CashFlowRE
Sign in Sign up
128 Lazzon Rd
D- Composite 37.61
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 +12.1/15.0
  • Cash flow +7.2/30.0
  • Schools +5.1/10.0
  • Condition / age +4.0/5.0
  • Rent growth +2.9/5.0
  • Livability +2.5/5.0
  • 1% rule +2.3/10.0
  • DSCR +1.4/10.0
  • Appreciation +0.0/10.0

$280,900

128 Lazzon Rd · Moore, SC 29369
4 bd · 2.0 ba · 1,498 sqft · SingleFamily · 94 Days on market
Built 2026 Good condition 6,534 sqft lot 1-car garage $188/sqft · 10% below area Est $313k · 10% under $63/mo HOA · 3% of rent ↓ 7% since listing

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

Listing remarks MLS

Check out 128 Lazzon Road a beautiful new home in our Tyger Pines community. This one-story home features four bedrooms, two bathrooms, and a one-car garage. Upon entering, you'll be greeted by a foyer inviting you to the center of the home. At its heart, you'll find a spacious living room and kitchen. The chef's kitchen has modern appliances, ample cabinet space, a pantry, perfect for cooking and casual dining. The home features a primary suite with a walk-in closet, featuring a shower with dual vanities. The additional three bedrooms are spacious and have access to a secondary bathroom. With its spacious layout, thoughtful design, and modern features, this home Features both comfort and practicality, making it the perfect place to call home. Pictures are representative.

Key facts

  • 6,534 sq ft lot
  • Garage
  • Built 2026

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 4-bed/2.0-bath single-family listed at $281k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-381 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $226k (19.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $205k (26.8% below list).
  • Recommended offer: $205k (26.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Spartanburg 04 (town): math 47% / reading 45% proficiency, ranked #23 of 80 in SC (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Woodruff Primary (780 students, 100% FRL); Woodruff Middle (math 42% / reading 38%, grade F, #78 of 229 statewide, top 35%, 686 students, 78% FRL); Woodruff High (math 67% / reading 82%, grade B+, #38 of 196 statewide, top 20%, 788 students, 73% FRL) — zoned schools average 84% FRL vs 54% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.8%/yr); 426 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 3,129 units permitted in Spartanburg County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Spartanburg County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 94 days — a 9% lower offer ($256k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $23k (8%) 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→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $205,484 (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 94 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. 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
0.73%
Cap rate
4.67%
Cash-on-cash
-5.81%
DSCR
0.74
GRM
11.4

CMA / ARV

ARV (median comp)
$312,864
List price
$280,900
Delta
-9.90%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
137 Farmwell Dr 0.51mi 3/2.5 (-1) 1,793 (+20%) 5mo $244,499 $136 40
105 Farmwell Dr Unit NPW 1 Crestwind C 0.53mi 3/2.5 (-1) 1,735 (+16%) 5mo $242,499 $140 39
415 Lee's Croner Ln Unit NPW 97 Crestwind C 0.60mi 3/2.5 (-1) 1,735 (+16%) 4mo $249,999 $144 37
415 Lee's Corner Ln Unit NPW 97 Crestwind C 0.60mi 3/2.5 (-1) 1,735 (+16%) 4mo $249,999 $144 36
415 Lee's Corner Ln Unit NPW 1 Crestwind C 0.60mi 3/2.5 (-1) 1,735 (+16%) 5mo $242,499 $140 36
174 Blue Gill Way 1.09mi 3/2.5 (-1) 1,597 (+7%) 14mo $256,000 $160 36
416 Lee's Corner Ln Unit NPW 106 Crestwind C 0.59mi 3/2.5 (-1) 1,735 (+16%) 6mo $249,299 $144 35

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 · 1.75% rent growth · sell at horizon

5-year hold
IRR
-27.7%
Equity multiple
0.08×
Total profit
$-72,261
Equity at exit
$41,883
10-year hold
IRR
-31.5%
Equity multiple
-0.32×
Total profit
$-104,095
Equity at exit
$24,287

