CashFlowRE
Sign in Sign up
8 Taylor St
D Composite 44.07
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 +10.3/30.0
  • Rent growth +4.1/5.0
  • Schools +4.1/10.0
  • DSCR +3.0/10.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • Appreciation +0.0/10.0

$210,000

8 Taylor St · Burton, SC 29906
2 bd · 2.0 ba · 1,100 sqft · SingleFamily public records · 189 Days on market
Built 1971 0.31 ac lot Est $302k · 31% under ↓ 25% since listing

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

Listing remarks MLS

This Brick Cutie Features A Spacious Family Room, A Large Eat In Kitchen, A Large Step Down Den And An Adequate Utility Room. With Three Bedrooms And Two Full Bathrooms This Home Meets Functionality. Sitting on A Quiet Street With A Large Backyard! There Is No Lack For Outdoor Space. This Baby Has A Lot of Potential But Just Needs A Little Love. Priced To Sell! A Must See!!!!

Key facts

  • Quiet street
  • Large eat-in kitchen
  • Large backyard

Tags

SPACIOUS FAMILY ROOMLARGE EAT-IN KITCHENLARGE STEP-DOWN DENADEQUATE UTILITY ROOMQUIET STREETLARGE BACKYARD

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 $210k.

Deal economics

  • At list price, monthly cash flow is $-115 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $190k (9.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $151k (27.9% below list).
  • Recommended offer: $151k (27.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 2.0% in Burton — 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 58/100 on livability (#261 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime D, employment D.
  • 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 rising fast (+6.6%/yr); 206 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,824 units permitted in Beaufort County in 2024 (618 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 189 days — a 12% lower offer ($185k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 2y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $151,313 (27.9% 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 189 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. Built in 1971 — 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. 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?
  7. Crime grade is D 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 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
0.72%
Cap rate
5.64%
Cash-on-cash
-2.35%
DSCR
0.90
GRM
11.6

CMA / ARV

ARV (on-the-fly)
$302,500
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7058 Roseida Rd 0.24mi 2/1.0 980 (-11%) 8mo $285,000 $291 60
23 Calico Ct 0.74mi 3/2.0 (+1) 1,100 (0%) 22mo $329,000 $299 42
26 Calico Ct 0.71mi 3/2.0 (+1) 1,072 (-2%) 23mo $295,000 $275 39
24 Walter Dr 0.73mi 2/1.0 1,217 (+11%) 10mo $249,000 $205 36
1008 Goodwin St 0.69mi 3/1.5 (+1) 1,242 (+13%) 6mo $319,000 $257 34

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 · 6.59% rent growth · sell at horizon

5-year hold
IRR
-16.7%
Equity multiple
0.39×
Total profit
$-35,755
Equity at exit
$31,312
10-year hold
IRR
-3.5%
Equity multiple
0.73×
Total profit
$-15,807
Equity at exit
$18,157

Cash invested: $58,800 (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 29906

Home prices YoY
-25.7%
Rents YoY
6.6%
Active inventory
206
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$1,513 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$122 /mo · $1,459/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$318
Net cashflow
$-115

Break-even live

Break-even rent $1,659
Max offer price $189,684
Occupancy floor

Sensitivity live

Price -10% $4 -5% $-56 +0% $-115 +5% $-174 +10% $-234
Rent -10% $-235 -5% $-175 +0% $-115 +5% $-55 +10% $5
Rate -1.0pp $-9 -0.5pp $-62 base $-115 +0.5pp $-169 +1.0pp $-225

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
$52,500
Closing costs
$6,300
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
32 Mint Farm Dr Beaufort, SC 1.0 1.0 1300 $950 $0.73 14d 1 1.05mi
325 Ambrose Run Beaufort, SC 1.0–3.0 1.0–2.0 950 $1,474 $1.55 14d 15 1.39mi

Listing history 35 events

  1. 2025-06-17
    historical Under Contract - Take Backup 381-char remark
    Show marketing remark (381 chars)

    This Brick Cutie Features A Spacious Family Room, A Large Eat In Kitchen, A Large Step Down Den And An Adequate Utility Room. With Three Bedrooms And Two Full Bathrooms This Home Meets Functionality. Sitting on A Quiet Street With A Large Backyard! There Is No Lack For Outdoor Space. This Baby Has A Lot of Potential But Just Needs A Little Love. Priced To Sell! A Must See!!!!

