CashFlowRE
Sign in Sign up
207 Higher Ct
D- Composite 38.5
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 +10.7/30.0
  • ARV discount +7.5/15.0
  • Schools +4.2/10.0
  • Livability +4.1/5.0
  • Rent growth +3.6/5.0
  • DSCR +3.1/10.0
  • 1% rule +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$229,900

207 Higher Ct · Fountain Inn, SC 29644
3 bd · 2.5 ba · 1,583 sqft · Land · 129 Days on market
Built 2025 2,178 sqft lot $150/mo HOA · 8% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

The Stoneycreek floor plan offers a perfect combination of charm, functionality, and modern comfort. The first floor features an inviting open-concept layout, with a spacious kitchen that includes a pantry and breakfast area flowing effortlessly into the family room-ideal for entertaining or relaxing with loved ones. A convenient powder room and attached garage add everyday practicality, while a cozy patio extends the living space outdoors. Upstairs, the owner's suite serves as a private retreat with a roomy closet and elegant bath. Two additional bedrooms share a full bath, providing comfortable accommodations for family or guests. With stylish elevations, thoughtful details, and efficient use of space, the Stoneycreek delivers everything you need in a well-designed home that fits your lifestyle.

Key facts

  • Quartz countertops
  • Stainless appliances
  • Large kitchen

Tags

OPEN FLOOR PLANSLARGE KITCHENQUARTZ COUNTERTOPSSTAINLESS APPLIANCESBUILT-IN TRASH CONTAINERSLARGE WALK-IN PANTRY

Property features AI

Finance

  • Other: Approximate completion expected August 21, 2025
  • HOA & community: Homeowners association present; HOA covers common area insurance and electricity, lawn maintenance, street lights, termite contract, by-laws and restrictive covenants; Community amenities include lights, some sidewalks, lawn maintenance, private roads and landscape maintenance

Exterior

  • Parking: Attached 1-car garage with door opener; Paved concrete driveway
  • Utilities: Public water; Public sewer; Public garbage pickup; Public power; Tankless gas water heater
  • Home design: Two-story single-family home; Model: Stoneycree; New construction (approx. 2025), never lived in
  • Construction: Stone and vinyl siding exterior; Architectural roof; Slab foundation; Storage in attic and garage; Built by Veranda Homes, LLC
  • Exterior features: Front porch; Patio; Level lot; Underground utilities; Some sidewalks

Interior

  • Kitchen: Dishwasher; Garbage disposal; Gas range (stand-alone); Built-in microwave; Refrigerator; Walk-in pantry
  • Bedrooms: Primary bedroom on 2nd level with double sink, full bath, shower-only and walk-in closet; Second bedroom approximately 10 x 13; Third bedroom approximately 10 x 12
  • Flooring: Carpet; Laminate flooring; Vinyl; Luxury vinyl tile/plank
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Forced air heating (natural gas) with damper controls; Central electric cooling with damper controls; Tankless gas water heater
  • Interior features: Attic stairs (disappearing); Cable available; Ceiling fans; Smooth ceilings; Open floor plan; Smoke detector; Walk-in closets; Quartz countertops; Walk-in pantry; Radon mitigation system; All window treatments remain
  • Laundry & utility: Laundry on 2nd floor in closet-style space; Washer connection; Electric dryer hookup

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 land listed at $230k.

Deal economics

  • At list price, monthly cash flow is $-111 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $210k (8.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $180k (21.6% below list).
  • Recommended offer: $180k (21.6% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 4.2% in Fountain Inn — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 82/100 on livability (#4 in SC, #1,162 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: commute F.
  • Greenville 01 (suburban): math 44% / reading 54% proficiency, ranked #10 of 80 in SC (top 12%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Fountain Inn Elementary (math 48% / reading 47%, grade D, #199 of 597 statewide, top 35%, 835 students, 100% FRL) — zoned schools average 100% FRL vs 42% district-wide (58 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.5%/yr); 482 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 621 units permitted in Laurens County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% 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 $7k of value loss. Plan a longer hold.
  • Laurens County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 129 days — a 12% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask is 8% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Recommended offer $180,139 (21.6% 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 129 days. Have you received any prior offers? Is the seller open to a 22% 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
0.78%
Cap rate
5.71%
Cash-on-cash
-2.07%
DSCR
0.91
GRM
10.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.55% rent growth · sell at horizon

5-year hold
IRR
-18.1%
Equity multiple
0.36×
Total profit
$-41,471
Equity at exit
$34,279
10-year hold
IRR
-7.7%
Equity multiple
0.49×
Total profit
$-33,151
Equity at exit
$19,878

Cash invested: $64,372 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State South Carolina
90 Strongly Landlord-Friendly · R+6
County
— inherits STATE
City
— inherits STATE
5-day notice; preempted; landlord-favorable.

