CashFlowRE
Sign in Sign up
743 Coventry Lane B7 Ln
C Composite 57.85
Why this score? — see what drove the C 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 +19.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.0/10.0
  • 1% rule +5.2/10.0
  • Rent growth +3.7/5.0
  • Schools +3.2/10.0
  • Livability +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$132,900

743 Coventry Lane B7 Ln · Florence, SC 29501
2 bd · 2.0 ba · 1,176 sqft · SingleFamily public records · 31 Days on market
Built 1993 Est $192k · 31% under

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

Listing remarks MLS

Very well maintained condo located on the second floor for extra security and privacy. Spacious 2 bedroom, 2 bathroom unit with updated fixtures, appliances, and recently painted interior. Peaceful screened porch is perfect for your morning coffee and winding down in the evenings. Quiet development convenient to schools, shopping, and amenities. Taxes are currently at 6% and will be significantly less as a primary residence. Come take a private tour of this great West Florence condo!

Key facts

  • Screened porch
  • Conveniently located
  • Built 1993

Tags

SCREENED PORCHDURABLE LAMINATE FLOORINGTILE AND VINYL FINISHESGENEROUS CLOSET SPACEPRIVATE SCREENED PORCHCONVENIENTLY LOCATED

Property features AI

Finance

  • Other: Subdivision: Kent Court
  • HOA & community: Homeowners association with monthly fee

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Condominium; Residential property
  • Construction: Brick veneer and vinyl siding; Shingle roof; 1,176 above-grade finished area
  • Exterior features: Patio; Storm doors

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Range; Refrigerator
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: Vaulted ceilings; Walk-in closets
  • Laundry & utility: Washer; Dryer

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 $133k.

Deal economics

  • At list price, monthly cash flow is $141 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $133k).
  • Recommended offer: $129k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 3.5% in Florence — 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 62/100 on livability (#196 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: employment C-, crime F, amenities F.
  • Florence 01 (urban): math 29% / reading 47% proficiency, ranked #34 of 80 in SC (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: John W. Moore Middle (math 32% / reading 49%, grade F, #75 of 229 statewide, top 33%, 1,044 students, 73% FRL); West Florence High (math 57% / reading 88%, grade B+, #46 of 196 statewide, top 24%, 1,807 students, 65% FRL).
  • Zoned-school proficiency averages 56% at this address vs 38% district-wide (+18 pts) — the actual schools serving this property are materially stronger than the Florence 01 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+4.7%/yr); 328 active listings in the ZIP; 657 units permitted in Florence County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $919 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($129k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 9y ago; this cycle's ask has dropped $7k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $96k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $128,913 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.02%
Cap rate
7.57%
Cash-on-cash
4.55%
DSCR
1.20
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$191,688
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
743 Coventry Lane Apt B-5 Ln 0.00mi 2/2.0 1,176 (0%) 10mo $113,000 $96 92
513 Magna Carta Rd 0.61mi 3/2.0 (+1) 1,288 (+10%) 4mo $205,000 $159 47
3821 Ashwood Ln 0.53mi 3/2.0 (+1) 1,344 (+14%) 2mo $219,000 $163 45
3848 Periwinkle Ln 0.36mi 3/2.0 (+1) 1,342 (+14%) 12mo $225,000 $168 44
3825 Charters Dr 0.75mi 3/2.0 (+1) 1,299 (+10%) 2mo $210,000 $162 41
3844 Periwinkle Ln 0.37mi 3/2.0 (+1) 1,350 (+15%) 17mo $229,900 $170 38

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 · 4.7% rent growth · sell at horizon

5-year hold
IRR
-7.3%
Equity multiple
0.73×
Total profit
$-10,155
Equity at exit
$19,816
10-year hold
IRR
4.4%
Equity multiple
1.35×
Total profit
$12,877
Equity at exit
$11,491

Cash invested: $37,212 (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 29501

Rents YoY
4.7%
Active inventory
328
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,357 medium interval (Pro) →
Mortgage (P&I)
$697
Tax from tax record
$179 /mo · $2,142/yr
Insurance
$55
HOA
$0
Vacancy / Maint / Mgmt
$285
Net cashflow
$141

Break-even live

Break-even rent $1,178
Max offer price $132,900
Occupancy floor 85%

Sensitivity live

Price -10% $216 -5% $179 +0% $141 +5% $104 +10% $66
Rent -10% $34 -5% $88 +0% $141 +5% $195 +10% $248
Rate -1.0pp $208 -0.5pp $175 base $141 +0.5pp $107 +1.0pp $72

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
$33,225
Closing costs
$3,987
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.

