CashFlowRE
Sign in Sign up
4 Creekside Way
D- Composite 39.11
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 +11.6/30.0
  • ARV discount +7.5/15.0
  • Schools +4.2/10.0
  • Livability +4.0/5.0
  • DSCR +3.4/10.0
  • 1% rule +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$214,900

4 Creekside Way · Taylors, SC 29609
3 bd · 2.5 ba · 1,600 sqft · Condo public records · 100 Days on market
Built 1983 $180/mo HOA · 10% of rent

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

Listing remarks MLS

Fooooooooore....Welcome to 4 Creekside Way located in a quiet and quaint community on the prestigious Pebble Creek Golf Course. The front porch is inviting and perfect for rocking chairs! As you walk through the front door you will see the spacious but cozy open floor plan. The kitchen has pocket doors on each side so the cook can have privacy. As you walk through the kitchen you are greeted by a dining area that leads you to a large living room with a beautiful gas log fireplace that is perfect for cold winter nights. Downstairs you will also find the laundry room, 1/2 bath, and lots of storage space under the stairs closet. Head upstairs and you will be charmed by the detail in the wood flooring at the landing. There is plenty of room with the master and 2 spacious bedrooms with master bath and guest bathroom. The master features a full bath, a walk in closet, and a private balcony that is perfect for a cup of coffee or good book. You will love the quiet back porch that leads to a small yard and overlooks the 16th tee box. The back porch is the perfect place for entertaining or to sit back and watch the golfers tee off! Don't miss this great opportunity!

Key facts

  • Private balcony
  • Scenic creek views
  • $180 HOA

Tags

CREEKSIDE VILLAS COMMUNITYPRIVATE BALCONYDECK OVERLOOKING FAIRWAYSCENIC CREEK VIEWS

Property features AI

Finance

  • HOA & community: Homeowners association present; HOA covers exterior maintenance, lawn maintenance, pest control, street lights, trash service, and enforces bylaws and restrictive covenants; Community offers common areas and some sidewalks

Exterior

  • Parking: Assigned parking for 2 spaces; Paved concrete driveway
  • Utilities: Public water; Electric water heater; Public sewer; Private garbage pickup
  • Home design: Two-story residence; Built around 1983; Storage includes attic and additional space (see remarks); Crawl space foundation
  • Construction: Wood exterior finish; Architectural roof
  • Exterior features: Balcony; Deck; Partial in-ground sprinkler system; Tilt-out windows; Property borders a golf course; Some trees; Sidewalks; Underground utilities

Interior

  • Kitchen: Compactor; Dishwasher; Disposal; Stand-alone smooth top range
  • Bedrooms: Primary bedroom with full bath and walk-in closet located on the 2nd level; Bedroom sizes approximately 10 x 15, 10 x 12, and 11 x 11
  • Flooring: Carpet; Ceramic tile; Hardwood
  • Bathrooms: Two full bathrooms and one half bathroom
  • Heating & cooling: Heat pump heating; Central electric cooling
  • Interior features: Cable available; Ceiling fans; Blown ceiling; Cathedral/vaulted ceiling; Solid surface countertops; Open floor plan; Smoke detector; Walk-in closets; Gas log fireplace (1)
  • Laundry & utility: First-floor laundry in a closet with electric dryer hookup

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 condo listed at $215k.

Deal economics

  • At list price, monthly cash flow is $-67 ($-809/yr) — negative.
  • To cash-flow at today's rent, offer at most $203k (5.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $179k (16.5% below list).
  • Recommended offer: $179k (16.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 3.5% in Taylors — 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 81/100 on livability (#6 in SC, #1,326 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: crime C-, amenities 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: Paris Elementary (math 59% / reading 62%, grade B-, #84 of 597 statewide, top 14%, 580 students, 54% FRL).
  • Market conditions: Rents flat; 196 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 5,595 units permitted in Greenville County in 2024 (566 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($65k/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 $6k 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 100 days — a 9% lower offer ($196k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 6y ago; this cycle's ask has dropped $35k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $175k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $179,367 (16.5% 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 100 days. Have you received any prior offers? Is the seller open to a 17% 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. 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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 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
0.83%
Cap rate
5.92%
Cash-on-cash
-1.34%
DSCR
0.94
GRM
10.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.14% rent growth · sell at horizon

5-year hold
IRR
-21.8%
Equity multiple
0.27×
Total profit
$-44,109
Equity at exit
$32,042
10-year hold
IRR
-24.5%
Equity multiple
-0.05×
Total profit
$-63,277
Equity at exit
$18,581

Cash invested: $60,172 (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 29609

Rents YoY
0.1%
Active inventory
196
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,794 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$88 /mo · $1,055/yr
Insurance
$90
HOA
$180
Vacancy / Maint / Mgmt
$377
Net cashflow
$-67

