7 Starks Cir · Simpsonville, SC
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 5/10 · Moderate
- Est. fire insurance / yr
- $783 – $1,453
Heat risk 6/10 · Moderate
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 2.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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 +12.4/15.0
- Cash flow +10.0/30.0
- Condition / age +5.0/5.0
- Livability +4.4/5.0
- Schools +4.2/10.0
- 1% rule +3.5/10.0
- Rent growth +3.2/5.0
- DSCR +2.9/10.0
- Appreciation +0.0/10.0
$248,990
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
Welcome to Anna’s Pointe! New townhomes in Simpsonville just off West Georgia Rd. with easy access to Interstates 385 and 85. With almost 1,600 sq ft across two levels, this stylish modern home offers a welcoming foyer leading into a light-filled open floor plan. The kitchen centers on a large island and connects seamlessly to the living and dining areas—perfect for entertaining. Highlights of the kitchen include soft white cabinetry, Quartz countertops, tiled backsplash, and a full stainless steel appliance package including a gas range/oven and refrigerator. The patio off the kitchen allows for outdoor living and offers extra storage in the outdoor closet. Up the Oak staircas
Key facts
- Outdoor living patio
- Upstairs laundry
- $100 HOA
Tags
Property features AI
Finance
- HOA & community: Homeowners association present; HOA maintains lawn and street lights; Community amenities include lights and lawn maintenance
Exterior
- Parking: Attached 1-car garage with door opener; Paved driveway; Garage provides additional storage
- Utilities: Public water; Public sewer available; Electric service; Garbage pickup (private); Electric water heater
- Home design: Two-story home; Model: Litchfield; New construction (2026), never lived in; Slab foundation; Built by DRB Homes
- Construction: Vinyl siding exterior; Architectural shingle roof; Slab foundation; Built in 2026
- Exterior features: Front porch; Patio; Tilt-out windows; Vinyl siding; Architectural roof
Interior
- Kitchen: Dishwasher; Disposal; Gas range (stand-alone); Gas oven; Self-cleaning oven; Built-in microwave; Refrigerator; Pantry
- Bedrooms: Primary bedroom on 2nd level with double sink, full bath with shower only, and walk-in closet; Second bedroom approximately 14 x 10; Third bedroom approximately 14 x 10; Primary bedroom approx. 12 x 15
- Flooring: Carpet; Luxury vinyl tile/plank
- Bathrooms: Two full bathrooms; One half bathroom
- Heating & cooling: Natural gas heating; Electric cooling; Electric water heater
- Interior features: Attic with disappearing stairs; Cable available; 9-foot (or higher) smooth ceilings; Open floor plan; Smoke detector; Walk-in closets; Quartz countertops; Pantry (closet); Pre-wired for smart systems
- Laundry & utility: Second-floor laundry in a closet-style space; Electric dryer hookup; Washer included
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.5-bath townhouse listed at $249k. Condition is rated excellent.
Deal economics
- At list price, monthly cash flow is $-149 ($-2k/yr) — negative.
- To cash-flow at today's rent, offer at most $227k (8.6% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $212k (15.0% below list).
- Recommended offer: $212k (15.0% below list) — sets the bar for 1% rule.
- Cap rate 5.6% vs local median 3.9% in Simpsonville — 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 87/100 on livability (#1 in SC, #295 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+.
- 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: Ellen Woodside Elementary (math 46% / reading 44%, grade D-, #224 of 597 statewide, top 38%, 1,020 students, 78% FRL) — zoned schools average 78% FRL vs 42% district-wide (35 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: Rents rising (+2.9%/yr); 245 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 5,595 units permitted in Greenville County in 2024 (566 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 $7k 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
- Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
Risks & watch-outs
- Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 0.85% ✗
- Cap rate
- 5.58%
- Cash-on-cash
- -2.56%
- DSCR
- 0.89
- GRM
- 9.8
CMA / ARV
- ARV (on-the-fly)
- $279,312
- Comps found
- 2
Show comp detail 2 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 7 Starks Cir | 0.00mi | 3/2.5 | 1,587 (0%) | 0mo | $273,990 | $173 | 100 |
| 9 Starks Cir | 0.01mi | 3/2.5 | 1,616 (+2%) | 0mo | $284,990 | $176 | 96 |
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 · 2.85% rent growth · sell at horizon
- IRR
- -20.7%
- Equity multiple
