CashFlowRE
Sign in Sign up
380 Olympia Way
D- Composite 39.43
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 +13.3/15.0
  • Cash flow +7.9/30.0
  • Schools +4.6/10.0
  • Condition / age +3.8/5.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • 1% rule +2.3/10.0
  • DSCR +1.9/10.0
  • Appreciation +0.0/10.0

$297,500

380 Olympia Way · York, SC 29745
3 bd · 2.5 ba · 1,808 sqft · SingleFamily public records · 170 Days on market
Built 2024 Good condition 5,745 sqft lot 2-car garage $165/sqft · 12% below area Est $341k · 13% under $81/mo HOA · 4% of rent ↓ 9% since listing

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

Listing remarks MLS

Brand new, energy-efficient home available by Feb 2024! Distinct color palette. Prep dinner at the kitchen island while catching up with family in the open-concept living area. Upstairs, the loft makes an ideal play or media room. Across the hall, a spacious walk-in closet and dual-sink ensuite bath complement the primary suite. Located in the charming town of York, SC, Monterey Park offers a series of two-story, three- to five-bedroom homes from the $300s. Conveniently situated near local shopping, dining, parks and greenways in addition to onsite amenities, including walking trails and a playground, there is something for everyone. Easily access Hwy 5 and 49, making morning commutes a breeze. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

Key facts

  • Open floor plan
  • Attached garage
  • Fenced yard

Tags

OPEN FLOOR PLANATTACHED GARAGEFENCED YARDOUTDOOR SPACEDESIRABLE NEIGHBORHOOD

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.5-bath single-family listed at $298k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-323 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $240k (19.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $218k (26.8% below list).
  • Recommended offer: $218k (26.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 65/100 on livability (#139 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • York 01 (rural): math 31% / reading 40% proficiency, ranked #41 of 80 in SC (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hunter Street Elementary (math 52% / reading 47%, grade D, #168 of 597 statewide, top 31%, 405 students, 74% FRL); York Middle (math 21% / reading 33%, grade F, #153 of 229 statewide, top 68%, 814 students, 72% FRL); York Comprehensive High (math 39% / reading 82%, grade C+, #108 of 196 statewide, top 55%, 1,493 students, 68% FRL) — zoned schools average 71% FRL vs 54% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 957 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals lingering (median 49d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 82% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 2,550 units permitted in York County in 2024 (350 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($79k/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 $9k of value loss. Plan a longer hold.
  • York County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 170 days — a 12% lower offer ($262k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago; this cycle's ask has dropped $32k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $217,742 (26.8% 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 170 days. Have you received any prior offers? Is the seller open to a 27% 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. 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.73% ✗
Cap rate
4.99%
Cash-on-cash
-4.65%
DSCR
0.79
GRM
11.4

CMA / ARV

ARV (median comp)
$341,169
List price
$297,500
Delta
-12.80%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
372 Olympia Way 0.02mi 3/2.5 1,595 (-12%) 9mo $300,000 $188 72
145 Ole Eastpointe Dr 0.54mi 3/2.0 1,773 (-2%) 5mo $350,000 $197 65
309 Olympia Way 0.16mi 4/2.5 (+1) 2,014 (+11%) 5mo $314,900 $156 64
170 Canoga Ave 0.15mi 4/2.5 (+1) 2,024 (+12%) 6mo $328,000 $162 63
377 Pelling Dr 0.25mi 3/2.5 1,546 (-14%) 2mo $257,500 $167 62
532 Sansberry Dr 0.36mi 3/2.5 2,004 (+11%) 4mo $269,000 $134 62
133 Ole Eastpointe Dr 0.58mi 3/2.0 1,834 (+1%) 9mo $350,000 $191 61
483 Olympia Way 0.16mi 4/3.0 (+1) 2,008 (+11%) 8mo $343,000 $171 60
513 Sansberry Dr 0.41mi 4/2.5 (+1) 2,051 (+13%) 2mo $295,000 $144 52
416 Roxanna Ln 0.48mi 3/2.5 2,074 (+15%) 5mo $360,154 $174 49
148 Bellina Dr 0.54mi 3/2.5 2,074 (+15%) 4mo $343,900 $166 47
129 Bellina Dr 0.58mi 3/2.5 2,074 (+15%) 7mo $349,500 $169 43

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
-24.2%
Equity multiple
0.17×
Total profit
$-68,759
Equity at exit
$44,358
10-year hold
IRR
-19.4%
Equity multiple
-0.04×
Total profit
$-86,267
Equity at exit
$25,722

Cash invested: $83,300 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
44 active · 29 under contract
Months of supply
17.6 mo (6%/mo absorbed)
Median asking
$327,500 ($183/sqft)
Median days on market
85 d
This list price
11% of active listings are priced below it
ARV vs active asking
+3.2% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 29745

Home prices YoY
-30.3%
Active inventory
957
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$2,177 high interval (Pro) →
Mortgage (P&I)
−$1,560
Tax from tax record
−$278 /mo · $3,338/yr
Insurance
−$124
HOA
−$81
Vacancy / Maint / Mgmt
−$457
Net cashflow
$-323

Break-even live

Break-even rent $2,586
Max offer price $240,429
Occupancy floor —

Sensitivity live

Price -10% $-155 -5% $-239 +0% $-323 +5% $-407 +10% $-491
Rent -10% $-495 -5% $-409 +0% $-323 +5% $-237 +10% $-151
Rate -1.0pp $-173 -0.5pp $-247 base $-323 +0.5pp $-400 +1.0pp $-479

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
$74,375
Closing costs
$8,925
Reserves months
—
Total cash needed
—

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Short-term bridge; refi at stabilization.

