CashFlowRE
Sign in Sign up
102 Englefield Dr
D+ Composite 46.03
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 +7.9/30.0
  • Appreciation +5.0/10.0
  • Schools +4.2/10.0
  • Livability +4.1/5.0
  • 1% rule +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.0/10.0

$215,000

102 Englefield Dr · Fountain Inn, SC 29644-1353
3 bd · 2.5 ba · 1,558 sqft · SingleFamily public records · 128 Days on market
Built 2021 0.40 ac lot Est $385k · 44% under $200/mo HOA · 12% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Built in 2021, this well-maintained 3-bedroom, 2-bath townhome offers a thoughtful layout and modern finishes throughout. The home includes a 1-car garage and a full suite of stainless steel appliances that convey with the property. Located in Fountain Inn, it provides convenient access to both Downtown Fountain Inn and Downtown Simpsonville, offering shopping, dining, and entertainment just minutes away. With quick and easy access to I-385, commuting to surrounding areas is simple and efficient. This townhome is an excellent opportunity for comfortable, low-maintenance living in a desirable location.

Key facts

  • Desirable location
  • $200 HOA
  • Garage

Tags

STAINLESS STEEL APPLIANCESQUICK ACCESS TO I-385LOW-MAINTENANCE LIVINGDESIRABLE LOCATION

Property features AI

Finance

  • HOA & community: Homeowners association in place; HOA covers exterior maintenance, lawn maintenance, street lights, termite contract, and enforces restrictive covenants; Community amenities include common areas, lighting, some sidewalks, and pets allowed

Exterior

  • Parking: Attached 1-car garage; Paved driveway; Garage provides storage space
  • Utilities: Public water; Public sewer; Public garbage pickup; Gas water heater; Natural gas available; Attached garage (power available through property utilities)
  • Home design: Two-story residential home; Built in 2021; Built by Ryan Homes; Slab foundation
  • Construction: Vinyl siding exterior; Composition shingle roof; Slab foundation; Constructed in 2021
  • Exterior features: Composition shingle roof; Vinyl siding; Lot described as Other/See Remarks; Approximately 1/2 acre or less lot

Interior

  • Kitchen: Dishwasher; Refrigerator; Electric cooktop; Built-in microwave
  • Bedrooms: Primary bedroom on the 2nd level (approx. 11 x 18); Second bedroom approx. 10 x 13; Third bedroom approx. 9 x 13
  • Flooring: Vinyl
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Natural gas heating; Central forced cooling; Gas water heater
  • Interior features: Granite countertops; Open floor plan; No fireplace
  • Laundry & utility: Laundry on 2nd floor

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 $215k.

Deal economics

  • At list price, monthly cash flow is $-230 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $174k (18.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $170k (21.1% below list).
  • Recommended offer: $170k (21.1% below list) — sets the bar for 1% rule.

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: 1 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 5,595 units permitted in Greenville County in 2024 (566 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($1k loan paydown + $6k appreciation (3.0% local appreciation)).
  • Greenville County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 5, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 128 days — a 12% lower offer ($189k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago; this cycle's ask has dropped $30k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $169,691 (21.1% 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 128 days. Have you received any prior offers? Is the seller open to a 21% 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
0.79%
Cap rate
5.01%
Cash-on-cash
-4.59%
DSCR
0.80
GRM
10.6

CMA / ARV

ARV (on-the-fly)
$384,826
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
203 Moorish Cir 0.59mi 3/2.0 1,553 (-0%) 3mo $384,179 $247 67
12 Fortson Way 0.61mi 3/2.0 1,344 (-14%) 10mo $270,000 $201 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
3.3%
Equity multiple
1.19×
Total profit
$11,312
Equity at exit
$96,673
10-year hold
IRR
6.6%
Equity multiple
2.01×
Total profit
$60,964
Equity at exit
$148,985

Cash invested: $60,200 (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 29644-1353

Active inventory
1
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$1,697 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$154 /mo · $1,845/yr
Insurance
$90
HOA
$200
Vacancy / Maint / Mgmt
$356
Net cashflow
$-230