- 0.28×
- Total profit
- $-50,041
- Equity at exit
- $37,125
- IRR
- -14.2%
- Equity multiple
- 0.19×
- Total profit
- $-56,692
- Equity at exit
- $21,528
Cash invested: $69,717 (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
ZIP-level market 29680
- Home prices YoY
- -31.2%
- Rents YoY
- 2.9%
- Active inventory
- 245
- Price-to-rent
- 9.8×
Monthly cashflow live
- Estimated rent
- $2,117 high interval (Pro) →
- Mortgage (P&I)
- −$1,306
- Tax est. 1.5%
- −$311 /mo · $3,735/yr
- Insurance
- −$104
- HOA
- −$100
- Vacancy / Maint / Mgmt
- −$444
- Net cashflow
- $-149
Break-even live
Sensitivity live
| Price | -10% $23 | -5% $-63 | +0% $-149 | +5% $-235 | +10% $-321 |
|---|---|---|---|---|---|
| Rent | -10% $-316 | -5% $-232 | +0% $-149 | +5% $-65 | +10% $19 |
| Rate | -1.0pp $-23 | -0.5pp $-85 | base $-149 | +0.5pp $-213 | +1.0pp $-279 |
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
- $62,248
- Closing costs
- $7,470
- 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 9 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 123 Carruth St Simpsonville, SC | 3.0 | 2.5 | 2056 | $2,245 | $1.09 | 4d | 1 | 0.33mi |
| 41 Beachley Pl Simpsonville, SC | 3.0 | 2.5 | 1400 | $1,650 | $1.18 | 4d | 1 | 0.56mi |
| 44 Beachley Pl Simpsonville, SC | 3.0 | 2.5 | 1400 | $1,695 | $1.21 | 12d | 1 | 0.57mi |
| 113 Riverport Dr Simpsonville, SC | 4.0 | 2.5 | 2200 | $2,200 | $1.00 | 24d | 1 | 0.68mi |
| 135 Bayridge Rd , SC | 3.0 | 2.0 | 1700 | $1,950 | $1.15 | 4d | 1 | 0.73mi |
| 218 Marefair Ln Simpsonville, SC | 4.0 | 3.0 | 2157 | $2,300 | $1.07 | 19d | 1 | 0.96mi |
| 519 Crowder Pl Piedmont, SC | 4.0 | 3.0 | 2100 | $2,100 | $1.00 | 4d | 1 | 1.00mi |
| 101 Brentmoor Pl Simpsonville, SC | 4.0 | 2.0 | 2053 | $2,250 | $1.10 | 24d | 1 | 1.15mi |
| 517 Spokane Dr Simpsonville, SC | 3.0 | 2.0 | 1601 | $2,399 | $1.50 | 12d | 1 | 1.49mi |
HOA detail
- Monthly dues
- $100 · $1,200/yr
- Likely covers
- gas
Listing history 2 events
-
2026-05-04status Pending
-
2026-04-28$248,990 Active
ⓘ 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 5/10 Major
- Heat 6/10 Major 7 d/yr ≥104°F today · 17 d/yr by 30 yrs out
- Wind 2/10 Low 2% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 3 unhealthy d/yr today · 4 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
- $25,398
- − Mortgage interest
- −$13,947
- − Property taxes
- −$3,735
- − Insurance
- −$1,245
- − Repairs & maintenance
- −$2,032
- − Management
- −$2,032
- − HOA
- −$1,200
- − Depreciation
- −$7,243
- Taxable loss
- −$6,036
- Est. tax savings @ 24.0%
- +$1,449
- After-tax cash flow
- $-335/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 · 12 photos
This Anna's Pointe townhome is move-in ready with excellent condition and modern finishes. It offers a spacious floor plan, high-end appliances, and a well-maintained exterior.
Value-add opportunities
- Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
- Both Install smart home features — Modernizes home and adds value for tech-savvy buyers
- Both Add outdoor lighting — Enhances safety and curb appeal
Renovation cost estimate screening
Value-add ROI direction
- Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics ↑
- Both Install smart home features — Modernizes home and adds value for tech-savvy buyers ↑
- Both Add outdoor lighting — Enhances safety and curb appeal ↑
ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.
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 — Simpsonville
- Score
- 87/100
- State rank
- #1
- US rank
- #295
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Greenville County · 573,815 people
- City population
- 104,420
- Metro
- Greenville-Anderson, SC
- Population (ZIP)
- 35,770
- Household income
- $86,716
- Rent vs Own
- Severe rent burden
- 553.0
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
- Diverse neighborhood (Simpson 0.60)
- Race & ethnicity
- White 57% Black 24% Two or more races 10% Hispanic / Latino 9% Asian 2%
- Hispanic origin (detail)
- Mexican 2% Puerto Rican 2%
- Common ancestry
- Lithuanian 2% Slovak 2% Italian 2%
- Foreign-born
- 8% · Canada, Jamaica
- Languages at home
- 89% English-only · Spanish 7% French/Haitian/Cajun 1% Other Indo-European 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
- ▼ -102.15%
- Current HPI
- 224.9051
- Rent YoY
- ▲ 2.85%
- Metro
- Greenville-Anderson, SC
- State GDP YoY
- ▲ 4.51%
- F500 in state
- 2
Industry mix (Fortune 500 HQ in SC)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Packaging | 1 | $7B |
|
||
Price history
2 events — show timeline
- 2026-05-04 Pending — Greater Greenville MLS
- 2026-04-28 Listed $248,990 Greater Greenville MLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…