CashFlowRE
Sign in Sign up
710 Hunts Bridge Rd Unit 6
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).

  • Cash flow +15.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.6/10.0
  • Schools +4.2/10.0
  • 1% rule +3.9/10.0
  • Livability +3.6/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$174,900

710 Hunts Bridge Rd Unit 6 · Berea, SC 29617
2 bd · 1.5 ba · 1,134 sqft · Condo public records · 84 Days on market
Built 1973 $133/mo HOA · 9% of rent

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

Listing remarks

Location, Lifestyle & Potential — Welcome to Bridgeview Condos Welcome to this 2-bedroom, 1.5-bath end-unit condo located in the desirable Bridgeview Condos community in Greenville (29617)—offering a rare combination of privacy, convenience, and opportunity. This end unit provides added natural light and a more private feel, along with a fenced-in back patio, perfect for relaxing, entertaining, or enjoying a low-maintenance outdoor space. Inside, the home offers a functional layout with spacious living areas and well-sized bedrooms. While the interior could benefit from some updates, it presents a great opportunity for a buyer to add value, personalize the space, and crea

Key facts

  • Fenced in back patio
  • Natural light
  • $133 HOA

Tags

FENCED IN BACK PATIONATURAL LIGHT

Property features AI

Finance

  • Other: Community amenities include clubhouse, lights, playground, pool, and landscape maintenance
  • HOA & community: Community has an HOA; HOA covers exterior maintenance, lawn maintenance, pool, street lights, trash service, termite contract, parking, and enforces by-laws and restrictive covenants

Exterior

  • Parking: Assigned parking (1 space); Paved asphalt driveway
  • Utilities: Public water; Electric water heater; Public sewer; Private garbage pickup
  • Home design: Two-story home; Approximate age: 31–50 years; Attic storage
  • Construction: Architectural roof; Slab foundation
  • Exterior features: Fenced yard; Level lot; Brick veneer (full)

Interior

  • Kitchen: Kitchen approx. 10 x 7; Dishwasher; Electric freestanding range
  • Bedrooms: Primary bedroom on 2nd level with full bath and tub/shower (primary approx. 20 x 11); Second bedroom approx. 14 x 10
  • Flooring: Carpet; Vinyl; Luxury vinyl tile/plank
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating; Heat pump; Central electric cooling; Attic fan
  • Interior features: Ceiling fans; Blown ceiling insulation; Laminate countertops; No fireplace
  • Laundry & utility: Laundry on 1st floor with walk-in area

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/1.5-bath condo listed at $175k.

Deal economics

  • At list price, monthly cash flow is $54 ($653/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $155k (11.1% below list).
  • Recommended offer: $155k (11.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 3.9% in Berea — 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 72/100 on livability (#44 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, commute A; Watch: crime F, amenities F, employment 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: Armstrong Elementary (math 37% / reading 32%, grade F, #344 of 597 statewide, top 60%, 380 students, 100% FRL) — zoned schools average 100% FRL vs 42% district-wide (58 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 34% at this address vs 49% district-wide (-14 pts) — the specific schools serving this property underperform the Greenville 01 average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+1.2%/yr); 173 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 5,595 units permitted in Greenville County in 2024 (566 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($55k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Greenville County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 84 days — a 6% lower offer ($164k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $90k; list at $175k implies a 93% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $155,458 (11.1% below list)

Questions for the listing agent

  1. It's been on market 84 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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?
  10. 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.
  11. 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.
  12. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.89%
Cap rate
6.67%
Cash-on-cash
1.33%
DSCR
1.06
GRM
9.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.22% rent growth · sell at horizon

5-year hold
IRR
-16.1%
Equity multiple
0.44×
Total profit
$-27,612
Equity at exit
$26,078
10-year hold
IRR
-11.2%
Equity multiple
0.38×
Total profit
$-30,408
Equity at exit
$15,122

Cash invested: $48,972 (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 29617

Rents YoY
1.2%
Active inventory
173
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,555 high interval (Pro) →
Mortgage (P&I)
$917
Tax from tax record
$51 /mo · $608/yr
Insurance
$73
HOA
$133
Vacancy / Maint / Mgmt
$326
Net cashflow
$54

Break-even live

Break-even rent $1,486
Max offer price $174,900
Occupancy floor 92%

Sensitivity live

Price -10% $153 -5% $104 +0% $54 +5% $5 +10% $-45
Rent -10% $-68 -5% $-7 +0% $54 +5% $116 +10% $177
Rate -1.0pp $142 -0.5pp $99 base $54 +0.5pp $9 +1.0pp $-37