Rent comps 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
368 Pelling Dr York, SC 3.0 2.0 1344 $1,825 $1.36 10d 1 0.23mi
368 Pelling Dr York, SC 3.0 2.0 1344 $1,900 $1.41 32d 1 0.23mi
6 Wray St York, SC 3.0 2.0 1250 $2,000 $1.60 51d 1 0.52mi
985 Anchor Way York, SC 2.0 2.5 1261 $1,695 $1.34 48d 1 0.79mi
985 Anchor Way York, SC 2.0 2.5 1264 $1,695 $1.34 43d 1 0.79mi
495 Switch St York, SC 3.0 2.5 1928 $2,395 $1.24 134d 1 0.82mi
515 Trading Post Ln York, SC 3.0 2.5 1429 $2,300 $1.61 164d 1 0.89mi
515 Trading Post Ln York, SC 3.0 2.5 1429 $2,470 $1.73 121d 1 0.89mi
719 Wagon Cross Ct York, SC 3.0 2.5 1429 $2,095 $1.47 10d 1 0.98mi
233 Lincoln Rd York, SC 3.0 2.0 1359 $1,950 $1.43 41d 1 1.06mi
1010 Two Brothers Ln York, SC 4.0 2.5 2174 $2,400 $1.10 88d 1 1.43mi

Property features AI

Finance

HOA & community
Mandatory HOAMonthly HOA fee of $81Community has street lights

Exterior

Parking
Attached garage facing front2-car garage (main level)
Security
Carbon monoxide detector(s)Smoke detector(s)
Utilities
City waterPublic sewer
Home design
Single-family residenceSite-built constructionTwo levelsEntry level includes main and upper living areas
Construction
Vinyl exteriorSlab foundationBuilt by Meritage
Exterior features
Front porchRear porchBack yard fencingLevel and wooded lotConcrete and paved roads, publicly maintained

Interior

Kitchen
Gas cooktopGas oven
Bedrooms
3 bedrooms (all upper level)
Flooring
CarpetVinyl
Bathrooms
2 full bathrooms (upper level)1 half bathroom (main level)
Heating & cooling
Natural gas heatingCentral air conditioningCeiling fans
Interior features
Open floorplanKitchen islandPantryWalk-in closets6 total roomsCarbon monoxide and smoke detectors
Laundry & utility
Dedicated laundry room

Listing history 50 events

  1. 2026-11-08
    days on market $297,500 Active 170 DOM
  2. 2026-11-07
    days on market $297,500 Active 169 DOM
  3. 2026-11-06
    days on market $297,500 Active 168 DOM
  4. 2026-11-05
    days on market $297,500 Active 167 DOM
  5. 2026-11-04
    days on market $297,500 Active 166 DOM
  6. 2026-11-02
    days on market $297,500 Active 164 DOM
  7. 2026-11-01
    days on market $297,500 Active 163 DOM
  8. 2026-10-31
    days on market $297,500 Active 162 DOM
  9. 2026-10-30
    days on market $297,500 Active 161 DOM
  10. 2026-10-29
    days on market $297,500 Active 160 DOM
  11. 2026-10-28
    days on market $297,500 Active 159 DOM
  12. 2026-10-27
    pricedays on market $297,500 Active 158 DOM
  13. 2026-10-26
    days on market $299,700 Active 157 DOM
  14. 2026-10-26
    days on market $299,700 Active 156 DOM
  15. 2026-10-24
    days on market $299,700 Active 155 DOM
  16. 2026-10-23
    days on market $299,700 Active 154 DOM
  17. 2026-10-22
    days on market $299,700 Active 153 DOM
  18. 2026-10-21
    days on market $299,700 Active 152 DOM
  19. 2026-10-20
    pricedays on market $299,700 Active 151 DOM
  20. 2026-10-19
    days on market $299,800 Active 150 DOM
  21. 2026-10-18
    days on market $299,800 Active 149 DOM
  22. 2026-10-17
    days on market $299,800 Active 148 DOM
  23. 2026-10-16
    days on market $299,800 Active 147 DOM
  24. 2026-10-15
    days on market $299,800 Active 146 DOM
  25. 2026-10-14
    days on market $299,800 Active 145 DOM
  26. 2026-10-13
    days on market $299,800 Active 144 DOM
  27. 2026-10-12
    days on market $299,800 Active 143 DOM
  28. 2026-10-11
    days on market $299,800 Active 142 DOM
  29. 2026-10-10
    days on market $299,800 Active 141 DOM
  30. 2026-10-09
    days on market $299,800 Active 140 DOM
  31. 2026-10-08
    days on market $299,800 Active 139 DOM
  32. 2026-10-07
    days on market $299,800 Active 138 DOM
  33. 2026-10-06
    days on market $299,800 Active 137 DOM
  34. 2026-10-05
    days on market $299,800 Active 136 DOM
  35. 2026-10-04
    days on market $299,800 Active 135 DOM
  36. 2026-10-04
    days on market $299,800 Active 134 DOM
  37. 2026-10-02
    days on market $299,800 Active 133 DOM
  38. 2026-10-01
    days on market $299,800 Active 132 DOM
  39. 2026-09-30
    days on market $299,800 Active 131 DOM
  40. 2026-09-29
    days on market $299,800 Active 130 DOM
  41. 2026-09-28
    days on market $299,800 Active 129 DOM
  42. 2026-09-27
    days on market $299,800 Active 128 DOM
  43. 2026-09-25
    days on market $299,800 Active 126 DOM
  44. 2026-09-24
    days on market $299,800 Active 125 DOM
  45. 2026-09-23
    days on market $299,800 Active 124 DOM
  46. 2026-09-22
    days on market $299,800 Active 123 DOM
  47. 2026-09-21
    days on market $299,800 Active 122 DOM
  48. 2026-09-20
    days on market $299,800 Active 121 DOM
  49. 2026-09-19
    days on market $299,800 Active 120 DOM
  50. 2026-09-18
    days on market $299,800 Active 119 DOM