Break-even live

Break-even rent $1,988
Max offer price $174,323
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
$53,750
Closing costs
$6,450
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
201 Bryland Way Fountain Inn, SC 3.0–5.0 2.5–3.5 2109 $1,695 $0.80 3d 30 0.15mi
116 Aspen Valley Trl Fountain Inn, SC 3.0 2.5 1422 $1,681 $1.18 3d 13 0.52mi
1216 N Main St Fountain Inn, SC 2.0 2.0 1100 $1,249 $1.14 3d 1 0.82mi
1216 N Main St Fountain Inn, SC 2.0 2.0 1100 $1,245 $1.13 23d 1 0.82mi
1216 N Main St Unit B8 Fountain Inn, SC 2.0 2.5 1100 $1,249 $1.14 3d 1 0.82mi
105 Cobden Ct Simpsonville, SC 3.0 2.5 1600 $1,995 $1.25 23d 1 0.83mi
217 N Nelson Dr Fountain Inn, SC 3.0–4.0 2.5–3.5 2115 $2,100 $0.99 2d 12 1.32mi
101 Fennec Dr Fountain Inn, SC 3.0 3.0 1735 $2,099 $1.21 3d 1 1.34mi
124 Keel Ln Simpsonville, SC 3.0 2.5 1587 $1,800 $1.13 23d 1 1.36mi
104 Keel Ln Unit 1 Fountain Inn, SC 3.0 3.0 1310 $1,660 $1.27 23d 1 1.37mi
7 Gramercy Woods Ln Fountain Inn, SC 3.0–5.0 2.5–3.0 1967 $2,224 $1.13 2d 13 1.38mi

HOA detail

Monthly dues
$200 · $2,400/yr

Listing history 20 events

  1. 2026-06-18
    days on market $215,000 Active 128 DOM
  2. 2026-06-17
    days on market $215,000 Active 127 DOM
  3. 2026-06-16
    days on market $215,000 Active 126 DOM
  4. 2026-06-15
    days on market $215,000 Active 125 DOM
  5. 2026-06-13
    days on market $215,000 Active 123 DOM
  6. 2026-06-13
    days on market $215,000 Active 122 DOM
  7. 2026-06-10
    days on market $215,000 Active 120 DOM
  8. 2026-06-09
    days on market $215,000 Active 119 DOM
  9. 2026-06-08
    days on market $215,000 Active 118 DOM
  10. 2026-06-07
    days on market $215,000 Active 117 DOM
  11. 2026-06-03
    days on market $215,000 Active 113 DOM
  12. 2026-06-03
    days on market $215,000 Active 112 DOM
  13. 2026-06-01
    days on market $215,000 Active 111 DOM
  14. 2026-05-31
    days on market $215,000 Active 110 DOM
  15. 2026-04-11
    price $215,000
  16. 2026-04-03
    price $228,000
  17. 2026-02-10
    listed $245,000 Active
  18. 2021-04-29
    historical
  19. 2021-03-27
    price $199,990
  20. 2021-02-23
    listed $198,990 Active

ⓘ 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
$1,845 · $154/mo
Projected year-2 tax
$1,845 · $154/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 2/10 Low 3% 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
$20,363
− Mortgage interest
−$12,043
− Property taxes
−$1,845
− Insurance
−$1,075
− Repairs & maintenance
−$1,629
− Management
−$1,629
− HOA
−$2,400
− Depreciation
−$6,255
Taxable loss
−$6,513
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,563
After-tax cash flow
$-1,200/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

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%

Not yet ingested

Political lean
Race & ethnicity
Common origin
Civics

Market trends

HPI YoY
Current HPI
Rent YoY
Metro
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+8.0% since first listed
6 events — show timeline
  • 2026-04-11 Price Changed $215,000 Greater Greenville MLS
  • 2026-04-03 Price Changed $228,000 Greater Greenville MLS
  • 2026-02-10 Listed $245,000 Greater Greenville MLS
  • 2021-04-29 Listing Removed Greater Greenville MLS
  • 2021-03-27 Price Changed $199,990 Greater Greenville MLS
  • 2021-02-23 Listed $198,990 Greater Greenville MLS

Property tax history

+37.6%/yr

Latest (2025): $1,845 · +9.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…