Ln 0.37mi 3/2.0 (+1) 1,125 (-8%) 4mo $370,000 $329 60
1806 Oconnell St 0.65mi 3/2.0 (+1) 1,188 (-3%) 1mo $478,000 $402 58
1411 Duke St 0.63mi 2/2.0 1,149 (-6%) 7mo $535,000 $466 54
112 Pine Cove St 0.37mi 3/2.0 (+1) 1,405 (+14%) 2mo $515,000 $367 52
156 James St 0.54mi 2/1.0 1,140 (-7%) 9mo $265,000 $232 51
910 Hamar St 0.44mi 3/2.0 (+1) 1,100 (-10%) 9mo $335,000 $305 50

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-28.8%
Equity multiple
0.06×
Total profit
$-93,412
Equity at exit
$52,932
10-year hold
IRR
-42.8%
Equity multiple
-0.45×
Total profit
$-144,111
Equity at exit
$30,694

Cash invested: $99,400 (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 29902

Home prices YoY
-29.9%
Rents YoY
-1.9%
Active inventory
259
Price-to-rent
13.8×

Monthly cashflow live

Estimated rent
$2,136 high interval (Pro) →
Mortgage (P&I)
$1,862
Tax from tax record
$141 /mo · $1,688/yr
Insurance
$148
HOA
$0
Vacancy / Maint / Mgmt
$449
Net cashflow
$-463

Break-even live

Break-even rent $2,722
Max offer price $273,253
Occupancy floor

Sensitivity live

Price -10% $-262 -5% $-362 +0% $-463 +5% $-563 +10% $-664
Rent -10% $-632 -5% $-547 +0% $-463 +5% $-378 +10% $-294
Rate -1.0pp $-284 -0.5pp $-372 base $-463 +0.5pp $-555 +1.0pp $-648

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
$88,750
Closing costs
$10,650
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2718 Oaklawn St Beaufort, SC 2.0 1.0 810 $1,700 $2.10 14d 1 0.16mi
413 Meritta Ave Beaufort, SC 3.0 2.0 1500 $2,900 $1.93 21d 1 0.21mi
2927 Waters Edge Ct Beaufort, SC 3.0 2.0 1185 $3,100 $2.62 21d 1 0.44mi
2105 Carolina Wren Dr Beaufort, SC 3.0 2.0 1250 $1,578 $1.26 44d 1 0.73mi
409 Church St Beaufort, SC 2.0 1.0 1020 $1,900 $1.86 21d 1 0.82mi
1505 Palmetto Dr Beaufort, SC 3.0 2.0 1353 $1,600 $1.18 44d 1 1.00mi
903 Emmons St Beaufort, SC 2.0 1.0 1200 $2,350 $1.96 14d 1 1.20mi
125 New Hanover St Beaufort, SC 1.0–2.0 1.0–2.0 941 $2,175 $2.31 14d 163 1.37mi
135 Old Salem Rd Beaufort, SC 1.0–2.0 1.0 777 $1,449 $1.86 14d 9 1.44mi
123 Old Salem Rd Beaufort, SC 2.0–3.0 1.0–2.0 828 $1,100 $1.33 14d 4 1.46mi

Listing history 38 events

  1. 2026-06-10
    days on market $355,000 Active 153 DOM
  2. 2026-06-09
    days on market $355,000 Active 152 DOM
  3. 2026-06-08
    days on market $355,000 Active 151 DOM
  4. 2026-06-07
    days on market $355,000 Active 150 DOM
  5. 2026-06-05
    days on market $355,000 Active 147 DOM
  6. 2026-06-03
    days on market $355,000 Active 146 DOM
  7. 2026-06-02
    days on market $355,000 Active 145 DOM
  8. 2026-06-01
    days on market $355,000 Active 144 DOM
  9. 2026-05-31
    days on market $355,000 Active 143 DOM
  10. 2026-05-14
    price $355,000 1432-char remark
    Show marketing remark (1364 chars)

