CashFlowRE
Sign in Sign up
752 Ladino Ln
D+ Composite 45.57
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 +14.1/15.0
  • Cash flow +11.5/30.0
  • Schools +5.4/10.0
  • Livability +3.5/5.0
  • DSCR +3.4/10.0
  • Rent growth +2.7/5.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$330,000

752 Ladino Ln · Clover, SC 29710
3 bd · 2.5 ba · 2,688 sqft · SingleFamily public records · 72 Days on market
Built 2006 9,147 sqft lot Est $387k · 15% under $19/mo HOA · 1% of rent

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

Listing remarks

Beautiful home in desirable York County! Located in a quiet community, this well-maintained property offers a functional layout, spacious living areas, and plenty of natural light throughout. The home features a comfortable kitchen, inviting living space, and a great outdoor area perfect for relaxing or entertaining. Conveniently located near shopping, dining, and major roadways. A great opportunity, schedule your showing today!

Key facts

  • Natural light
  • Functional layout
  • Comfortable kitchen

Tags

QUIET COMMUNITYFUNCTIONAL LAYOUTSPACIOUS LIVING AREASNATURAL LIGHTCOMFORTABLE KITCHENINVITING LIVING SPACE

Property features AI

Finance

  • HOA & community: Has HOA (Clover Meadows Homeowners Association Inc.); HOA dues $225 annually

Exterior

  • Parking: Attached 2-car garage; Driveway
  • Utilities: County water; County sewer
  • Home design: Single-family residence; Residential property; Two levels; Entry/main living on main level
  • Construction: Site-built construction; Shingle/Shake exterior materials; Slab foundation
  • Exterior features: Concrete and paved road access; Publicly maintained road

Interior

  • Kitchen: Convection oven; Dishwasher; Disposal; Microwave
  • Bedrooms: 3 bedrooms (all on the upper level)
  • Bathrooms: 2 full bathrooms; 1 half bathroom (main level)
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Convection oven; Dishwasher; Disposal; Microwave; 2 total rooms
  • Laundry & utility: Dedicated laundry room

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 single-family listed at $330k.

Deal economics

  • At list price, monthly cash flow is $-109 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $311k (5.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $247k (25.1% below list).
  • Recommended offer: $247k (25.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 4.2% in Clover — 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 70/100 on livability (#63 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: health & safety D+, employment D, amenities F.
  • York 02 (rural): math 61% / reading 63% proficiency, ranked #2 of 80 in SC (top 2%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents flat; 359 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 31% of the median local income ($97k/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 $10k 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 72 days — a 6% lower offer ($310k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 21% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $247,038 (25.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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. 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?
  7. 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.
  8. 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.
  9. 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
0.75%
Cap rate
5.90%
Cash-on-cash
-1.42%
DSCR
0.94
GRM
11.1

CMA / ARV

ARV (on-the-fly)
$387,072
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3906 Shasta Cir 0.31mi 3/2.5 2,767 (+3%) 0mo $330,000 $119 80
745 Ladino Ln 0.03mi 3/2.5 2,358 (-12%) 2mo $340,000 $144 77
499 Dutch White Dr 0.07mi 4/2.5 (+1) 2,443 (-9%) 2mo $345,000 $141 75
3900 Shasta Cir 0.32mi 4/2.5 (+1) 2,775 (+3%) 1mo $300,000 $108 74
5123 Meanna Dr 0.14mi 4/2.5 (+1) 2,593 (-4%) 21mo $380,000 $147 65
4148 Shasta Cir 0.11mi 3/2.5 3,084 (+15%) 12mo $385,000 $125 61
7019 Sonja Dr 0.33mi 3/2.5 2,346 (-13%) 6mo $340,000 $145 58
442 Dutch White Dr 0.14mi 3/2.5 2,361 (-12%) 19mo $375,000 $159 58
459 Dutch White Dr #190 0.12mi 4/2.5 (+1) 2,396 (-11%) 18mo $360,000 $150 56

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 · 0.88% rent growth · sell at horizon

5-year hold
IRR
-20.8%
Equity multiple
0.29×
Total profit
$-65,690
Equity at exit
$49,204
10-year hold
IRR
-19.3%
Equity multiple
0.06×
Total profit
$-86,851
Equity at exit
$28,532