ⓘ 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
$3,338 · $278/mo
Projected year-2 tax
$3,338 · $278/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$26,129
− Mortgage interest
−$16,665
− Property taxes
−$3,338
− Insurance
−$1,488
− Repairs & maintenance
−$2,090
− Management
−$2,090
− HOA
−$972
− Depreciation
−$8,655
Taxable loss
−$9,168
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,200
After-tax cash flow
$-1,676/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.

Condition & rehab AI · 1 photo

Good 75/100 None rehab

This move-in ready home in a desirable neighborhood offers a good condition with minimal repairs needed. Painting and landscaping improvements would significantly enhance its value.

Value-add opportunities

  • Both Painting exterior and interior — Enhances curb appeal and interior aesthetics ↑
  • Both Landscaping improvements — Enhances curb appeal and outdoor living space ↑
  • Both New flooring in bathrooms and kitchen — Improves aesthetics and functionality ↑
  • Both New paint in interior — Enhances interior aesthetics and value ↑
F Composite school gradezoned avg 46/100

Zoned Schools

Elementary Hunter Street Elementary D SC #168/597 Nat'l #12,785/41,679 Middle York Middle F SC #153/229 Nat'l #9,793/14,009 High York Comprehensive High C+ SC #108/196 Nat'l #3,510/17,239

Schools (NCES district)

District
York 01
NCES district ID
4503810
Math proficiency
31% ▼ -16.00%
Reading proficiency
40% ▬ 0.00%
Median HH income
$44,491
Composite
30.21/100
National rank
#6305
State rank
#41 of 80 in SC
C Composite livability gradescore 65/100

Livability — York

Score
65/100
State rank
#139
US rank
#13425

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
York, SC
County
York County · 307,757 people
City population
34,909
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
34,909
Household income
$79,117
Rent vs Own
16.1% rent · 83.9% own
Severe rent burden
11% of renters

Population outlook (York County) Hauer SSP2

Today (2025)
307,757 people
By 2030
335,979 · +9.2%
By 2040
391,378 · +27.2%
By 2050
443,234 · +44.0%
By 2075
557,102 · +81.0%
By 2100
625,837 · +103.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Black 12% Two or more races 6% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 4%
Languages at home
94% English-only · Spanish 4%

Political lean MEDSL · York

2024 margin
R (+19.1) · D 39.7% · R 58.8% · Other 1.5%
2008→2024 swing
-1.4pp toward R · 2008: -17.7pp · 2024: -19.1pp
All cycles
2024: R+19.1 2020: R+16.5 2016: R+22.1 2012: R+20.5 2008: R+17.7

Not yet ingested

Civics
—

Price history

-9.3% since first listed
9 events — show timeline
  • 2026-06-18 Price Changed $309,900 CANOPYMLS as Distributed by MLS Grid
  • 2026-06-09 Price Changed $314,900 CANOPYMLS as Distributed by MLS Grid
  • 2026-05-29 Price Changed $320,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-05-22 Listed $330,000 CANOPYMLS as Distributed by MLS Grid
  • 2024-03-13 Sold (MLS) $319,770 CANOPYMLS as Distributed by MLS Grid
  • 2024-02-13 Pending — CANOPYMLS as Distributed by MLS Grid
  • 2024-01-19 Price Changed $319,770 CANOPYMLS as Distributed by MLS Grid
  • 2023-12-08 Price Changed $329,770 CANOPYMLS as Distributed by MLS Grid
  • 2023-11-29 Listed $341,770 CANOPYMLS as Distributed by MLS Grid

Property tax history

+517.9%/yr

Latest (2025): $3,338 · +517.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…