Cash invested: $78,652 (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.
Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
3 active
Months of supply
3.0 mo (33%/mo absorbed)
Median asking
$264,999 ($153/sqft)
Median days on market
123 d
This list price
100% of active listings are priced below it
ARV vs active asking
+36.7% above current asking $/sqft

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

ZIP-level market 29369

Home prices YoY
-27.4%
Rents YoY
1.8%
Active inventory
426
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$2,055 medium interval (Pro) →
Mortgage (P&I)
$1,473
Tax est. 1.5%
$351 /mo · $4,214/yr
Insurance
$117
HOA
$63
Vacancy / Maint / Mgmt
$432
Net cashflow
$-381

Break-even live

Break-even rent $2,537
Max offer price $225,781
Occupancy floor

Sensitivity live

Price -10% $-187 -5% $-284 +0% $-381 +5% $-478 +10% $-575
Rent -10% $-543 -5% $-462 +0% $-381 +5% $-300 +10% $-219
Rate -1.0pp $-239 -0.5pp $-309 base $-381 +0.5pp $-454 +1.0pp $-528

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
$70,225
Closing costs
$8,427
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
930 Jubilee Trl Woodruff, SC 3.0 2.0 1618 $1,900 $1.17 72d 1 1.35mi

Property features AI

Finance

HOA & community
Homeowners association presentHOA covers common area insurance and street lightsCommunity amenities include common areas, lighting, and some sidewalks

Exterior

Parking
Attached 1-car garage with door openerPaved concrete driveway
Utilities
Public waterPublic sewerGas tankless water heaterPrivate garbage pickup
Home design
Single-story homeModel: Cameron BTo be built (approx. 2026)
Construction
Built by D.R. HortonSlab foundationStorage in attic and garage
Exterior features
PatioTilt-out windowsVinyl/aluminum trimThermal windowsPartial brick veneer and vinyl siding exteriorArchitectural roof

Interior

Kitchen
DishwasherGarbage disposalGas range (stand-alone)Gas oven, self-cleaningBuilt-in microwave
Bedrooms
Primary bedroom on main level with double sink, full bath, shower-only and walk-in closet (approx. 13 x 12)Second bedroom approx. 11 x 10Third bedroom approx. 11 x 10Fourth bedroom approx. 11 x 10
Flooring
CarpetVinyl
Bathrooms
2 full bathrooms
Heating & cooling
Forced air heating (natural gas)Central electric cooling
Interior features
Attic stairs (disappearing)Cable availableSmooth ceilingsSolid surface countertopsSmoke detectorWalk-in closetPantry closetRadon mitigation systemSmart systems pre-wiring
Laundry & utility
First-floor laundry with walk-in space and electric dryer hookup