Cash invested: $92,400 (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 29710

Rents YoY
0.9%
Active inventory
359
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$2,470 medium interval (Pro) →
Mortgage (P&I)
$1,731
Tax from tax record
$174 /mo · $2,085/yr
Insurance
$138
HOA
$19
Vacancy / Maint / Mgmt
$519
Net cashflow
$-109

Break-even live

Break-even rent $2,609
Max offer price $310,703
Occupancy floor 99%

Sensitivity live

Price -10% $78 -5% $-16 +0% $-109 +5% $-203 +10% $-296
Rent -10% $-304 -5% $-207 +0% $-109 +5% $-12 +10% $86
Rate -1.0pp $57 -0.5pp $-25 base $-109 +0.5pp $-195 +1.0pp $-282

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
$82,500
Closing costs
$9,900
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
6079 Shamrock Green Dr Clover, SC 3.0 2.5 2169 $2,295 $1.06 25d 1 0.32mi
3894 Shasta Cir Clover, SC 3.0 2.5 2417 $2,500 $1.03 25d 1 0.34mi

HOA detail

Monthly dues
$19 · $228/yr

Listing history 16 events

  1. 2026-06-10
    status $330,000 Pending 72 DOM
  2. 2026-06-09
    days on market $330,000 Active 72 DOM
  3. 2026-06-08
    days on market $330,000 Active 71 DOM
  4. 2026-06-07
    days on market $330,000 Active 70 DOM
  5. 2026-06-04
    days on market $330,000 Active 67 DOM
  6. 2026-06-03
    days on market $330,000 Active 66 DOM
  7. 2026-06-02
    days on market $330,000 Active 65 DOM
  8. 2026-06-01
    days on market $330,000 Active 64 DOM
  9. 2026-05-31
    days on market $330,000 Active 63 DOM
  10. 2026-05-14
    price $330,000
  11. 2026-04-23
    price $346,000
  12. 2026-03-29
    listed $353,000 Active
  13. 2026-03-13
    soldstatus $352,959
  14. 2017-09-01
    price $201,900
  15. 2006-09-06
    soldstatus $154,450
  16. 2005-04-11
    soldstatus $310,050

ⓘ 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
$2,085 · $174/mo
Projected year-2 tax
$2,085 · $174/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 21% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$29,645
− Mortgage interest
−$18,485
− Property taxes
−$2,085
− Insurance
−$1,650
− Repairs & maintenance
−$2,372
− Management
−$2,372
− HOA
−$228
− Depreciation
−$9,600
Taxable loss
−$7,147
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,715
After-tax cash flow
$404/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
York 02
NCES district ID
4503840
Math proficiency
61% ▼ -4.00%
Reading proficiency
63% ▲ 3.00%
Median HH income
$60,598
Composite
53.74/100
National rank
#1421
State rank
#2 of 80 in SC

Livability — Clover

Score
70/100
State rank
#63
US rank
#7672

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clover, SC
County
York County · 281,758 people
City population
40,595
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
40,595
Household income
$96,563
Rent vs Own
17.2% rent · 82.8% own
Severe rent burden
569.0

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 (77%)
Race & ethnicity
White 77% Black 10% Hispanic / Latino 8% Two or more races 7%
Hispanic origin (detail)
Mexican 2% Cuban 1%
Common ancestry
Serbian 4% Slovak 3% Romanian 2%
Foreign-born
4% · Canada, Jamaica
Languages at home
94% English-only · Spanish 4% Other Indo-European 1%

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
▼ -194.83%
Current HPI
252.3011
Rent YoY
▲ 0.88%
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

+6.4% since first listed
7 events — show timeline
  • 2026-05-14 Price Changed $330,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-04-23 Price Changed $346,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-03-29 Listed $353,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-03-13 Sold (Public Records) $352,959 Public Records
  • 2017-09-01 Price Changed $201,900 CANOPYMLS as Distributed by MLS Grid
  • 2006-09-06 Sold (Public Records) $154,450 Public Records
  • 2005-04-11 Sold (Public Records) $310,050 Public Records

Property tax history

+3.9%/yr

Latest (2025): $2,085 · +12.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…