    Perfectly positioned in one of Beaufort's most convenient and desirable neighborhoods, this beautifully updated 3-bedroom, 2-bath home offers the ideal blend of charm, flexibility, and modern comfort. Bordering the historic downtown district, you'll enjoy easy access to waterfront parks, boutiques, dining, and all the character that makes Beaufort so special. Inside, natural light fills the home through the cool coverage nestled below a well established live oak tree, highlighting the fresh renovations and easy main-level living floor plan. Thoughtful updates create a bright, welcoming atmosphere that feels both stylish and functional. The spacious layout offers cool zoning opportunities, making this property well-suited for a primary residence, second home, or investment potential. Step outside to the screened-in porch, perfect for relaxing Lowcountry evenings or morning coffee in a peaceful setting. Not located in a flood zone, this home provides added peace of mind an increasingly rare find in such a prime coastal location. Enjoy the best of the Lowcountry lifestyle with local beaches just 10 minutes away, while still being conveniently close to top-rated schools, shopping, dining, the hospital, and nearby military bases. A rare opportunity to own a move-in-ready home in a location where lifestyle, convenience, and flexibility truly meet.

  11. 2026-05-14
    price $355,000 1364-char remark
    Show marketing remark (1364 chars)

    Perfectly positioned in one of Beaufort's most convenient and desirable neighborhoods, this beautifully updated 3-bedroom, 2-bath home offers the ideal blend of charm, flexibility, and modern comfort. Bordering the historic downtown district, you'll enjoy easy access to waterfront parks, boutiques, dining, and all the character that makes Beaufort so special. Inside, natural light fills the home through the cool coverage nestled below a well established live oak tree, highlighting the fresh renovations and easy main-level living floor plan. Thoughtful updates create a bright, welcoming atmosphere that feels both stylish and functional. The spacious layout offers cool zoning opportunities, making this property well-suited for a primary residence, second home, or investment potential. Step outside to the screened-in porch, perfect for relaxing Lowcountry evenings or morning coffee in a peaceful setting. Not located in a flood zone, this home provides added peace of mind an increasingly rare find in such a prime coastal location. Enjoy the best of the Lowcountry lifestyle with local beaches just 10 minutes away, while still being conveniently close to top-rated schools, shopping, dining, the hospital, and nearby military bases. A rare opportunity to own a move-in-ready home in a location where lifestyle, convenience, and flexibility truly meet.

  12. 2026-05-14
    status Active 1432-char remark
    Show marketing remark (1364 chars)

    Perfectly positioned in one of Beaufort's most convenient and desirable neighborhoods, this beautifully updated 3-bedroom, 2-bath home offers the ideal blend of charm, flexibility, and modern comfort. Bordering the historic downtown district, you'll enjoy easy access to waterfront parks, boutiques, dining, and all the character that makes Beaufort so special. Inside, natural light fills the home through the cool coverage nestled below a well established live oak tree, highlighting the fresh renovations and easy main-level living floor plan. Thoughtful updates create a bright, welcoming atmosphere that feels both stylish and functional. The spacious layout offers cool zoning opportunities, making this property well-suited for a primary residence, second home, or investment potential. Step outside to the screened-in porch, perfect for relaxing Lowcountry evenings or morning coffee in a peaceful setting. Not located in a flood zone, this home provides added peace of mind an increasingly rare find in such a prime coastal location. Enjoy the best of the Lowcountry lifestyle with local beaches just 10 minutes away, while still being conveniently close to top-rated schools, shopping, dining, the hospital, and nearby military bases. A rare opportunity to own a move-in-ready home in a location where lifestyle, convenience, and flexibility truly meet.

  13. 2026-05-14
    status Active 1364-char remark
    Show marketing remark (1364 chars)

    Perfectly positioned in one of Beaufort's most convenient and desirable neighborhoods, this beautifully updated 3-bedroom, 2-bath home offers the ideal blend of charm, flexibility, and modern comfort. Bordering the historic downtown district, you'll enjoy easy access to waterfront parks, boutiques, dining, and all the character that makes Beaufort so special. Inside, natural light fills the home through the cool coverage nestled below a well established live oak tree, highlighting the fresh renovations and easy main-level living floor plan. Thoughtful updates create a bright, welcoming atmosphere that feels both stylish and functional. The spacious layout offers cool zoning opportunities, making this property well-suited for a primary residence, second home, or investment potential. Step outside to the screened-in porch, perfect for relaxing Lowcountry evenings or morning coffee in a peaceful setting. Not located in a flood zone, this home provides added peace of mind an increasingly rare find in such a prime coastal location. Enjoy the best of the Lowcountry lifestyle with local beaches just 10 minutes away, while still being conveniently close to top-rated schools, shopping, dining, the hospital, and nearby military bases. A rare opportunity to own a move-in-ready home in a location where lifestyle, convenience, and flexibility truly meet.