  2. 2025-05-22
    status Pending 381-char remark
    Show marketing remark (381 chars)

    This Brick Cutie Features A Spacious Family Room, A Large Eat In Kitchen, A Large Step Down Den And An Adequate Utility Room. With Three Bedrooms And Two Full Bathrooms This Home Meets Functionality. Sitting on A Quiet Street With A Large Backyard! There Is No Lack For Outdoor Space. This Baby Has A Lot of Potential But Just Needs A Little Love. Priced To Sell! A Must See!!!!

  3. 2025-05-22
    listed $210,000 Active 381-char remark
    Show marketing remark (381 chars)

    This Brick Cutie Features A Spacious Family Room, A Large Eat In Kitchen, A Large Step Down Den And An Adequate Utility Room. With Three Bedrooms And Two Full Bathrooms This Home Meets Functionality. Sitting on A Quiet Street With A Large Backyard! There Is No Lack For Outdoor Space. This Baby Has A Lot of Potential But Just Needs A Little Love. Priced To Sell! A Must See!!!!

  4. 2025-05-21
    soldstatus Closed 381-char remark
    Show marketing remark (381 chars)

    This Brick Cutie Features A Spacious Family Room, A Large Eat In Kitchen, A Large Step Down Den And An Adequate Utility Room. With Three Bedrooms And Two Full Bathrooms This Home Meets Functionality. Sitting on A Quiet Street With A Large Backyard! There Is No Lack For Outdoor Space. This Baby Has A Lot of Potential But Just Needs A Little Love. Priced To Sell! A Must See!!!!

  5. 2025-03-21
    status Pending
    Show marketing remark (381 chars)

    This Brick Cutie Features A Spacious Family Room, A Large Eat In Kitchen, A Large Step Down Den And An Adequate Utility Room. With Three Bedrooms And Two Full Bathrooms This Home Meets Functionality. Sitting on A Quiet Street With A Large Backyard! There Is No Lack For Outdoor Space. This Baby Has A Lot of Potential But Just Needs A Little Love. Priced To Sell! A Must See!!!!

  6. 2025-03-21
    status Pending 370-char remark
    Show marketing remark (381 chars)

    This Brick Cutie Features A Spacious Family Room, A Large Eat In Kitchen, A Large Step Down Den And An Adequate Utility Room. With Three Bedrooms And Two Full Bathrooms This Home Meets Functionality. Sitting on A Quiet Street With A Large Backyard! There Is No Lack For Outdoor Space. This Baby Has A Lot of Potential But Just Needs A Little Love. Priced To Sell! A Must See!!!!

  7. 2025-03-21
    status Pending 381-char remark
    Show marketing remark (381 chars)

    This Brick Cutie Features A Spacious Family Room, A Large Eat In Kitchen, A Large Step Down Den And An Adequate Utility Room. With Three Bedrooms And Two Full Bathrooms This Home Meets Functionality. Sitting on A Quiet Street With A Large Backyard! There Is No Lack For Outdoor Space. This Baby Has A Lot of Potential But Just Needs A Little Love. Priced To Sell! A Must See!!!!

  8. 2025-03-19
    historical
  9. 2025-03-17
    status Active 370-char remark
    Show marketing remark (370 chars)

    This briсk cutіe fеаtures a ѕрacious family room, а lаrge eat-in kitchen, a large step-down den and an adequate utility room. With three bedrooms and two full baths this home meets functionality. Sitting on a quiet street with a large backyard! There is no lack for outdoor space. This baby has a lot of potential, just needs a little love. Priced to sell, a must see!!

  10. 2025-02-04
    status Pending 370-char remark
    Show marketing remark (370 chars)

    This briсk cutіe fеаtures a ѕрacious family room, а lаrge eat-in kitchen, a large step-down den and an adequate utility room. With three bedrooms and two full baths this home meets functionality. Sitting on a quiet street with a large backyard! There is no lack for outdoor space. This baby has a lot of potential, just needs a little love. Priced to sell, a must see!!

  11. 2025-01-31
    status Active 370-char remark
    Show marketing remark (370 chars)

    This briсk cutіe fеаtures a ѕрacious family room, а lаrge eat-in kitchen, a large step-down den and an adequate utility room. With three bedrooms and two full baths this home meets functionality. Sitting on a quiet street with a large backyard! There is no lack for outdoor space. This baby has a lot of potential, just needs a little love. Priced to sell, a must see!!

