CashFlowRE
Sign in Sign up
1230 Ambrosia Dr
D- Composite 39.91
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 +12.3/15.0
  • Cash flow +8.4/30.0
  • Schools +4.6/10.0
  • Condition / age +4.0/5.0
  • Livability +3.2/5.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • DSCR +2.3/10.0
  • Appreciation +0.0/10.0

$329,999

1230 Ambrosia Dr · York, SC 29745
5 bd · 2.5 ba · 2,307 sqft · SingleFamily · 98 Days on market
Built 2026 Good condition 2-car garage $143/sqft · 11% below area Est $369k · 11% under ↓ 6% since listing

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

Listing remarks MLS

This new two-story home features an airy layout among a first-floor kitchen with a large center island, breakfast room and family room that's fit for modern times. The spacious owner's suite enjoys privacy on the main floor. Upstairs are a versatile loft and four secondary bedrooms, three with walk-in closets.

Key facts

  • 2 garage spots
  • Built 2026
  • Listed 97 days

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 5-bed/2.5-bath single-family listed at $330k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-363 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $277k (15.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $251k (23.9% below list).
  • Recommended offer: $251k (23.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.2% vs local median 4.0% in York — 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 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: 837 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 2,550 units permitted in York County in 2024 (350 in 5+ unit buildings).
  • This rent runs 38% 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 $10k 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 98 days — a 9% lower offer ($300k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $29k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; moderate wind risk, 24% 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 $251,138 (23.9% 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 98 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
0.76%
Cap rate
5.21%
Cash-on-cash
-3.85%
DSCR
0.83
GRM
11.0

CMA / ARV

ARV (median comp)
$369,436
List price
$329,999
Delta
-10.68%
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
3241 Oberon St 0.35mi 4/3.0 (-1) 2,328 (+1%) 0mo $437,400 $188 75
1123 Haltom Holw 0.66mi 5/2.5 2,306 (-0%) 2mo $349,000 $151 67
513 Sansberry Dr 0.31mi 4/2.5 (-1) 2,051 (-11%) 0mo $295,000 $144 61
1235 Ambrosia Dr 0.35mi 5/3.0 2,578 (+12%) 1mo $372,499 $144 61
1242 Ambrosia Dr 0.35mi 5/3.0 2,578 (+12%) 1mo $365,199 $142 61
772 Candela Ct 0.44mi 4/2.5 (-1) 2,106 (-9%) 3mo $353,000 $168 57
142 Bellina Dr #58 0.46mi 5/3.0 2,572 (+12%) 2mo $354,990 $138 55
1119 Haltom Holw 0.67mi 5/3.0 2,578 (+12%) 1mo $349,999 $136 46
1132 Haltom Holw 0.64mi 5/3.0 2,578 (+12%) 4mo $370,999 $144 46
1218 Ambrosia Dr 0.73mi 5/3.0 2,578 (+12%) 1mo $345,999 $134 44
463 Brick House Rd 0.71mi 5/3.0 2,578 (+12%) 3mo $406,500 $158 42
1127 Haltom Holw 0.74mi 5/3.0 2,578 (+12%) 2mo $349,999 $136 42

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
-24.3%
Equity multiple
0.17×
Total profit
$-76,516
Equity at exit
$49,204
10-year hold
IRR
-19.5%
Equity multiple
-0.04×
Total profit
$-96,081
Equity at exit
$28,532

Cash invested: $92,400 (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
51 active · 29 under contract
Months of supply
12.8 mo (8%/mo absorbed)
Median asking
$356,999 ($153/sqft)
Median days on market
41 d
This list price
6% of active listings are priced below it
ARV vs active asking
+4.8% 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
837
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$2,511 medium interval (Pro) →
Mortgage (P&I)
$1,731
Tax est. 1.5%
$412 /mo · $4,950/yr
Insurance
$137
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$527
Net cashflow
$-363

Break-even live

Break-even rent $2,971
Max offer price $277,470
Occupancy floor

Sensitivity live

Price -10% $-135 -5% $-249 +0% $-363 +5% $-477 +10% $-591
Rent -10% $-561 -5% $-462 +0% $-363 +5% $-264 +10% $-165
Rate -1.0pp $-197 -0.5pp $-279 base $-363 +0.5pp $-449 +1.0pp $-536

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
$82,500
Closing costs
$9,900
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
1010 Two Brothers Ln York, SC 4.0 2.5 2174 $2,400 $1.10 43d 1 1.24mi

Property features AI

Finance

HOA & community
Homeowners association (mandatory) managed by CAMSQuarterly association fee of $342Community amenities include cabana, outdoor pool, and sidewalksArchitectural review restrictions

Exterior

Parking
Attached 2-car garageDriveway
Security
Carbon monoxide detector(s)
Utilities
County waterCounty sewer
Home design
Single-family residenceSite-built constructionTwo storiesEntry at gradeModel: Emerson FNew construction (proposed completion June 15, 2026)
Construction
Fiber cement exteriorSlab foundationNew construction by Lennar
Exterior features
Located on a cul-de-sacConcrete/paved roads; dedication to public use pending

Interior

Kitchen
DishwasherGas rangeMicrowaveDisposalExhaust fanPlumbed for ice maker
Bedrooms
5 bedrooms total (4 upstairs, 1 on main level)
Flooring
CarpetVinyl
Bathrooms
2 full bathrooms1 half bathroom
Heating & cooling
Forced air heating (natural gas, zoned)Electric cooling
Interior features
Open floorplanKitchen islandPantrySplit bedroom layoutWalk-in closetsInsulated doors13 total roomsEntry at ground level
Laundry & utility
Main-level laundry roomTankless water heater

