CashFlowRE
Sign in Sign up
709 Lamorak Pl
C Composite 56.61
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 +20.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.7/10.0
  • Appreciation +6.5/10.0
  • 1% rule +4.6/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$294,900

709 Lamorak Pl · Richburg, SC 29729
3 bd · 2.0 ba · 1,316 sqft · Other · 172 Days on market
Built 2026 5,227 sqft lot $38/mo HOA · 1% of rent

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

Listing remarks

The kitchen is the heart of the home and this one is designed for everything from busy weekday breakfasts to hosting on the weekends. With granite countertops, brand-new appliances, and a spacious island, this kitchen provides ample prep space while keeping everyone connected, thanks to its open layout with direct views into the living and dining areas. Step out back to your covered patio, the perfect setting for quiet coffee mornings or lively evening BBQs. The backyard is ideal for pets, gardening, or creating your dream outdoor space. The primary bedroom has a huge walk in closet and spacious en suite bathroom. You will enjoy the natural flow of this open floor plan. Whether you're hosti

Key facts

  • Spacious island
  • Brand new appliances
  • Covered patio

Tags

GRANITE COUNTERTOPSBRAND NEW APPLIANCESSPACIOUS ISLANDCOVERED PATIOOPEN LAYOUTHUGE WALK IN CLOSET

Property features AI

Finance

  • HOA & community: Community Association Management Services HOA; Mandatory HOA; Annual HOA fee of $300

Exterior

  • Parking: Attached garage with garage door opener; 2-car garage; Main-level garage
  • Utilities: City water; Public sewer; Cable available; Fiber optics available; Underground power and utilities; Wired internet available
  • Home design: Single family residence; Site-built construction; One story; Under construction; proposed completion in 2026; Model: Blanco
  • Construction: Stone veneer and vinyl exterior; Slab foundation; New construction
  • Exterior features: Covered front and rear porches; Concrete and paved road access; Publicly maintained road

Interior

  • Kitchen: Kitchen island; Disposal; Electric range; ENERGY STAR qualified refrigerator; Microwave; Plumbed for ice maker; Self-cleaning oven
  • Bedrooms: 3 bedrooms on the main level; Walk-in closets
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Heat pump for heating and cooling
  • Interior features: Ceiling fans; Vaulted ceilings; 8 total rooms
  • Laundry & utility: Mud room laundry 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 3-bed/2.0-bath other listed at $295k.

Deal economics

  • At list price, monthly cash flow is $410 ($5k/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 $282k (4.3% below list).
  • Recommended offer: $260k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 5.3% in Richburg — 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 63/100 on livability (#182 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D+, health & safety D+, amenities F.
  • Chester 01 (rural): math 23% / reading 34% proficiency, ranked #59 of 80 in SC (top 74%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Lewisville Elementary (math 47% / reading 42%, grade F, #226 of 597 statewide, top 40%, 510 students, 100% FRL); Lewisville Middle (math 25% / reading 37%, grade F, #128 of 229 statewide, top 58%, 416 students, 100% FRL); Lewisville High (math 44% / reading 87%, grade B, #83 of 196 statewide, top 43%, 416 students, 100% FRL) — zoned schools average 100% FRL vs 64% district-wide (36 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 47% at this address vs 28% district-wide (+19 pts) — the actual schools serving this property are materially stronger than the Chester 01 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 83 active listings in the ZIP; 269 units permitted in Chester County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $11k of equity ($2k loan paydown + $9k appreciation (3.0% local appreciation)).
  • Chester County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $83k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 172 days — a 12% lower offer ($260k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $259,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 172 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is D 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?
  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
0.96%
Cap rate
7.96%
Cash-on-cash
5.96%
DSCR
1.27
GRM
8.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.99% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.0%
Equity multiple
1.74×
Total profit
$61,444
Equity at exit
$132,490
10-year hold
IRR
15.0%
Equity multiple
3.21×
Total profit
$182,186
Equity at exit
$204,098

Cash invested: $82,572 (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 29729

Home prices YoY
1.4%
Active inventory
83
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$2,823 medium interval (Pro) →
Mortgage (P&I)
$1,546
Tax from tax record
$113 /mo · $1,353/yr
Insurance
$123
HOA
$38
Vacancy / Maint / Mgmt
$593
Net cashflow
$410

Break-even live

Break-even rent $2,304
Max offer price $294,900
Occupancy floor 80%

Sensitivity live

Price -10% $577 -5% $493 +0% $410 +5% $327 +10% $243
Rent -10% $187 -5% $298 +0% $410 +5% $522 +10% $633
Rate -1.0pp $559 -0.5pp $485 base $410 +0.5pp $334 +1.0pp $256

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
$73,725
Closing costs
$8,847
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.