ZIP-level market 29644

Home prices YoY
-28.6%
Rents YoY
4.5%
Active inventory
482
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$1,801 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$83 /mo · $991/yr
Insurance
$96
HOA
$150
Vacancy / Maint / Mgmt
$378
Net cashflow
$-111

Break-even live

Break-even rent $1,942
Max offer price $210,310
Occupancy floor

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
$57,475
Closing costs
$6,897
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
201 Chapman Rd Fountain Inn, SC 2.0–3.0 2.0 1236 $1,074 $0.87 2d 1 0.39mi
205 Chapman Rd Fountain Inn, SC 2.0 1.0 1157 $982 $0.85 2d 1 0.43mi
40 Fernhill Ln Fountain Inn, SC 3.0 3.0 1983 $1,900 $0.96 3d 1 0.53mi
7 Gramercy Woods Ln Fountain Inn, SC 3.0–5.0 2.5–3.0 1967 $2,224 $1.13 2d 13 0.78mi
217 N Nelson Dr Fountain Inn, SC 3.0–4.0 2.5–3.5 2115 $2,100 $0.99 2d 12 1.11mi
108 Forrest Dr Fountain Inn, SC 2.0 2.0 1104 $1,495 $1.35 11d 1 1.32mi

HOA detail

Monthly dues
$150 · $1,800/yr

Listing history 16 events

  1. 2026-05-21
    price $229,900
  2. 2026-05-13
    price $234,900 808-char remark
    Show marketing remark (808 chars)

    The Stoneycreek floor plan offers a perfect combination of charm, functionality, and modern comfort. The first floor features an inviting open-concept layout, with a spacious kitchen that includes a pantry and breakfast area flowing effortlessly into the family room-ideal for entertaining or relaxing with loved ones. A convenient powder room and attached garage add everyday practicality, while a cozy patio extends the living space outdoors. Upstairs, the owner's suite serves as a private retreat with a roomy closet and elegant bath. Two additional bedrooms share a full bath, providing comfortable accommodations for family or guests. With stylish elevations, thoughtful details, and efficient use of space, the Stoneycreek delivers everything you need in a well-designed home that fits your lifestyle.

  3. 2026-05-13
    price $234,900
    Show marketing remark (808 chars)

    The Stoneycreek floor plan offers a perfect combination of charm, functionality, and modern comfort. The first floor features an inviting open-concept layout, with a spacious kitchen that includes a pantry and breakfast area flowing effortlessly into the family room-ideal for entertaining or relaxing with loved ones. A convenient powder room and attached garage add everyday practicality, while a cozy patio extends the living space outdoors. Upstairs, the owner's suite serves as a private retreat with a roomy closet and elegant bath. Two additional bedrooms share a full bath, providing comfortable accommodations for family or guests. With stylish elevations, thoughtful details, and efficient use of space, the Stoneycreek delivers everything you need in a well-designed home that fits your lifestyle.

  4. 2026-05-12
    price $240,710 808-char remark
    Show marketing remark (808 chars)

    The Stoneycreek floor plan offers a perfect combination of charm, functionality, and modern comfort. The first floor features an inviting open-concept layout, with a spacious kitchen that includes a pantry and breakfast area flowing effortlessly into the family room-ideal for entertaining or relaxing with loved ones. A convenient powder room and attached garage add everyday practicality, while a cozy patio extends the living space outdoors. Upstairs, the owner's suite serves as a private retreat with a roomy closet and elegant bath. Two additional bedrooms share a full bath, providing comfortable accommodations for family or guests. With stylish elevations, thoughtful details, and efficient use of space, the Stoneycreek delivers everything you need in a well-designed home that fits your lifestyle.

  5. 2026-05-12
    status Active 808-char remark
    Show marketing remark (808 chars)

    The Stoneycreek floor plan offers a perfect combination of charm, functionality, and modern comfort. The first floor features an inviting open-concept layout, with a spacious kitchen that includes a pantry and breakfast area flowing effortlessly into the family room-ideal for entertaining or relaxing with loved ones. A convenient powder room and attached garage add everyday practicality, while a cozy patio extends the living space outdoors. Upstairs, the owner's suite serves as a private retreat with a roomy closet and elegant bath. Two additional bedrooms share a full bath, providing comfortable accommodations for family or guests. With stylish elevations, thoughtful details, and efficient use of space, the Stoneycreek delivers everything you need in a well-designed home that fits your lifestyle.

  6. 2026-04-24
    price $240,710
  7. 2026-04-03
    price $238,710
  8. 2026-04-02
    status Active
  9. 2026-04-02
    historical
  10. 2026-02-10
    historical 808-char remark
    Show marketing remark (808 chars)

    The Stoneycreek floor plan offers a perfect combination of charm, functionality, and modern comfort. The first floor features an inviting open-concept layout, with a spacious kitchen that includes a pantry and breakfast area flowing effortlessly into the family room-ideal for entertaining or relaxing with loved ones. A convenient powder room and attached garage add everyday practicality, while a cozy patio extends the living space outdoors. Upstairs, the owner's suite serves as a private retreat with a roomy closet and elegant bath. Two additional bedrooms share a full bath, providing comfortable accommodations for family or guests. With stylish elevations, thoughtful details, and efficient use of space, the Stoneycreek delivers everything you need in a well-designed home that fits your lifestyle.