Listing history 50 events

  1. 2026-08-08
    days on market $280,900 Active 94 DOM
  2. 2026-08-07
    pricedays on market $280,900 Active 93 DOM
  3. 2026-08-06
    days on market $281,900 Active 92 DOM
  4. 2026-08-05
    days on market $281,900 Active 91 DOM
  5. 2026-08-04
    days on market $281,900 Active 90 DOM
  6. 2026-08-03
    days on market $281,900 Active 89 DOM
  7. 2026-07-31
    days on market $281,900 Active 86 DOM
  8. 2026-07-29
    days on market $281,900 Active 84 DOM
  9. 2026-07-27
    days on market $281,900 Active 82 DOM
  10. 2026-07-25
    days on market $281,900 Active 80 DOM
  11. 2026-07-24
    days on market $281,900 Active 79 DOM
  12. 2026-07-23
    days on market $281,900 Active 78 DOM
  13. 2026-07-22
    days on market $281,900 Active 77 DOM
  14. 2026-07-21
    days on market $281,900 Active 76 DOM
  15. 2026-07-19
    days on market $281,900 Active 73 DOM
  16. 2026-07-18
    pricedays on market $281,900 Active 72 DOM
  17. 2026-07-16
    days on market $282,900 Active 71 DOM
  18. 2026-07-16
    days on market $282,900 Active 70 DOM
  19. 2026-07-14
    days on market $282,900 Active 69 DOM
  20. 2026-07-13
    days on market $282,900 Active 68 DOM
  21. 2026-07-12
    days on market $282,900 Active 67 DOM
  22. 2026-07-11
    days on market $282,900 Active 66 DOM
  23. 2026-07-10
    days on market $282,900 Active 65 DOM
  24. 2026-07-09
    days on market $282,900 Active 64 DOM
  25. 2026-07-08
    days on market $282,900 Active 63 DOM
  26. 2026-07-07
    days on market $282,900 Active 62 DOM
  27. 2026-07-06
    days on market $282,900 Active 61 DOM
  28. 2026-07-05
    days on market $282,900 Active 60 DOM
  29. 2026-07-04
    days on market $282,900 Active 59 DOM
  30. 2026-07-03
    days on market $282,900 Active 58 DOM
  31. 2026-07-02
    days on market $282,900 Active 57 DOM
  32. 2026-07-01
    days on market $282,900 Active 56 DOM
  33. 2026-06-30
    days on market $282,900 Active 55 DOM
  34. 2026-06-29
    days on market $282,900 Active 54 DOM
  35. 2026-06-28
    days on market $282,900 Active 53 DOM
  36. 2026-06-28
    days on market $282,900 Active 52 DOM
  37. 2026-06-27
    days on market $282,900 Active 51 DOM
  38. 2026-06-25
    days on market $282,900 Active 49 DOM
  39. 2026-06-23
    days on market $282,900 Active 47 DOM
  40. 2026-06-22
    days on market $282,900 Active 46 DOM
  41. 2026-06-18
    days on market $282,900 Active 43 DOM
    Show marketing remark (782 chars)

    Check out 128 Lazzon Road a beautiful new home in our Tyger Pines community. This one-story home features four bedrooms, two bathrooms, and a one-car garage. Upon entering, you'll be greeted by a foyer inviting you to the center of the home. At its heart, you'll find a spacious living room and kitchen. The chef's kitchen has modern appliances, ample cabinet space, a pantry, perfect for cooking and casual dining. The home features a primary suite with a walk-in closet, featuring a shower with dual vanities. The additional three bedrooms are spacious and have access to a secondary bathroom. With its spacious layout, thoughtful design, and modern features, this home Features both comfort and practicality, making it the perfect place to call home. Pictures are representative.

  42. 2026-06-17
    price $282,900 Active 42 DOM
    Show marketing remark (800 chars)

    Check out 128 Lazzon Road a beautiful new home in our Tyger Pines community. This one-story home features four bedrooms, two bathrooms, and a one-car garage. Upon entering, you’ll be greeted by a foyer inviting you to the center of the home. At its heart, you’ll find a spacious living room and kitchen. The chef’s kitchen has modern appliances, ample cabinet space, a pantry, perfect for cooking and casual dining. The home features a primary suite with a walk-in closet, featuring a shower with dual vanities. The additional three bedrooms are spacious and have access to a secondary bathroom. With its spacious layout, thoughtful design, and modern features, this home Features both comfort and practicality, making it the perfect place to call home. Pictures are representative.

  43. 2026-06-17
    days on market $303,990 Active 42 DOM
    Show marketing remark (800 chars)

    Check out 128 Lazzon Road a beautiful new home in our Tyger Pines community. This one-story home features four bedrooms, two bathrooms, and a one-car garage. Upon entering, you’ll be greeted by a foyer inviting you to the center of the home. At its heart, you’ll find a spacious living room and kitchen. The chef’s kitchen has modern appliances, ample cabinet space, a pantry, perfect for cooking and casual dining. The home features a primary suite with a walk-in closet, featuring a shower with dual vanities. The additional three bedrooms are spacious and have access to a secondary bathroom. With its spacious layout, thoughtful design, and modern features, this home Features both comfort and practicality, making it the perfect place to call home. Pictures are representative.