HOA detail

Monthly dues
$38 · $456/yr

Listing history 19 events

  1. 2026-06-21
    days on market $294,900 Active 172 DOM
  2. 2026-06-18
    days on market $294,900 Active 169 DOM
  3. 2026-06-17
    days on market $294,900 Active 168 DOM
  4. 2026-06-16
    days on market $294,900 Active 167 DOM
  5. 2026-06-15
    days on market $294,900 Active 166 DOM
  6. 2026-06-13
    days on market $294,900 Active 164 DOM
  7. 2026-06-09
    days on market $294,900 Active 160 DOM
  8. 2026-06-08
    days on market $294,900 Active 159 DOM
  9. 2026-06-07
    days on market $294,900 Active 158 DOM
  10. 2026-06-04
    days on market $294,900 Active 155 DOM
  11. 2026-06-03
    days on market $294,900 Active 154 DOM
  12. 2026-06-02
    days on market $294,900 Active 153 DOM
  13. 2026-06-01
    days on market $294,900 Active 152 DOM
  14. 2026-05-31
    days on market $294,900 Active 151 DOM
  15. 2026-05-08
    status Active
  16. 2026-05-08
    price $294,900
  17. 2026-03-10
    historical Active Under Contract
  18. 2025-12-31
    listed $299,900 Active
  19. 2024-06-06
    soldstatus $1,056,744

ⓘ 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
$1,353 · $113/mo
Projected year-2 tax
$1,681 · $140/mo
Expected delta
+$328/yr (+$27/mo · 24.3%)

ⓘ 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 5/10 Major 7 d/yr ≥106°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 2 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
$33,875
− Mortgage interest
−$16,519
− Property taxes
−$1,353
− Insurance
−$1,474
− Repairs & maintenance
−$2,710
− Management
−$2,710
− HOA
−$456
− Depreciation
−$8,579
Taxable income
$74
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$18
After-tax cash flow
$4,902/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
Chester 01
NCES district ID
4501530
Math proficiency
23% ▼ -6.00%
Reading proficiency
34% ▬ 0.00%
Median HH income
$34,041
Composite
23.39/100
National rank
#7902
State rank
#59 of 80 in SC

Livability — Richburg

Score
63/100
State rank
#182
US rank
#15927

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
2,313

Population outlook (Chester County) Hauer SSP2

Today (2025)
30,121 people
By 2030
28,700 · -4.7%
By 2040
25,784 · -14.4%
By 2050
23,001 · -23.6%
By 2075
17,770 · -41.0%
By 2100
13,584 · -54.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 60% Black 26% Two or more races 12% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5%
Common ancestry
Danish 2% Serbian 2% Lithuanian 2%
Foreign-born
2% · Canada, Guatemala
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Chester

2024 margin
R (+17.2) · D 40.8% · R 58.0% · Other 1.1%
2008→2024 swing
-25.5pp toward R · 2008: 8.3pp · 2024: -17.2pp
All cycles
2024: R+17.2 2020: R+10.9 2016: R+4.8 2012: D+10.5 2008: D+8.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.99%
Current HPI
210.6518
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

-72.1% since first listed
5 events — show timeline
  • 2026-05-08 Relisted CANOPYMLS as Distributed by MLS Grid
  • 2026-05-08 Price Changed $294,900 CANOPYMLS as Distributed by MLS Grid
  • 2026-03-10 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2025-12-31 Listed $299,900 CANOPYMLS as Distributed by MLS Grid
  • 2024-06-06 Sold (Public Records) $1,056,744 Public Records

Property tax history

-4.8%/yr

Latest (2025): $1,353 · -9.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…