Break-even live

Break-even rent $1,879
Max offer price $202,990
Occupancy floor 99%

Sensitivity live

Price -10% $54 -5% $-7 +0% $-67 +5% $-128 +10% $-189
Rent -10% $-209 -5% $-138 +0% $-67 +5% $3 +10% $74
Rate -1.0pp $41 -0.5pp $-13 base $-67 +0.5pp $-123 +1.0pp $-180

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
$53,725
Closing costs
$6,447
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5 Robin Hood Rd Unit A Taylors, SC 2.0 2.5 1280 $1,550 $1.21 25d 1 0.41mi
628 Tanner Rd Unit 1 Taylors, SC 3.0 2.5 1600 $1,650 $1.03 25d 1 0.58mi
7 Stonington Way Taylors, SC 3.0 2.0 1650 $1,845 $1.12 25d 1 0.97mi
30 Broad Vista Blvd Taylors, SC 3.0 2.0 1500 $1,895 $1.26 4d 1 1.27mi
202 Biddeford Pl Greenville, SC 3.0 2.5 1450 $1,595 $1.10 25d 1 1.31mi
400 Fairhaven Dr Taylors, SC 3.0 2.0 1738 $1,875 $1.08 25d 1 1.34mi
15005 Joy Dr Taylors, SC 1.0–3.0 1.0–2.0 1057 $1,748 $1.65 4d 101 1.36mi

HOA detail condo

Monthly dues
$180 · $2,160/yr
Likely covers
gas
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 33 events

  1. 2026-06-19
    price $214,900 Active 100 DOM
  2. 2026-06-18
    days on market $224,900 Active 100 DOM
  3. 2026-06-17
    days on market $224,900 Active 99 DOM
  4. 2026-06-16
    days on market $224,900 Active 98 DOM
  5. 2026-06-15
    days on market $224,900 Active 97 DOM
  6. 2026-06-13
    days on market $224,900 Active 95 DOM
  7. 2026-06-13
    days on market $224,900 Active 94 DOM
  8. 2026-06-10
    days on market $224,900 Active 92 DOM
  9. 2026-06-09
    days on market $224,900 Active 91 DOM
  10. 2026-06-08
    days on market $224,900 Active 90 DOM
  11. 2026-06-07
    days on market $224,900 Active 89 DOM
  12. 2026-06-03
    days on market $224,900 Active 85 DOM
  13. 2026-06-03
    days on market $224,900 Active 84 DOM
  14. 2026-06-01
    days on market $224,900 Active 83 DOM
  15. 2026-05-31
    days on market $224,900 Active 82 DOM
  16. 2026-04-29
    price $224,900
  17. 2026-04-08
    price $237,500
  18. 2026-03-10
    listed $249,500 Active
  19. 2025-12-23
    historical
  20. 2025-11-04
    price $259,900
  21. 2025-08-22
    listed $265,000 Active
  22. 2020-10-16
    soldstatus $175,000
  23. 2020-10-13
    soldstatus $175,000 Sold 1185-char remark
    Show marketing remark (1185 chars)

    Fooooooooore....Welcome to 4 Creekside Way located in a quiet and quaint community on the prestigious Pebble Creek Golf Course. The front porch is inviting and perfect for rocking chairs! As you walk through the front door you will see the spacious but cozy open floor plan. The kitchen has pocket doors on each side so the cook can have privacy. As you walk through the kitchen you are greeted by a dining area that leads you to a large living room with a beautiful gas log fireplace that is perfect for cold winter nights. Downstairs you will also find the laundry room, 1/2 bath, and lots of storage space under the stairs closet. Head upstairs and you will be charmed by the detail in the wood flooring at the landing. There is plenty of room with the master and 2 spacious bedrooms with master bath and guest bathroom. The master features a full bath, a walk in closet, and a private balcony that is perfect for a cup of coffee or good book. You will love the quiet back porch that leads to a small yard and overlooks the 16th tee box. The back porch is the perfect place for entertaining or to sit back and watch the golfers tee off! Don't miss this great opportunity!

  24. 2020-09-13
    historical Contingency Contract 1185-char remark
    Show marketing remark (1185 chars)

    Fooooooooore....Welcome to 4 Creekside Way located in a quiet and quaint community on the prestigious Pebble Creek Golf Course. The front porch is inviting and perfect for rocking chairs! As you walk through the front door you will see the spacious but cozy open floor plan. The kitchen has pocket doors on each side so the cook can have privacy. As you walk through the kitchen you are greeted by a dining area that leads you to a large living room with a beautiful gas log fireplace that is perfect for cold winter nights. Downstairs you will also find the laundry room, 1/2 bath, and lots of storage space under the stairs closet. Head upstairs and you will be charmed by the detail in the wood flooring at the landing. There is plenty of room with the master and 2 spacious bedrooms with master bath and guest bathroom. The master features a full bath, a walk in closet, and a private balcony that is perfect for a cup of coffee or good book. You will love the quiet back porch that leads to a small yard and overlooks the 16th tee box. The back porch is the perfect place for entertaining or to sit back and watch the golfers tee off! Don't miss this great opportunity!