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
$43,725
Closing costs
$5,247
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8699 White Horse Rd Greenville, SC 3.0 2.0 1159 $1,700 $1.47 16d 1 0.44mi
6001 Jacks Lookout Rd Greenville, SC 1.0–4.0 1.0–2.0 1229 $1,325 $1.08 4d 1 0.63mi
10 Torrington Dr Greenville, SC 3.0 2.5 1440 $2,100 $1.46 13d 1 0.69mi
231 Berea Forest Cir Unit A Greenville, SC 2.0 1.0 825 $1,150 $1.39 25d 1 0.73mi
320 Maplestead Farms Ct Greenville, SC 3.0 2.5 1440 $1,850 $1.28 5d 1 0.74mi
300 Sulphur Springs Rd Greenville, SC 1.0–2.0 1.0 785 $1,095 $1.39 25d 1 0.89mi
225 Telford Dr Greenville, SC 3.0 2.5 1429 $1,545 $1.08 25d 1 1.07mi
10 Frazier RD Greenville, SC 2.0 2.0 1054 $1,199 $1.14 4d 1 1.21mi
316 Glover Cir Greenville, SC 2.0–5.0 2.5 1841 $1,699 $0.92 4d 19 1.24mi

HOA detail condo

Monthly dues
$133 · $1,596/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 19 events

  1. 2026-06-22
    days on market $174,900 Active 84 DOM
  2. 2026-06-18
    days on market $174,900 Active 81 DOM
  3. 2026-06-17
    days on market $174,900 Active 80 DOM
  4. 2026-06-16
    days on market $174,900 Active 79 DOM
  5. 2026-06-15
    days on market $174,900 Active 78 DOM
  6. 2026-06-13
    days on market $174,900 Active 76 DOM
  7. 2026-06-13
    days on market $174,900 Active 75 DOM
  8. 2026-06-10
    days on market $174,900 Active 73 DOM
  9. 2026-06-09
    days on market $174,900 Active 72 DOM
  10. 2026-06-08
    days on market $174,900 Active 71 DOM
  11. 2026-06-07
    days on market $174,900 Active 70 DOM
  12. 2026-06-03
    days on market $174,900 Active 66 DOM
  13. 2026-06-03
    days on market $174,900 Active 65 DOM
  14. 2026-06-01
    days on market $174,900 Active 64 DOM
  15. 2026-05-31
    days on market $174,900 Active 63 DOM
  16. 2026-04-30
    historical Contingency Contract
  17. 2026-03-29
    listed $174,900 Active
  18. 2018-07-06
    soldstatus $90,500
  19. 1983-06-28
    soldstatus $42,000

ⓘ 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
$608 · $51/mo
Projected year-2 tax
$997 · $83/mo
Expected delta
+$389/yr (+$32/mo · 64.0%)

ⓘ 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 ≥103°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 4 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
$18,655
− Mortgage interest
−$9,797
− Property taxes
−$608
− Insurance
−$874
− Repairs & maintenance
−$1,492
− Management
−$1,492
− HOA
−$1,596
− Depreciation
−$5,088
Taxable loss
−$2,294
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$550
After-tax cash flow
$1,203/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 — Berea

Score
72/100
State rank
#44
US rank
#6173

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Berea, SC
County
Greenville County · 573,815 people
Metro
Greenville-Anderson, SC
Population (ZIP)
26,582
Household income
$55,403
Rent vs Own
33.8% rent · 66.2% own
Severe rent burden
1209.0

Population outlook (Greenville County) Hauer SSP2

Today (2025)
574,580 people
By 2030
615,615 · +7.1%
By 2040
695,373 · +21.0%
By 2050
769,367 · +33.9%
By 2075
933,296 · +62.4%
By 2100
1,029,196 · +79.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 56% Hispanic / Latino 28% Black 13% Two or more races 10% Native American 2% Asian 1%
Hispanic origin (detail)
Mexican 10% Puerto Rican 2%
Common ancestry
Slovak 3% Serbian 2% Lithuanian 2%
Foreign-born
17% · Canada, Jamaica, Guatemala
Languages at home
74% English-only · Spanish 23% Other Indo-European 1%

Political lean MEDSL · Greenville

2024 margin
Strong R (+22.2) · D 38.0% · R 60.2% · Other 1.8%
2008→2024 swing
+1.7pp toward D · 2008: -23.9pp · 2024: -22.2pp
All cycles
2024: R+22.2 2020: R+18.2 2016: R+24.7 2012: R+27.8 2008: R+23.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -194.04%
Current HPI
238.8343
Rent YoY
▲ 1.22%
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

+316.4% since first listed
4 events — show timeline
  • 2026-04-30 Contingent Greater Greenville MLS
  • 2026-03-29 Listed $174,900 Greater Greenville MLS
  • 2018-07-06 Sold (Public Records) $90,500 Public Records
  • 1983-06-28 Sold (Public Records) $42,000 Public Records

Property tax history

+3.4%/yr

Latest (2025): $608 · +13.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…