  14. 2026-05-08
    status Pending 1432-char remark
    Show marketing remark (1364 chars)

    Perfectly positioned in one of Beaufort's most convenient and desirable neighborhoods, this beautifully updated 3-bedroom, 2-bath home offers the ideal blend of charm, flexibility, and modern comfort. Bordering the historic downtown district, you'll enjoy easy access to waterfront parks, boutiques, dining, and all the character that makes Beaufort so special. Inside, natural light fills the home through the cool coverage nestled below a well established live oak tree, highlighting the fresh renovations and easy main-level living floor plan. Thoughtful updates create a bright, welcoming atmosphere that feels both stylish and functional. The spacious layout offers cool zoning opportunities, making this property well-suited for a primary residence, second home, or investment potential. Step outside to the screened-in porch, perfect for relaxing Lowcountry evenings or morning coffee in a peaceful setting. Not located in a flood zone, this home provides added peace of mind an increasingly rare find in such a prime coastal location. Enjoy the best of the Lowcountry lifestyle with local beaches just 10 minutes away, while still being conveniently close to top-rated schools, shopping, dining, the hospital, and nearby military bases. A rare opportunity to own a move-in-ready home in a location where lifestyle, convenience, and flexibility truly meet.

  15. 2026-05-08
    historical Under Contract - Take Backup 1364-char remark
    Show marketing remark (1364 chars)

    Perfectly positioned in one of Beaufort's most convenient and desirable neighborhoods, this beautifully updated 3-bedroom, 2-bath home offers the ideal blend of charm, flexibility, and modern comfort. Bordering the historic downtown district, you'll enjoy easy access to waterfront parks, boutiques, dining, and all the character that makes Beaufort so special. Inside, natural light fills the home through the cool coverage nestled below a well established live oak tree, highlighting the fresh renovations and easy main-level living floor plan. Thoughtful updates create a bright, welcoming atmosphere that feels both stylish and functional. The spacious layout offers cool zoning opportunities, making this property well-suited for a primary residence, second home, or investment potential. Step outside to the screened-in porch, perfect for relaxing Lowcountry evenings or morning coffee in a peaceful setting. Not located in a flood zone, this home provides added peace of mind an increasingly rare find in such a prime coastal location. Enjoy the best of the Lowcountry lifestyle with local beaches just 10 minutes away, while still being conveniently close to top-rated schools, shopping, dining, the hospital, and nearby military bases. A rare opportunity to own a move-in-ready home in a location where lifestyle, convenience, and flexibility truly meet.

  16. 2026-04-28
    price $390,000 1432-char remark
    Show marketing remark (1364 chars)

    Perfectly positioned in one of Beaufort's most convenient and desirable neighborhoods, this beautifully updated 3-bedroom, 2-bath home offers the ideal blend of charm, flexibility, and modern comfort. Bordering the historic downtown district, you'll enjoy easy access to waterfront parks, boutiques, dining, and all the character that makes Beaufort so special. Inside, natural light fills the home through the cool coverage nestled below a well established live oak tree, highlighting the fresh renovations and easy main-level living floor plan. Thoughtful updates create a bright, welcoming atmosphere that feels both stylish and functional. The spacious layout offers cool zoning opportunities, making this property well-suited for a primary residence, second home, or investment potential. Step outside to the screened-in porch, perfect for relaxing Lowcountry evenings or morning coffee in a peaceful setting. Not located in a flood zone, this home provides added peace of mind an increasingly rare find in such a prime coastal location. Enjoy the best of the Lowcountry lifestyle with local beaches just 10 minutes away, while still being conveniently close to top-rated schools, shopping, dining, the hospital, and nearby military bases. A rare opportunity to own a move-in-ready home in a location where lifestyle, convenience, and flexibility truly meet.

