CashFlowRE
Sign in Sign up
635 Sparano Loop
D+ Composite 48.43
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 +16.9/30.0
  • ARV discount +7.4/15.0
  • 1% rule +6.1/10.0
  • DSCR +5.2/10.0
  • Condition / age +4.0/5.0
  • Livability +3.2/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$237,949

635 Sparano Loop · York, SC 29745
3 bd · 2.5 ba · 1,661 sqft · Townhouse · 30 Days on market
Built 2026 Good condition 435 sqft lot Est $238k · at est. $290/mo HOA · 11% of rent ↓ 2% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This new two-story home is host to an inviting open concept layout on the first floor that blends the kitchen, living and dining areas for seamless entertaining and multitasking. A nearby patio offers simple indoor-outdoor living. All three bedrooms are located on the second floor, including the luxurious owner's suite with a spa-inspired bathroom and walk-in closet.

Key facts

  • Walk in closet
  • Open concept layout
  • $290 HOA

Tags

OPEN CONCEPT LAYOUTINDOOR OUTDOOR LIVINGLUXURIOUS PRIMARY SUITESPA INSPIRED BATHROOMWALK IN CLOSETQUARTZ KITCHEN COUNTERTOPS

Property features AI

Finance

  • Other: Community amenities include a cabana and outdoor pool; Architectural review restrictions
  • Financial info: N/A
  • HOA & community: Homeowners association (CAMS); HOA is mandatory/required; Association fees: $342 quarterly; $176 monthly (listed as additional fee); Annual association expense reported

Exterior

  • Parking: Attached garage (1 garage space); Driveway
  • Security: Carbon monoxide detector(s)
  • Utilities: County water; County sewer
  • Home design: Townhouse (residential); Site-built construction; Two levels; Entry level is 1; New construction; Model: Bristol C1 by Lennar
  • Construction: Fiber cement exterior; Slab foundation; Shops-built / New construction (builder: Lennar); Proposed completion date June 12, 2026
  • Exterior features: Lawn maintenance provided; End unit; Level lot; Concrete and paved roads; dedication to public use pending acceptance

Interior

  • Kitchen: Dishwasher; Disposal; Exhaust fan; Gas range; Microwave; Plumbed for ice maker; Tankless water heater
  • Bedrooms: 3 bedrooms (all on upper level)
  • Flooring: Tile; Vinyl
  • Bathrooms: 2 full bathrooms; 1 half bathroom (main level)
  • Heating & cooling: Natural gas heating; Zoned heating; Electric cooling
  • Interior features: Open floorplan; Kitchen island; Pantry; Split bedroom layout; Walk-in closets; Insulated door(s); 10 total rooms; Entry level: 1
  • Laundry & utility: Laundry on upper level

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.5-bath townhouse listed at $238k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $156 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $238k).
  • Recommended offer: $234k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.1% vs local median 4.6% in York — 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 65/100 on livability (#139 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • York 01 (rural): math 31% / reading 40% proficiency, ranked #41 of 80 in SC (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hunter Street Elementary (math 52% / reading 47%, grade D, #168 of 597 statewide, top 31%, 405 students, 74% FRL); York Comprehensive High (math 39% / reading 82%, grade C+, #108 of 196 statewide, top 55%, 1,493 students, 68% FRL) — zoned schools average 71% FRL vs 54% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 55% at this address vs 36% district-wide (+20 pts) — the actual schools serving this property are materially stronger than the York 01 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 541 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 2,550 units permitted in York County in 2024 (350 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($79k/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 $7k of value loss. Plan a longer hold.
  • York 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 30 days — a 2% lower offer ($234k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; moderate wind risk, 24% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $234,379 (1.5% 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 D-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. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.11%
Cap rate
7.08%
Cash-on-cash
2.80%
DSCR
1.12
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$237,523
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
639 Sparano Loop 0.00mi 3/2.5 1,657 (-0%) 1mo $243,132 $147 99
643 Sparano Loop 0.15mi 3/2.5 1,661 (0%) 1mo $235,000 $141 92
647 Sparano Loop 0.15mi 3/2.5 1,657 (-0%) 1mo $237,649 $143 92
625 Sparano Loop 0.17mi 3/2.5 1,661 (0%) 1mo $245,000 $148 92
621 Sparano Loop 0.16mi 3/2.5 1,657 (-0%) 1mo $225,849 $136 91
613 Sparano Loop 0.19mi 3/2.5 1,657 (-0%) 1mo $225,849 $136 90
620 Sparano Loop 0.18mi 3/2.5 1,680 (+1%) 1mo $224,999 $134 89
612 Sparano Loop 0.19mi 3/2.5 1,680 (+1%) 1mo $236,599 $141 89
609 Sparano Loop 0.22mi 3/2.5 1,661 (0%) 1mo $256,000 $154 89
624 Sparano Loop 0.18mi 3/2.5 1,691 (+2%) 1mo $267,429 $158 88

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-11.8%
Equity multiple
0.57×
Total profit
$-28,433
Equity at exit
$35,479
10-year hold
IRR
-2.5%
Equity multiple
0.83×
Total profit
$-11,116
Equity at exit
$20,573

Cash invested: $66,626 (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 29745

Home prices YoY
-30.3%
Active inventory
541
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$2,646 medium interval (Pro) →
Mortgage (P&I)
$1,248
Tax est. 1.5%
$297 /mo · $3,569/yr
Insurance
$99
HOA
$290
Vacancy / Maint / Mgmt
$556
Net cashflow
$156