  11. 2026-02-07
    status Pending
  12. 2025-12-24
    price $209,500
  13. 2025-12-23
    price $209,500 808-char remark
    Show marketing remark (808 chars)

    The Stoneycreek floor plan offers a perfect combination of charm, functionality, and modern comfort. The first floor features an inviting open-concept layout, with a spacious kitchen that includes a pantry and breakfast area flowing effortlessly into the family room-ideal for entertaining or relaxing with loved ones. A convenient powder room and attached garage add everyday practicality, while a cozy patio extends the living space outdoors. Upstairs, the owner's suite serves as a private retreat with a roomy closet and elegant bath. Two additional bedrooms share a full bath, providing comfortable accommodations for family or guests. With stylish elevations, thoughtful details, and efficient use of space, the Stoneycreek delivers everything you need in a well-designed home that fits your lifestyle.

  14. 2025-11-26
    listed $212,710 Active 808-char remark
    Show marketing remark (808 chars)

    The Stoneycreek floor plan offers a perfect combination of charm, functionality, and modern comfort. The first floor features an inviting open-concept layout, with a spacious kitchen that includes a pantry and breakfast area flowing effortlessly into the family room-ideal for entertaining or relaxing with loved ones. A convenient powder room and attached garage add everyday practicality, while a cozy patio extends the living space outdoors. Upstairs, the owner's suite serves as a private retreat with a roomy closet and elegant bath. Two additional bedrooms share a full bath, providing comfortable accommodations for family or guests. With stylish elevations, thoughtful details, and efficient use of space, the Stoneycreek delivers everything you need in a well-designed home that fits your lifestyle.

  15. 2025-11-25
    listed $212,710 Active
  16. 2025-04-09
    soldstatus $1,334,000

ⓘ 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
$991 · $83/mo
Projected year-2 tax
$1,310 · $109/mo
Expected delta
+$319/yr (+$27/mo · 32.2%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,617
− Mortgage interest
−$12,878
− Property taxes
−$991
− Insurance
−$1,150
− Repairs & maintenance
−$1,729
− Management
−$1,729
− HOA
−$1,800
− Depreciation
−$6,688
Taxable loss
−$5,348
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,284
After-tax cash flow
$-47/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
Greenville 01
NCES district ID
4502310
Math proficiency
44% ▼ -10.00%
Reading proficiency
54% ▼ -2.00%
Median HH income
$49,596
Composite
41.88/100
National rank
#3370
State rank
#10 of 80 in SC

Livability — Fountain Inn

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

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

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

Population outlook (Laurens County) Hauer SSP2

Today (2025)
66,741 people
By 2030
66,454 · -0.4%
By 2040
64,881 · -2.8%
By 2050
61,941 · -7.2%
By 2075
53,266 · -20.2%
By 2100
41,495 · -37.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (66%)
Race & ethnicity
White 66% Black 18% Two or more races 10% Hispanic / Latino 10%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Slovak 3% Romanian 2% Lithuanian 2%
Foreign-born
6% · Canada, Jamaica
Languages at home
89% English-only · Spanish 9% Tagalog/Filipino 1%

Political lean MEDSL · Laurens

2024 margin
Solid R (+40.9) · D 29.0% · R 69.9% · Other 1.1%
2008→2024 swing
-22.8pp toward R · 2008: -18.1pp · 2024: -40.9pp
All cycles
2024: R+40.9 2020: R+32.3 2016: R+29.9 2012: R+17.5 2008: R+18.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -100.45%
Current HPI
250.5271
Rent YoY
▲ 4.55%
Metro
Greenville-Anderson, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

-82.8% since first listed
16 events — show timeline
  • 2026-05-21 Price Changed $229,900 Greater Greenville MLS
  • 2026-05-13 Price Changed $234,900 Zillow
  • 2026-05-13 Price Changed $234,900 Greater Greenville MLS
  • 2026-05-12 Relisted Zillow
  • 2026-05-12 Price Changed $240,710 Zillow
  • 2026-04-24 Price Changed $240,710 Greater Greenville MLS
  • 2026-04-03 Price Changed $238,710 Greater Greenville MLS
  • 2026-04-02 Relisted Greater Greenville MLS
  • 2026-04-02 Listing Removed Greater Greenville MLS
  • 2026-02-10 Delisted Zillow
  • 2026-02-07 Pending Greater Greenville MLS
  • 2025-12-24 Price Changed $209,500 Greater Greenville MLS
  • 2025-12-23 Price Changed $209,500 Zillow
  • 2025-11-26 Listed $212,710 Zillow
  • 2025-11-25 Listed $212,710 Greater Greenville MLS
  • 2025-04-09 Sold (Public Records) $1,334,000 Public Records

Property tax history

+1.8%/yr

Latest (2025): $991 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…