  17. 2026-04-28
    price $390,000 1364-char remark
    Show marketing remark (1364 chars)

    Perfectly positioned in one of Beaufort's most convenient and desirable neighborhoods, this beautifully updated 3-bedroom, 2-bath home offers the ideal blend of charm, flexibility, and modern comfort. Bordering the historic downtown district, you'll enjoy easy access to waterfront parks, boutiques, dining, and all the character that makes Beaufort so special. Inside, natural light fills the home through the cool coverage nestled below a well established live oak tree, highlighting the fresh renovations and easy main-level living floor plan. Thoughtful updates create a bright, welcoming atmosphere that feels both stylish and functional. The spacious layout offers cool zoning opportunities, making this property well-suited for a primary residence, second home, or investment potential. Step outside to the screened-in porch, perfect for relaxing Lowcountry evenings or morning coffee in a peaceful setting. Not located in a flood zone, this home provides added peace of mind an increasingly rare find in such a prime coastal location. Enjoy the best of the Lowcountry lifestyle with local beaches just 10 minutes away, while still being conveniently close to top-rated schools, shopping, dining, the hospital, and nearby military bases. A rare opportunity to own a move-in-ready home in a location where lifestyle, convenience, and flexibility truly meet.

  18. 2026-03-27
    price $399,000 1432-char remark
    Show marketing remark (1364 chars)

    Perfectly positioned in one of Beaufort's most convenient and desirable neighborhoods, this beautifully updated 3-bedroom, 2-bath home offers the ideal blend of charm, flexibility, and modern comfort. Bordering the historic downtown district, you'll enjoy easy access to waterfront parks, boutiques, dining, and all the character that makes Beaufort so special. Inside, natural light fills the home through the cool coverage nestled below a well established live oak tree, highlighting the fresh renovations and easy main-level living floor plan. Thoughtful updates create a bright, welcoming atmosphere that feels both stylish and functional. The spacious layout offers cool zoning opportunities, making this property well-suited for a primary residence, second home, or investment potential. Step outside to the screened-in porch, perfect for relaxing Lowcountry evenings or morning coffee in a peaceful setting. Not located in a flood zone, this home provides added peace of mind an increasingly rare find in such a prime coastal location. Enjoy the best of the Lowcountry lifestyle with local beaches just 10 minutes away, while still being conveniently close to top-rated schools, shopping, dining, the hospital, and nearby military bases. A rare opportunity to own a move-in-ready home in a location where lifestyle, convenience, and flexibility truly meet.

  19. 2026-03-27
    price $399,000 1364-char remark
    Show marketing remark (1364 chars)

    Perfectly positioned in one of Beaufort's most convenient and desirable neighborhoods, this beautifully updated 3-bedroom, 2-bath home offers the ideal blend of charm, flexibility, and modern comfort. Bordering the historic downtown district, you'll enjoy easy access to waterfront parks, boutiques, dining, and all the character that makes Beaufort so special. Inside, natural light fills the home through the cool coverage nestled below a well established live oak tree, highlighting the fresh renovations and easy main-level living floor plan. Thoughtful updates create a bright, welcoming atmosphere that feels both stylish and functional. The spacious layout offers cool zoning opportunities, making this property well-suited for a primary residence, second home, or investment potential. Step outside to the screened-in porch, perfect for relaxing Lowcountry evenings or morning coffee in a peaceful setting. Not located in a flood zone, this home provides added peace of mind an increasingly rare find in such a prime coastal location. Enjoy the best of the Lowcountry lifestyle with local beaches just 10 minutes away, while still being conveniently close to top-rated schools, shopping, dining, the hospital, and nearby military bases. A rare opportunity to own a move-in-ready home in a location where lifestyle, convenience, and flexibility truly meet.

  20. 2026-03-17
    price $439,000 1432-char remark
    Show marketing remark (1364 chars)

    Perfectly positioned in one of Beaufort's most convenient and desirable neighborhoods, this beautifully updated 3-bedroom, 2-bath home offers the ideal blend of charm, flexibility, and modern comfort. Bordering the historic downtown district, you'll enjoy easy access to waterfront parks, boutiques, dining, and all the character that makes Beaufort so special. Inside, natural light fills the home through the cool coverage nestled below a well established live oak tree, highlighting the fresh renovations and easy main-level living floor plan. Thoughtful updates create a bright, welcoming atmosphere that feels both stylish and functional. The spacious layout offers cool zoning opportunities, making this property well-suited for a primary residence, second home, or investment potential. Step outside to the screened-in porch, perfect for relaxing Lowcountry evenings or morning coffee in a peaceful setting. Not located in a flood zone, this home provides added peace of mind an increasingly rare find in such a prime coastal location. Enjoy the best of the Lowcountry lifestyle with local beaches just 10 minutes away, while still being conveniently close to top-rated schools, shopping, dining, the hospital, and nearby military bases. A rare opportunity to own a move-in-ready home in a location where lifestyle, convenience, and flexibility truly meet.