  44. 2026-06-16
    days on market $303,990 Active 41 DOM
  45. 2026-06-15
    days on market $303,990 Active 40 DOM
  46. 2026-06-14
    days on market $303,990 Active 38 DOM
  47. 2026-06-13
    days on market $303,990 Active 37 DOM
  48. 2026-06-10
    days on market $303,990 Active 35 DOM
  49. 2026-06-09
    days on market $303,990 Active 34 DOM
  50. 2026-06-08
    days on market $303,990 Active 33 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$24,658
− Mortgage interest
−$15,735
− Property taxes
−$4,214
− Insurance
−$1,404
− Repairs & maintenance
−$1,973
− Management
−$1,973
− HOA
−$756
− Depreciation
−$8,172
Taxable loss
−$9,568
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,296
After-tax cash flow
$-2,275/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 · 2 photos

Good 80/100 Cosmetic rehab Est. rehab $7,490–$22,470 screening

This one-story home in Tyger Pines is in good condition with a modern design and well-maintained exterior. It offers a spacious layout and modern features, making it an attractive option for both resale and rental.

Value-add opportunities

  • Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhances curb appeal and adds value.
  • Resale Kitchen appliances — Modern appliances improve functionality and attract buyers.
  • Resale Primary suite walk-in closet organization — Enhances functionality and appeal for potential buyers.
  • Resale Secondary bathroom updates — Modernizes the bathroom and improves functionality for potential buyers.

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

D Composite school gradezoned avg 51/100

Zoned Schools

Elementary Anderson Mill Elementary D+ SC #163/597 Nat'l #12,529/41,679 Middle R. P. Dawkins Middle F SC #72/229 Nat'l #5,727/14,009 High Dorman High B- SC #99/196 Nat'l #3,220/17,239

Schools (NCES district)

District
Spartanburg 04
NCES district ID
4503570
Math proficiency
47% ▼ -15.00%
Reading proficiency
45% ▼ -6.00%
Median HH income
$39,416
Composite
38.47/100
National rank
#4190
State rank
#23 of 80 in SC

Livability — Moore

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Spartanburg County · 325,495 people
City population
16,503
Metro
Spartanburg, SC
Population (ZIP)
16,503
Household income
$82,924
Rent vs Own
13.3% rent · 86.7% own
Severe rent burden
22% of renters

Population outlook (Spartanburg County) Hauer SSP2

Today (2025)
325,495 people
By 2030
338,800 · +4.1%
By 2040
363,471 · +11.7%
By 2050
384,156 · +18.0%
By 2075
430,137 · +32.1%
By 2100
442,733 · +36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (65%)
Race & ethnicity
White 65% Black 20% Hispanic / Latino 11% Two or more races 9% Asian 2%
Hispanic origin (detail)
Mexican 4% Cuban 3%
Common ancestry
Italian 2% Lithuanian 2% Slovak 1%
Foreign-born
8% · Canada, Jamaica, Dominican Republic
Languages at home
87% English-only · Spanish 10% Other Indo-European 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Spartanburg

2024 margin
Solid R (+33.6) · D 32.6% · R 66.2% · Other 1.2%
2008→2024 swing
-12.0pp toward R · 2008: -21.6pp · 2024: -33.6pp
All cycles
2024: R+33.6 2020: R+27.3 2016: R+30.0 2012: R+23.1 2008: R+21.6

Not yet ingested

Civics

Price history

-6.9% since first listed
7 events — show timeline
  • 2026-06-18 Price Changed $282,900 Zillow
  • 2026-06-18 Price Changed $282,900 Greater Greenville MLS
  • 2026-06-17 Price Changed $282,900 SPMLS
  • 2026-06-11 Price Changed $283,990 Zillow
  • 2026-05-06 Listed $303,990 SPMLS
  • 2026-05-06 Listed $303,990 Greater Greenville MLS
  • 2026-04-25 Listed $303,990 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…