Listing history 50 events

  1. 2026-08-14
    days on marketlisting id $329,999 Active 98 DOM
  2. 2026-08-13
    days on market $329,999 Active 99 DOM
  3. 2026-08-12
    days on market $329,999 Active 98 DOM
  4. 2026-08-11
    days on market $329,999 Active 97 DOM
  5. 2026-08-10
    days on market $329,999 Active 96 DOM
  6. 2026-08-09
    days on market $329,999 Active 95 DOM
  7. 2026-08-08
    days on market $329,999 Active 94 DOM
  8. 2026-08-06
    days on market $329,999 Active 92 DOM
  9. 2026-08-05
    days on market $329,999 Active 91 DOM
  10. 2026-08-04
    days on market $329,999 Active 90 DOM
  11. 2026-08-03
    days on market $329,999 Active 89 DOM
  12. 2026-07-31
    days on market $329,999 Active 86 DOM
  13. 2026-07-30
    days on market $329,999 Active 85 DOM
  14. 2026-07-30
    days on market $329,999 Active 84 DOM
  15. 2026-07-28
    pricedays on market $329,999 Active 83 DOM
  16. 2026-07-26
    days on market $331,999 Active 81 DOM
  17. 2026-07-24
    days on market $331,999 Active 79 DOM
  18. 2026-07-23
    days on market $331,999 Active 78 DOM
  19. 2026-07-22
    price $331,999 Active 77 DOM
  20. 2026-07-22
    days on market $335,999 Active 77 DOM
  21. 2026-07-21
    days on market $335,999 Active 76 DOM
  22. 2026-07-20
    days on market $335,999 Active 75 DOM
  23. 2026-07-18
    pricedays on market $335,999 Active 73 DOM
  24. 2026-07-18
    days on market $340,999 Active 72 DOM
  25. 2026-07-16
    days on market $340,999 Active 71 DOM
  26. 2026-07-15
    days on market $340,999 Active 70 DOM
  27. 2026-07-14
    days on market $340,999 Active 69 DOM
  28. 2026-07-13
    days on market $340,999 Active 68 DOM
  29. 2026-07-13
    days on market $340,999 Active 67 DOM
  30. 2026-07-11
    days on market $340,999 Active 66 DOM
  31. 2026-07-10
    days on market $340,999 Active 65 DOM
  32. 2026-07-09
    days on market $340,999 Active 64 DOM
  33. 2026-07-07
    days on market $340,999 Active 62 DOM
  34. 2026-07-06
    days on market $340,999 Active 61 DOM
  35. 2026-07-05
    days on market $340,999 Active 60 DOM
  36. 2026-07-03
    days on market $340,999 Active 58 DOM
  37. 2026-07-02
    days on market $340,999 Active 57 DOM
  38. 2026-07-01
    days on market $340,999 Active 56 DOM
  39. 2026-06-30
    days on market $340,999 Active 55 DOM
  40. 2026-06-29
    days on market $340,999 Active 54 DOM
  41. 2026-06-28
    days on market $340,999 Active 53 DOM
  42. 2026-06-27
    days on market $340,999 Active 52 DOM
  43. 2026-06-26
    days on market $340,999 Active 51 DOM
  44. 2026-06-24
    days on market $340,999 Active 49 DOM
  45. 2026-06-22
    days on market $340,999 Active 47 DOM
  46. 2026-06-21
    days on market $340,999 Active 46 DOM
  47. 2026-06-18
    days on market $340,999 Active 43 DOM
    Show marketing remark (311 chars)

    This new two-story home features an airy layout among a first-floor kitchen with a large center island, breakfast room and family room that's fit for modern times. The spacious owner's suite enjoys privacy on the main floor. Upstairs are a versatile loft and four secondary bedrooms, three with walk-in closets.

  48. 2026-06-17
    pricedays on market $340,999 Active 42 DOM
  49. 2026-06-16
    days on market $347,999 Active 41 DOM
  50. 2026-06-15
    pricedays on market $347,999 Active 40 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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 24% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$30,137
− Mortgage interest
−$18,485
− Property taxes
−$4,950
− Insurance
−$2,447
− Repairs & maintenance
−$2,411
− Management
−$2,411
− Depreciation
−$9,600
Taxable loss
−$10,168
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,440
After-tax cash flow
$-1,916/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

Good 80/100 None rehab

This single-family home in Cannon Village, York, SC, is in excellent condition with a good condition score of 80. It features a spacious open floorplan, modern kitchen and bathrooms, and luxury vinyl plank flooring. The home is move-in ready with minimal repairs and maintenance needed.

Value-add opportunities

  • Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both Add smart home features — Improves convenience and adds 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%
Common ancestry
Romanian 3% Serbian 3% Italian 2%
Foreign-born
4% · Canada
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

-5.6% since first listed
10 events — show timeline
  • 2026-06-18 Price Changed $340,999 Zillow
  • 2026-06-16 Price Changed $340,999 CANOPYMLS as Distributed by MLS Grid
  • 2026-06-13 Price Changed $347,999 CANOPYMLS as Distributed by MLS Grid
  • 2026-06-09 Price Changed $347,999 Zillow
  • 2026-06-04 Price Changed $349,999 Zillow
  • 2026-06-03 Price Changed $349,999 CANOPYMLS as Distributed by MLS Grid
  • 2026-06-02 Price Changed $362,999 Zillow
  • 2026-06-01 Price Changed $362,999 CANOPYMLS as Distributed by MLS Grid
  • 2026-05-08 Listed $358,949 Zillow
  • 2026-05-06 Listed $361,199 CANOPYMLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…