  21. 2026-03-17
    price $439,000 1364-char remark
    Show marketing remark (1364 chars)

    Perfectly positioned in one of Beaufort's most convenient and desirable neighborhoods, this beautifully updated 3-bedroom, 2-bath home offers the ideal blend of charm, flexibility, and modern comfort. Bordering the historic downtown district, you'll enjoy easy access to waterfront parks, boutiques, dining, and all the character that makes Beaufort so special. Inside, natural light fills the home through the cool coverage nestled below a well established live oak tree, highlighting the fresh renovations and easy main-level living floor plan. Thoughtful updates create a bright, welcoming atmosphere that feels both stylish and functional. The spacious layout offers cool zoning opportunities, making this property well-suited for a primary residence, second home, or investment potential. Step outside to the screened-in porch, perfect for relaxing Lowcountry evenings or morning coffee in a peaceful setting. Not located in a flood zone, this home provides added peace of mind an increasingly rare find in such a prime coastal location. Enjoy the best of the Lowcountry lifestyle with local beaches just 10 minutes away, while still being conveniently close to top-rated schools, shopping, dining, the hospital, and nearby military bases. A rare opportunity to own a move-in-ready home in a location where lifestyle, convenience, and flexibility truly meet.

  22. 2026-03-10
    price $449,000 1432-char remark
    Show marketing remark (1364 chars)

    Perfectly positioned in one of Beaufort's most convenient and desirable neighborhoods, this beautifully updated 3-bedroom, 2-bath home offers the ideal blend of charm, flexibility, and modern comfort. Bordering the historic downtown district, you'll enjoy easy access to waterfront parks, boutiques, dining, and all the character that makes Beaufort so special. Inside, natural light fills the home through the cool coverage nestled below a well established live oak tree, highlighting the fresh renovations and easy main-level living floor plan. Thoughtful updates create a bright, welcoming atmosphere that feels both stylish and functional. The spacious layout offers cool zoning opportunities, making this property well-suited for a primary residence, second home, or investment potential. Step outside to the screened-in porch, perfect for relaxing Lowcountry evenings or morning coffee in a peaceful setting. Not located in a flood zone, this home provides added peace of mind an increasingly rare find in such a prime coastal location. Enjoy the best of the Lowcountry lifestyle with local beaches just 10 minutes away, while still being conveniently close to top-rated schools, shopping, dining, the hospital, and nearby military bases. A rare opportunity to own a move-in-ready home in a location where lifestyle, convenience, and flexibility truly meet.

  23. 2026-03-10
    price $449,000 1364-char remark
    Show marketing remark (1364 chars)

    Perfectly positioned in one of Beaufort's most convenient and desirable neighborhoods, this beautifully updated 3-bedroom, 2-bath home offers the ideal blend of charm, flexibility, and modern comfort. Bordering the historic downtown district, you'll enjoy easy access to waterfront parks, boutiques, dining, and all the character that makes Beaufort so special. Inside, natural light fills the home through the cool coverage nestled below a well established live oak tree, highlighting the fresh renovations and easy main-level living floor plan. Thoughtful updates create a bright, welcoming atmosphere that feels both stylish and functional. The spacious layout offers cool zoning opportunities, making this property well-suited for a primary residence, second home, or investment potential. Step outside to the screened-in porch, perfect for relaxing Lowcountry evenings or morning coffee in a peaceful setting. Not located in a flood zone, this home provides added peace of mind an increasingly rare find in such a prime coastal location. Enjoy the best of the Lowcountry lifestyle with local beaches just 10 minutes away, while still being conveniently close to top-rated schools, shopping, dining, the hospital, and nearby military bases. A rare opportunity to own a move-in-ready home in a location where lifestyle, convenience, and flexibility truly meet.