Listing history 33 events

  1. 2026-06-19
    days on market $132,900 Active 31 DOM
  2. 2026-06-18
    days on market $132,900 Active 30 DOM
  3. 2026-06-17
    days on market $132,900 Active 29 DOM
  4. 2026-06-16
    days on market $132,900 Active 28 DOM
  5. 2026-06-15
    days on market $132,900 Active 27 DOM
  6. 2026-06-14
    days on market $132,900 Active 25 DOM
  7. 2026-06-13
    days on market $132,900 Active 24 DOM
  8. 2026-06-10
    days on market $132,900 Active 22 DOM
  9. 2026-06-09
    days on market $132,900 Active 21 DOM
  10. 2026-06-08
    days on market $132,900 Active 20 DOM
  11. 2026-06-07
    days on market $132,900 Active 19 DOM
  12. 2026-06-05
    days on market $132,900 Active 16 DOM
  13. 2026-06-02
    days on market $132,900 Active 14 DOM
  14. 2026-06-01
    days on market $132,900 Active 13 DOM
  15. 2026-05-31
    days on market $132,900 Active 12 DOM
  16. 2026-05-30
    days on market $132,900 Active 11 DOM
  17. 2026-05-19
    listed $139,900 Active
  18. 2025-03-26
    historical $1,600
  19. 2025-03-24
    historical $1,600
  20. 2025-03-09
    listed $1,600
  21. 2025-03-06
    listed $1,600
  22. 2023-02-23
    soldstatus $96,000
  23. 2023-01-27
    historical Active - Contingent
  24. 2023-01-21
    listed $99,900 Active
  25. 2018-09-27
    soldstatus 488-char remark
    Show marketing remark (488 chars)

    Very well maintained condo located on the second floor for extra security and privacy. Spacious 2 bedroom, 2 bathroom unit with updated fixtures, appliances, and recently painted interior. Peaceful screened porch is perfect for your morning coffee and winding down in the evenings. Quiet development convenient to schools, shopping, and amenities. Taxes are currently at 6% and will be significantly less as a primary residence. Come take a private tour of this great West Florence condo!

  26. 2018-03-26
    listed $74,500 488-char remark
    Show marketing remark (488 chars)

    Very well maintained condo located on the second floor for extra security and privacy. Spacious 2 bedroom, 2 bathroom unit with updated fixtures, appliances, and recently painted interior. Peaceful screened porch is perfect for your morning coffee and winding down in the evenings. Quiet development convenient to schools, shopping, and amenities. Taxes are currently at 6% and will be significantly less as a primary residence. Come take a private tour of this great West Florence condo!

  27. 2017-04-26
    soldstatus $69,000
  28. 2017-04-24
    soldstatus
  29. 2017-03-11
    listed $72,500
  30. 2002-07-31
    soldstatus $61,000
  31. 1997-01-31
    soldstatus $58,500
  32. 1995-06-30
    soldstatus $58,500
  33. 1994-01-31
    soldstatus $58,400

ⓘ 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
$2,142 · $179/mo
Projected year-2 tax
$2,142 · $179/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 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$16,284
− Mortgage interest
−$7,444
− Property taxes
−$2,142
− Insurance
−$664
− Repairs & maintenance
−$1,303
− Management
−$1,303
− Depreciation
−$3,866
Taxable loss
−$439
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$105
After-tax cash flow
$1,800/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
Florence 01
NCES district ID
4502130
Math proficiency
29% ▼ -10.00%
Reading proficiency
47% ▬ 0.00%
Median HH income
$45,782
Composite
32.36/100
National rank
#5737
State rank
#34 of 80 in SC

Livability — Florence

Score
62/100
State rank
#196
US rank
#17076

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Florence County · 93,345 people
City population
93,345
Metro
Florence, SC
Population (ZIP)
48,673
Household income
$71,671
Rent vs Own
36.5% rent · 63.5% own
Severe rent burden
1792.0

Population outlook (Florence County) Hauer SSP2

Today (2025)
141,714 people
By 2030
142,121 · +0.3%
By 2040
141,344 · -0.3%
By 2050
139,478 · -1.6%
By 2075
132,275 · -6.7%
By 2100
118,374 · -16.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 56% Black 35% Asian 3% Hispanic / Latino 3% Two or more races 3%
Common ancestry
Serbian 2% Slovak 2% Lithuanian 1%
Foreign-born
4% · Canada, China
Languages at home
93% English-only · Spanish 3% Other Indo-European 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Florence

2024 margin
Lean R (+8.0) · D 45.3% · R 53.3% · Other 1.3%
2008→2024 swing
-4.8pp toward R · 2008: -3.2pp · 2024: -8.0pp
All cycles
2024: R+8.0 2020: R+2.3 2016: R+5.0 2012: R+0.5 2008: R+3.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -181.85%
Current HPI
171.4154
Rent YoY
▲ 4.70%
Metro
Florence, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+139.6% since first listed
17 events — show timeline
  • 2026-05-19 Listed $139,900 RAGPD
  • 2025-03-26 Rental Removed $1,600 ZUMPER1
  • 2025-03-24 Rental Removed $1,600 RENT.
  • 2025-03-09 Listed for Rent $1,600 ZUMPER1
  • 2025-03-06 Listed for Rent $1,600 RENT.
  • 2023-02-23 Sold (Public Records) $96,000 Public Records
  • 2023-01-27 Contingent Consolidated MLS
  • 2023-01-21 Listed $99,900 Consolidated MLS
  • 2018-09-27 Sold (MLS) RAGPD
  • 2018-03-26 Listed $74,500 RAGPD
  • 2017-04-26 Sold (Public Records) $69,000 Public Records
  • 2017-04-24 Sold (MLS) RAGPD
  • 2017-03-11 Listed $72,500 RAGPD
  • 2002-07-31 Sold (Public Records) $61,000 Public Records
  • 1997-01-31 Sold (Public Records) $58,500 Public Records
  • 1995-06-30 Sold (Public Records) $58,500 Public Records
  • 1994-01-31 Sold (Public Records) $58,400 Public Records

Property tax history

+19.6%/yr

Latest (2025): $2,142 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…