Break-even live

Break-even rent $2,449
Max offer price $237,949
Occupancy floor 89%

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
$59,487
Closing costs
$7,138
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
515 Trading Post Ln York, SC 3.0 2.5 1429 $2,300 $1.61 24d 1 0.89mi
495 Switch St York, SC 3.0 2.5 1928 $2,500 $1.30 3d 1 0.94mi

HOA detail

Monthly dues
$290 · $3,480/yr

Listing history 18 events

  1. 2026-06-18
    days on market $237,949 Active 30 DOM
  2. 2026-06-17
    days on market $237,949 Active 29 DOM
  3. 2026-06-16
    days on market $237,949 Active 28 DOM
  4. 2026-06-15
    days on market $237,949 Active 27 DOM
  5. 2026-06-13
    days on market $237,949 Active 25 DOM
  6. 2026-06-09
    days on market $237,949 Active 21 DOM
  7. 2026-06-08
    days on market $237,949 Active 20 DOM
  8. 2026-06-07
    days on market $237,949 Active 19 DOM
  9. 2026-06-04
    pricedays on market $237,949 Active 16 DOM
  10. 2026-06-03
    days on market $239,949 Active 15 DOM
  11. 2026-06-02
    days on market $239,949 Active 14 DOM
  12. 2026-06-01
    days on market $239,949 Active 13 DOM
  13. 2026-05-31
    days on market $239,949 Active 12 DOM
  14. 2026-05-22
    price $239,949 369-char remark
    Show marketing remark (369 chars)

    This new two-story home is host to an inviting open concept layout on the first floor that blends the kitchen, living and dining areas for seamless entertaining and multitasking. A nearby patio offers simple indoor-outdoor living. All three bedrooms are located on the second floor, including the luxurious owner's suite with a spa-inspired bathroom and walk-in closet.

  15. 2026-05-21
    price $239,949
  16. 2026-05-19
    listed $244,349 Active
  17. 2026-05-08
    price $241,949 369-char remark
    Show marketing remark (369 chars)

    This new two-story home is host to an inviting open concept layout on the first floor that blends the kitchen, living and dining areas for seamless entertaining and multitasking. A nearby patio offers simple indoor-outdoor living. All three bedrooms are located on the second floor, including the luxurious owner's suite with a spa-inspired bathroom and walk-in closet.

  18. 2026-05-02
    listed $244,349 Active 369-char remark
    Show marketing remark (369 chars)

    This new two-story home is host to an inviting open concept layout on the first floor that blends the kitchen, living and dining areas for seamless entertaining and multitasking. A nearby patio offers simple indoor-outdoor living. All three bedrooms are located on the second floor, including the luxurious owner's suite with a spa-inspired bathroom and walk-in closet.

ⓘ 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 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 24% 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
$31,746
− Mortgage interest
−$13,329
− Property taxes
−$3,569
− Insurance
−$1,190
− Repairs & maintenance
−$2,540
− Management
−$2,540
− HOA
−$3,480
− Depreciation
−$6,922
Taxable loss
−$1,823
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$438
After-tax cash flow
$2,304/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 · 12 photos

Good 80/100 Cosmetic rehab

This well-maintained townhouse is in good condition with a good condition score of 80. It has a good rehab level of 'cosmetic' and requires minimal repairs or maintenance. The highest-ROI updates that would raise its value are painting the exterior and interior walls, landscaping improvements, and adding smart home features.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract potential buyers
  • Both Adding smart home features — Smart home features can increase both resale and rental value by making the home more convenient and energy-efficient

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract potential buyers
  • Both Adding smart home features — Smart home features can increase both resale and rental value by making the home more convenient and energy-efficient

ⓘ 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
York 01
NCES district ID
4503810
Math proficiency
31% ▼ -16.00%
Reading proficiency
40% ▬ 0.00%
Median HH income
$44,491
Composite
30.21/100
National rank
#6305
State rank
#41 of 80 in SC

Livability — York

Score
65/100
State rank
#139
US rank
#13425

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
York, SC
County
York County · 281,758 people
City population
34,909
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
34,909
Household income
$79,117
Rent vs Own
16.1% rent · 83.9% own
Severe rent burden
321.0

Population outlook (York County) Hauer SSP2

Today (2025)
307,757 people
By 2030
335,979 · +9.2%
By 2040
391,378 · +27.2%
By 2050
443,234 · +44.0%
By 2075
557,102 · +81.0%
By 2100
625,837 · +103.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Black 12% Two or more races 6% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 3% Serbian 3% Italian 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 4%

Political lean MEDSL · York

2024 margin
R (+19.1) · D 39.7% · R 58.8% · Other 1.5%
2008→2024 swing
-1.4pp toward R · 2008: -17.7pp · 2024: -19.1pp
All cycles
2024: R+19.1 2020: R+16.5 2016: R+22.1 2012: R+20.5 2008: R+17.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -109.42%
Current HPI
251.6848
Rent YoY
Metro
Charlotte-Concord-Gastonia, NC-SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

-1.8% since first listed
5 events — show timeline
  • 2026-05-22 Price Changed $239,949 Zillow
  • 2026-05-21 Price Changed $239,949 CANOPYMLS as Distributed by MLS Grid
  • 2026-05-19 Listed $244,349 CANOPYMLS as Distributed by MLS Grid
  • 2026-05-08 Price Changed $241,949 Zillow
  • 2026-05-02 Listed $244,349 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…