  12. 2025-01-16
    status Active
    Show marketing remark (381 chars)

    This Brick Cutie Features A Spacious Family Room, A Large Eat In Kitchen, A Large Step Down Den And An Adequate Utility Room. With Three Bedrooms And Two Full Bathrooms This Home Meets Functionality. Sitting on A Quiet Street With A Large Backyard! There Is No Lack For Outdoor Space. This Baby Has A Lot of Potential But Just Needs A Little Love. Priced To Sell! A Must See!!!!

  13. 2025-01-16
    status Active 381-char remark
    Show marketing remark (381 chars)

    This Brick Cutie Features A Spacious Family Room, A Large Eat In Kitchen, A Large Step Down Den And An Adequate Utility Room. With Three Bedrooms And Two Full Bathrooms This Home Meets Functionality. Sitting on A Quiet Street With A Large Backyard! There Is No Lack For Outdoor Space. This Baby Has A Lot of Potential But Just Needs A Little Love. Priced To Sell! A Must See!!!!

  14. 2024-12-06
    status Pending
    Show marketing remark (370 chars)

    This briсk cutіe fеаtures a ѕрacious family room, а lаrge eat-in kitchen, a large step-down den and an adequate utility room. With three bedrooms and two full baths this home meets functionality. Sitting on a quiet street with a large backyard! There is no lack for outdoor space. This baby has a lot of potential, just needs a little love. Priced to sell, a must see!!

  15. 2024-12-06
    historical Under Contract - Take Backup 381-char remark
    Show marketing remark (370 chars)

    This briсk cutіe fеаtures a ѕрacious family room, а lаrge eat-in kitchen, a large step-down den and an adequate utility room. With three bedrooms and two full baths this home meets functionality. Sitting on a quiet street with a large backyard! There is no lack for outdoor space. This baby has a lot of potential, just needs a little love. Priced to sell, a must see!!

  16. 2024-12-06
    status Pending 370-char remark
    Show marketing remark (370 chars)

    This briсk cutіe fеаtures a ѕрacious family room, а lаrge eat-in kitchen, a large step-down den and an adequate utility room. With three bedrooms and two full baths this home meets functionality. Sitting on a quiet street with a large backyard! There is no lack for outdoor space. This baby has a lot of potential, just needs a little love. Priced to sell, a must see!!

  17. 2024-11-22
    price $210,000 370-char remark
    Show marketing remark (381 chars)

    This Brick Cutie Features A Spacious Family Room, A Large Eat In Kitchen, A Large Step Down Den And An Adequate Utility Room. With Three Bedrooms And Two Full Bathrooms This Home Meets Functionality. Sitting on A Quiet Street With A Large Backyard! There Is No Lack For Outdoor Space. This Baby Has A Lot of Potential But Just Needs A Little Love. Priced To Sell! A Must See!!!!

  18. 2024-11-22
    price $210,000 381-char remark
    Show marketing remark (381 chars)

    This Brick Cutie Features A Spacious Family Room, A Large Eat In Kitchen, A Large Step Down Den And An Adequate Utility Room. With Three Bedrooms And Two Full Bathrooms This Home Meets Functionality. Sitting on A Quiet Street With A Large Backyard! There Is No Lack For Outdoor Space. This Baby Has A Lot of Potential But Just Needs A Little Love. Priced To Sell! A Must See!!!!

  19. 2024-11-22
    price $210,000
    Show marketing remark (381 chars)

    This Brick Cutie Features A Spacious Family Room, A Large Eat In Kitchen, A Large Step Down Den And An Adequate Utility Room. With Three Bedrooms And Two Full Bathrooms This Home Meets Functionality. Sitting on A Quiet Street With A Large Backyard! There Is No Lack For Outdoor Space. This Baby Has A Lot of Potential But Just Needs A Little Love. Priced To Sell! A Must See!!!!

  20. 2024-11-19
    status Active
    Show marketing remark (370 chars)

    This briсk cutіe fеаtures a ѕрacious family room, а lаrge eat-in kitchen, a large step-down den and an adequate utility room. With three bedrooms and two full baths this home meets functionality. Sitting on a quiet street with a large backyard! There is no lack for outdoor space. This baby has a lot of potential, just needs a little love. Priced to sell, a must see!!

  21. 2024-11-19
    status Active 381-char remark
    Show marketing remark (370 chars)

    This briсk cutіe fеаtures a ѕрacious family room, а lаrge eat-in kitchen, a large step-down den and an adequate utility room. With three bedrooms and two full baths this home meets functionality. Sitting on a quiet street with a large backyard! There is no lack for outdoor space. This baby has a lot of potential, just needs a little love. Priced to sell, a must see!!