  24. 2026-03-02
    price $454,000 1432-char remark
    Show marketing remark (1364 chars)

    Perfectly positioned in one of Beaufort's most convenient and desirable neighborhoods, this beautifully updated 3-bedroom, 2-bath home offers the ideal blend of charm, flexibility, and modern comfort. Bordering the historic downtown district, you'll enjoy easy access to waterfront parks, boutiques, dining, and all the character that makes Beaufort so special. Inside, natural light fills the home through the cool coverage nestled below a well established live oak tree, highlighting the fresh renovations and easy main-level living floor plan. Thoughtful updates create a bright, welcoming atmosphere that feels both stylish and functional. The spacious layout offers cool zoning opportunities, making this property well-suited for a primary residence, second home, or investment potential. Step outside to the screened-in porch, perfect for relaxing Lowcountry evenings or morning coffee in a peaceful setting. Not located in a flood zone, this home provides added peace of mind an increasingly rare find in such a prime coastal location. Enjoy the best of the Lowcountry lifestyle with local beaches just 10 minutes away, while still being conveniently close to top-rated schools, shopping, dining, the hospital, and nearby military bases. A rare opportunity to own a move-in-ready home in a location where lifestyle, convenience, and flexibility truly meet.

  25. 2026-03-02
    price $454,000 1364-char remark
    Show marketing remark (1364 chars)

    Perfectly positioned in one of Beaufort's most convenient and desirable neighborhoods, this beautifully updated 3-bedroom, 2-bath home offers the ideal blend of charm, flexibility, and modern comfort. Bordering the historic downtown district, you'll enjoy easy access to waterfront parks, boutiques, dining, and all the character that makes Beaufort so special. Inside, natural light fills the home through the cool coverage nestled below a well established live oak tree, highlighting the fresh renovations and easy main-level living floor plan. Thoughtful updates create a bright, welcoming atmosphere that feels both stylish and functional. The spacious layout offers cool zoning opportunities, making this property well-suited for a primary residence, second home, or investment potential. Step outside to the screened-in porch, perfect for relaxing Lowcountry evenings or morning coffee in a peaceful setting. Not located in a flood zone, this home provides added peace of mind an increasingly rare find in such a prime coastal location. Enjoy the best of the Lowcountry lifestyle with local beaches just 10 minutes away, while still being conveniently close to top-rated schools, shopping, dining, the hospital, and nearby military bases. A rare opportunity to own a move-in-ready home in a location where lifestyle, convenience, and flexibility truly meet.

  26. 2026-01-02
    listed $469,000 Active 1432-char remark
    Show marketing remark (1364 chars)

    Perfectly positioned in one of Beaufort's most convenient and desirable neighborhoods, this beautifully updated 3-bedroom, 2-bath home offers the ideal blend of charm, flexibility, and modern comfort. Bordering the historic downtown district, you'll enjoy easy access to waterfront parks, boutiques, dining, and all the character that makes Beaufort so special. Inside, natural light fills the home through the cool coverage nestled below a well established live oak tree, highlighting the fresh renovations and easy main-level living floor plan. Thoughtful updates create a bright, welcoming atmosphere that feels both stylish and functional. The spacious layout offers cool zoning opportunities, making this property well-suited for a primary residence, second home, or investment potential. Step outside to the screened-in porch, perfect for relaxing Lowcountry evenings or morning coffee in a peaceful setting. Not located in a flood zone, this home provides added peace of mind an increasingly rare find in such a prime coastal location. Enjoy the best of the Lowcountry lifestyle with local beaches just 10 minutes away, while still being conveniently close to top-rated schools, shopping, dining, the hospital, and nearby military bases. A rare opportunity to own a move-in-ready home in a location where lifestyle, convenience, and flexibility truly meet.

  27. 2026-01-02
    listed $469,000 Active 1364-char remark
    Show marketing remark (1364 chars)

    Perfectly positioned in one of Beaufort's most convenient and desirable neighborhoods, this beautifully updated 3-bedroom, 2-bath home offers the ideal blend of charm, flexibility, and modern comfort. Bordering the historic downtown district, you'll enjoy easy access to waterfront parks, boutiques, dining, and all the character that makes Beaufort so special. Inside, natural light fills the home through the cool coverage nestled below a well established live oak tree, highlighting the fresh renovations and easy main-level living floor plan. Thoughtful updates create a bright, welcoming atmosphere that feels both stylish and functional. The spacious layout offers cool zoning opportunities, making this property well-suited for a primary residence, second home, or investment potential. Step outside to the screened-in porch, perfect for relaxing Lowcountry evenings or morning coffee in a peaceful setting. Not located in a flood zone, this home provides added peace of mind an increasingly rare find in such a prime coastal location. Enjoy the best of the Lowcountry lifestyle with local beaches just 10 minutes away, while still being conveniently close to top-rated schools, shopping, dining, the hospital, and nearby military bases. A rare opportunity to own a move-in-ready home in a location where lifestyle, convenience, and flexibility truly meet.