  25. 2020-09-10
    listed $170,000 Active 1185-char remark
    Show marketing remark (1185 chars)

    Fooooooooore....Welcome to 4 Creekside Way located in a quiet and quaint community on the prestigious Pebble Creek Golf Course. The front porch is inviting and perfect for rocking chairs! As you walk through the front door you will see the spacious but cozy open floor plan. The kitchen has pocket doors on each side so the cook can have privacy. As you walk through the kitchen you are greeted by a dining area that leads you to a large living room with a beautiful gas log fireplace that is perfect for cold winter nights. Downstairs you will also find the laundry room, 1/2 bath, and lots of storage space under the stairs closet. Head upstairs and you will be charmed by the detail in the wood flooring at the landing. There is plenty of room with the master and 2 spacious bedrooms with master bath and guest bathroom. The master features a full bath, a walk in closet, and a private balcony that is perfect for a cup of coffee or good book. You will love the quiet back porch that leads to a small yard and overlooks the 16th tee box. The back porch is the perfect place for entertaining or to sit back and watch the golfers tee off! Don't miss this great opportunity!

  26. 2020-09-07
    historical
  27. 2020-08-31
    price $171,500
  28. 2020-08-11
    price $172,500
  29. 2020-08-02
    price $173,000
  30. 2020-07-27
    price $173,900
  31. 2020-07-20
    price $174,999
  32. 2020-06-28
    listed $175,000 Active
  33. 1985-09-20
    soldstatus $79,950

ⓘ 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
$1,055 · $88/mo
Projected year-2 tax
$1,225 · $102/mo
Expected delta
+$170/yr (+$14/mo · 16.1%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥103°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$21,524
− Mortgage interest
−$12,038
− Property taxes
−$1,055
− Insurance
−$1,074
− Repairs & maintenance
−$1,722
− Management
−$1,722
− HOA
−$2,160
− Depreciation
−$6,252
Taxable loss
−$4,499
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,080
After-tax cash flow
$271/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 — Taylors

Score
81/100
State rank
#6
US rank
#1326

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Taylors, SC
County
Greenville County · 573,815 people
City population
44,861
Metro
Greenville-Anderson, SC
Population (ZIP)
32,292
Household income
$65,342
Rent vs Own
37.8% rent · 62.2% own
Severe rent burden
1685.0

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
Predominantly White (70%)
Race & ethnicity
White 70% Black 12% Hispanic / Latino 12% Two or more races 6% Asian 2%
Hispanic origin (detail)
Mexican 4% Puerto Rican 2% Dominican 1%
Common ancestry
Slovak 4% Italian 3% Serbian 2%
Foreign-born
9% · Canada, Vietnam, Jamaica
Languages at home
88% English-only · Spanish 8% Other Asian/Pacific 1% Vietnamese 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
▼ -291.09%
Current HPI
277.6004
Rent YoY
▲ 0.14%
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

+181.3% since first listed
18 events — show timeline
  • 2026-04-29 Price Changed $224,900 Greater Greenville MLS
  • 2026-04-08 Price Changed $237,500 Greater Greenville MLS
  • 2026-03-10 Listed $249,500 Greater Greenville MLS
  • 2025-12-23 Listing Removed Greater Greenville MLS
  • 2025-11-04 Price Changed $259,900 Greater Greenville MLS
  • 2025-08-22 Listed $265,000 Greater Greenville MLS
  • 2020-10-16 Sold (Public Records) $175,000 Public Records
  • 2020-10-13 Sold (MLS) $175,000 Greater Greenville MLS
  • 2020-09-13 Contingent Greater Greenville MLS
  • 2020-09-10 Listed $170,000 Greater Greenville MLS
  • 2020-09-07 Listing Removed Greater Greenville MLS
  • 2020-08-31 Price Changed $171,500 Greater Greenville MLS
  • 2020-08-11 Price Changed $172,500 Greater Greenville MLS
  • 2020-08-02 Price Changed $173,000 Greater Greenville MLS
  • 2020-07-27 Price Changed $173,900 Greater Greenville MLS
  • 2020-07-20 Price Changed $174,999 Greater Greenville MLS
  • 2020-06-28 Listed $175,000 Greater Greenville MLS
  • 1985-09-20 Sold (Public Records) $79,950 Public Records

Property tax history

+6.6%/yr

Latest (2025): $1,055 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…