  22. 2024-11-19
    status Active 370-char remark
    Show marketing remark (370 chars)

    This briсk cutіe fеаtures a ѕрacious family room, а lаrge eat-in kitchen, a large step-down den and an adequate utility room. With three bedrooms and two full baths this home meets functionality. Sitting on a quiet street with a large backyard! There is no lack for outdoor space. This baby has a lot of potential, just needs a little love. Priced to sell, a must see!!

  23. 2024-11-12
    status Pending
    Show marketing remark (381 chars)

    This Brick Cutie Features A Spacious Family Room, A Large Eat In Kitchen, A Large Step Down Den And An Adequate Utility Room. With Three Bedrooms And Two Full Bathrooms This Home Meets Functionality. Sitting on A Quiet Street With A Large Backyard! There Is No Lack For Outdoor Space. This Baby Has A Lot of Potential But Just Needs A Little Love. Priced To Sell! A Must See!!!!

  24. 2024-11-12
    status Pending 370-char remark
    Show marketing remark (381 chars)

    This Brick Cutie Features A Spacious Family Room, A Large Eat In Kitchen, A Large Step Down Den And An Adequate Utility Room. With Three Bedrooms And Two Full Bathrooms This Home Meets Functionality. Sitting on A Quiet Street With A Large Backyard! There Is No Lack For Outdoor Space. This Baby Has A Lot of Potential But Just Needs A Little Love. Priced To Sell! A Must See!!!!

  25. 2024-11-12
    status Pending 381-char remark
    Show marketing remark (381 chars)

    This Brick Cutie Features A Spacious Family Room, A Large Eat In Kitchen, A Large Step Down Den And An Adequate Utility Room. With Three Bedrooms And Two Full Bathrooms This Home Meets Functionality. Sitting on A Quiet Street With A Large Backyard! There Is No Lack For Outdoor Space. This Baby Has A Lot of Potential But Just Needs A Little Love. Priced To Sell! A Must See!!!!

  26. 2024-10-29
    price $230,000 370-char remark
    Show marketing remark (381 chars)

    This Brick Cutie Features A Spacious Family Room, A Large Eat In Kitchen, A Large Step Down Den And An Adequate Utility Room. With Three Bedrooms And Two Full Bathrooms This Home Meets Functionality. Sitting on A Quiet Street With A Large Backyard! There Is No Lack For Outdoor Space. This Baby Has A Lot of Potential But Just Needs A Little Love. Priced To Sell! A Must See!!!!

  27. 2024-10-29
    price $230,000 381-char remark
    Show marketing remark (381 chars)

    This Brick Cutie Features A Spacious Family Room, A Large Eat In Kitchen, A Large Step Down Den And An Adequate Utility Room. With Three Bedrooms And Two Full Bathrooms This Home Meets Functionality. Sitting on A Quiet Street With A Large Backyard! There Is No Lack For Outdoor Space. This Baby Has A Lot of Potential But Just Needs A Little Love. Priced To Sell! A Must See!!!!

  28. 2024-10-29
    price $230,000
    Show marketing remark (381 chars)

    This Brick Cutie Features A Spacious Family Room, A Large Eat In Kitchen, A Large Step Down Den And An Adequate Utility Room. With Three Bedrooms And Two Full Bathrooms This Home Meets Functionality. Sitting on A Quiet Street With A Large Backyard! There Is No Lack For Outdoor Space. This Baby Has A Lot of Potential But Just Needs A Little Love. Priced To Sell! A Must See!!!!

  29. 2024-09-24
    price $250,000 381-char remark
    Show marketing remark (370 chars)

    This briсk cutіe fеаtures a ѕрacious family room, а lаrge eat-in kitchen, a large step-down den and an adequate utility room. With three bedrooms and two full baths this home meets functionality. Sitting on a quiet street with a large backyard! There is no lack for outdoor space. This baby has a lot of potential, just needs a little love. Priced to sell, a must see!!

  30. 2024-09-24
    price $250,000 370-char remark
    Show marketing remark (370 chars)

    This briсk cutіe fеаtures a ѕрacious family room, а lаrge eat-in kitchen, a large step-down den and an adequate utility room. With three bedrooms and two full baths this home meets functionality. Sitting on a quiet street with a large backyard! There is no lack for outdoor space. This baby has a lot of potential, just needs a little love. Priced to sell, a must see!!

  31. 2024-09-24
    price $250,000
    Show marketing remark (370 chars)

    This briсk cutіe fеаtures a ѕрacious family room, а lаrge eat-in kitchen, a large step-down den and an adequate utility room. With three bedrooms and two full baths this home meets functionality. Sitting on a quiet street with a large backyard! There is no lack for outdoor space. This baby has a lot of potential, just needs a little love. Priced to sell, a must see!!