  28. 2025-07-31
    soldstatus $319,000
  29. 2025-07-30
    soldstatus $319,000 Closed
  30. 2025-07-30
    soldstatus $319,000 Closed
  31. 2025-06-27
    status Pending
  32. 2025-06-27
    status Pending
  33. 2025-06-24
    listed $339,000 Active
  34. 2025-06-19
    listed $339,000 Active
  35. 2016-01-14
    soldstatus $180,000
  36. 2016-01-13
    soldstatus $180,000
  37. 2015-09-23
    listed $179,900
  38. 2015-06-10
    soldstatus $70,000

ⓘ 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
$1,688 · $141/mo
Projected year-2 tax
$2,024 · $169/mo
Expected delta
+$335/yr (+$28/mo · 19.8%)

ⓘ 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 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% 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
$25,633
− Mortgage interest
−$19,886
− Property taxes
−$1,688
− Insurance
−$1,775
− Repairs & maintenance
−$2,051
− Management
−$2,051
− Depreciation
−$10,327
Taxable loss
−$12,144
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,915
After-tax cash flow
$-2,638/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 — Beaufort

Score
69/100
State rank
#76
US rank
#8748

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Beaufort, SC
County
Beaufort County · 163,770 people
City population
42,992
Metro
Hilton Head Island-Bluffton, SC
Population (ZIP)
17,650
Household income
$69,752
Rent vs Own
36.0% rent · 64.0% own
Severe rent burden
672.0

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
Majority White (64%)
Race & ethnicity
White 64% Black 18% Two or more races 8% Hispanic / Latino 8% Asian 3%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Lithuanian 3% Slovak 3% Serbian 2%
Foreign-born
6% · Canada, Vietnam, Jamaica
Languages at home
90% English-only · Spanish 6% Vietnamese 2%

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
▼ -146.81%
Current HPI
343.9292
Rent YoY
▼ -1.95%
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

+407.1% since first listed
29 events — show timeline
  • 2026-05-14 Price Changed $355,000 RSMLS
  • 2026-05-14 Price Changed $355,000 LRMLS
  • 2026-05-14 Relisted RSMLS
  • 2026-05-14 Relisted LRMLS
  • 2026-05-08 Pending RSMLS
  • 2026-05-08 Contingent LRMLS
  • 2026-04-28 Price Changed $390,000 RSMLS
  • 2026-04-28 Price Changed $390,000 LRMLS
  • 2026-03-27 Price Changed $399,000 RSMLS
  • 2026-03-27 Price Changed $399,000 LRMLS
  • 2026-03-17 Price Changed $439,000 RSMLS
  • 2026-03-17 Price Changed $439,000 LRMLS
  • 2026-03-10 Price Changed $449,000 RSMLS
  • 2026-03-10 Price Changed $449,000 LRMLS
  • 2026-03-02 Price Changed $454,000 RSMLS
  • 2026-03-02 Price Changed $454,000 LRMLS
  • 2026-01-02 Listed $469,000 RSMLS
  • 2026-01-02 Listed $469,000 LRMLS
  • 2025-07-31 Sold (Public Records) $319,000 Public Records
  • 2025-07-30 Sold (MLS) $319,000 RSMLS
  • 2025-07-30 Sold (MLS) $319,000 LRMLS
  • 2025-06-27 Pending RSMLS
  • 2025-06-27 Pending LRMLS
  • 2025-06-24 Listed $339,000 RSMLS
  • 2025-06-19 Listed $339,000 LRMLS
  • 2016-01-14 Sold (Public Records) $180,000 Public Records
  • 2016-01-13 Sold (MLS) $180,000 LRMLS
  • 2015-09-23 Listed $179,900 LRMLS
  • 2015-06-10 Sold (Public Records) $70,000 Public Records

Property tax history

-0.7%/yr

Latest (2025): $1,688 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…