  32. 2024-07-28
    listed $279,900 Active
  33. 2024-07-28
    listed $210,000
  34. 2024-07-25
    listed $279,900 Active 381-char remark
    Show marketing remark (370 chars)

    This briсk cutіe fеаtures a ѕрacious family room, а lаrge eat-in kitchen, a large step-down den and an adequate utility room. With three bedrooms and two full baths this home meets functionality. Sitting on a quiet street with a large backyard! There is no lack for outdoor space. This baby has a lot of potential, just needs a little love. Priced to sell, a must see!!

  35. 2024-07-25
    listed $279,900 Active 370-char remark
    Show marketing remark (370 chars)

    This briсk cutіe fеаtures a ѕрacious family room, а lаrge eat-in kitchen, a large step-down den and an adequate utility room. With three bedrooms and two full baths this home meets functionality. Sitting on a quiet street with a large backyard! There is no lack for outdoor space. This baby has a lot of potential, just needs a little love. Priced to sell, a must see!!

ⓘ 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
$1,459 · $122/mo
Projected year-2 tax
$1,459 · $122/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 13% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 18 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
$18,158
− Mortgage interest
−$11,763
− Property taxes
−$1,459
− Insurance
−$1,050
− Repairs & maintenance
−$1,453
− Management
−$1,453
− Depreciation
−$6,109
Taxable loss
−$5,129
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,231
After-tax cash flow
$-149/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 — Burton

Score
58/100
State rank
#261
US rank
#20872

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Burton, SC
County
Beaufort County · 163,770 people
City population
26,562
Metro
Hilton Head Island-Bluffton, SC
Population (ZIP)
25,342
Household income
$68,174
Rent vs Own
49.2% rent · 50.8% own
Severe rent burden
1103.0

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
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 49% Black 33% Hispanic / Latino 15% Two or more races 8%
Hispanic origin (detail)
Mexican 7% Puerto Rican 4%
Common ancestry
Slovak 2% Serbian 1% Iranian 1%
Foreign-born
5% · Canada
Languages at home
89% English-only · Spanish 9%

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
▼ -92.59%
Current HPI
268.0161
Rent YoY
▲ 6.59%
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

-25.0% since first listed
35 events — show timeline
  • 2025-06-17 Contingent LRMLS
  • 2025-05-22 Pending LRMLS
  • 2025-05-22 Listed $210,000 LRMLS
  • 2025-05-21 Sold (MLS) LRMLS
  • 2025-03-21 Pending Charleston Trident MLS
  • 2025-03-21 Pending RSMLS
  • 2025-03-21 Pending LRMLS
  • 2025-03-19 Listing Removed Hive MLS
  • 2025-03-17 Relisted RSMLS
  • 2025-02-04 Pending RSMLS
  • 2025-01-31 Relisted RSMLS
  • 2025-01-16 Relisted Charleston Trident MLS
  • 2025-01-16 Relisted LRMLS
  • 2024-12-06 Pending Charleston Trident MLS
  • 2024-12-06 Contingent LRMLS
  • 2024-12-06 Pending RSMLS
  • 2024-11-22 Price Changed $210,000 RSMLS
  • 2024-11-22 Price Changed $210,000 LRMLS
  • 2024-11-22 Price Changed $210,000 Charleston Trident MLS
  • 2024-11-19 Relisted Charleston Trident MLS
  • 2024-11-19 Relisted LRMLS
  • 2024-11-19 Relisted RSMLS
  • 2024-11-12 Pending Charleston Trident MLS
  • 2024-11-12 Pending RSMLS
  • 2024-11-12 Pending LRMLS
  • 2024-10-29 Price Changed $230,000 RSMLS
  • 2024-10-29 Price Changed $230,000 LRMLS
  • 2024-10-29 Price Changed $230,000 Charleston Trident MLS
  • 2024-09-24 Price Changed $250,000 LRMLS
  • 2024-09-24 Price Changed $250,000 RSMLS
  • 2024-09-24 Price Changed $250,000 Charleston Trident MLS
  • 2024-07-28 Listed $210,000 Hive MLS
  • 2024-07-28 Listed $279,900 Charleston Trident MLS
  • 2024-07-25 Listed $279,900 RSMLS
  • 2024-07-25 Listed $279,900 LRMLS

Property tax history

+25.3%/yr

Latest (2025): $1,459 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…