430 Viceroy Path · Gilbert, SC 29054

$281,940

4 bd · 2.5 ba · 2,068 sqft · SingleFamily · 72 Days on market

Built 2026 4,791 sqft lot $44/mo HOA · 2% of rent

---

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).

• Appreciation +10.0/10.0
• ARV discount +7.5/15.0
• Cash flow +7.1/30.0
• Schools +4.2/10.0
• Livability +3.6/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• 1% rule +2.1/10.0
• DSCR +1.3/10.0

Listing remarks

Estimated Completion, July 2026. Step into a welcoming foyer with a convenient half bath and generous closet space. The entry opens seamlessly into a spacious living area that flows into the kitchen and breakfast nook, creating an ideal setting for everyday living and entertaining alike. Upstairs, you’ll find four well-appointed bedrooms, a full secondary bath, and a centrally located laundry room designed for modern convenience. The private owner’s suite is a true retreat, featuring a luxurious en-suite bath with an expansive shower and a direct connection to a large walk-in closet. Beyond the home itself, enjoy resort-style community amenities including a sparkling pool and ca

Key facts

• Breakfast nook
• Full secondary bath
• Spacious living area

Tags

• WELCOMING FOYER
• GENEROUS CLOSET SPACE
• SPACIOUS LIVING AREA
• BREAKFAST NOOK
• FULL SECONDARY BATH
• CENTRALLY LOCATED LAUNDRY ROOM

Property features AI

Finance

• Other: Lot number 88; Approximately 0.11 acres
• HOA & community: Property is part of an association

Exterior

• Parking: Attached garage with 2 garage spaces
• Utilities: Public sewer; Public water
• Home design: Single-family property (detached implied by garage attached)
• Construction: Slab foundation
• Exterior features: Vinyl exterior finish; Paved road access; Public water

Interior

• Kitchen: Granite counter tops; Luxury vinyl plank flooring
• Bedrooms: Master bedroom on the second level; Second bedroom on the second level; Third bedroom on the second level; Fourth bedroom on the second level
• Flooring: Luxury vinyl plank flooring throughout main living areas
• Bathrooms: Two full bathrooms; One half bathroom
• Heating & cooling: Central air conditioning; Gas pack heating
• Interior features: Great room with luxury vinyl plank flooring; Kitchen with granite countertops and luxury vinyl plank flooring; Washer/dryer located on the second level; Central cooling; Gas pack heating
• Laundry & utility: Laundry on the second level

What this means for you Summary

Snapshot

• This is a 4-bed/2.5-bath single-family listed at $282k.

Deal economics

• At list price, monthly cash flow is $-404 ($-5k/yr) — negative.
• To cash-flow at today's rent, offer at most $224k (20.7% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $201k (28.7% below list).
• Recommended offer: $201k (28.7% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 71/100 on livability (#52 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, health & safety F.
• Lexington 01 (suburban): math 42% / reading 53% proficiency, ranked #11 of 80 in SC (top 14%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Gilbert Elementary (math 33% / reading 26%, grade F, #399 of 597 statewide, top 69%, 768 students, 45% FRL); Gilbert Middle (math 26% / reading 36%, grade F, #128 of 229 statewide, top 58%, 822 students, 40% FRL); Gilbert High (math 37% / reading 83%, grade C+, #109 of 196 statewide, top 55%, 1,118 students, 38% FRL).
• Market conditions: 280 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,712 units permitted in Lexington County in 2024 (0 in 5+ unit buildings).

Forward outlook

• In year one you build about $30k of equity ($2k loan paydown + $28k appreciation (10.0% local appreciation)).
• Lexington County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 2, paydown + projected appreciation supports a ~$48k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 72 days — a 6% lower offer ($265k) is reasonable based on typical stale-listing flexibility.

Recommended offer $201,084 (28.7% 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 72 days. Have you received any prior offers? Is the seller open to a 29% 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. 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?
8. 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.
9. 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.
10. 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: 0.71% ✗
• Cap rate: 4.57%
• Cash-on-cash: -6.14%
• DSCR: 0.73
• GRM: 11.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 19.9%
• Equity multiple: 2.62×
• Total profit: $127,887
• Equity at exit: $253,994

10-year hold

• IRR: 18.3%
• Equity multiple: 6.03×
• Total profit: $396,949
• Equity at exit: $547,747

Cash invested: $78,943 (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.

Methodology + full state rankings →

ZIP-level market 29054

• Home prices YoY: 4.7%
• Active inventory: 280
• Price-to-rent: 11.7×

Monthly cashflow live

• Estimated rent: $2,011 medium
• Mortgage (P&I): −$1,479
• Tax est. 1.5%: −$352 /mo · $4,229/yr
• Insurance: −$117
• HOA: −$44
• Vacancy / Maint / Mgmt: −$422
• Net cashflow: $-404

Break-even live

Break-even rent $2,522

Max offer price $223,501

Occupancy floor —

Sensitivity live

Price	-10% $-209	-5% $-306	+0% $-404	+5% $-501	+10% $-599
Rent	-10% $-563	-5% $-483	+0% $-404	+5% $-324	+10% $-245
Rate	-1.0pp $-262	-0.5pp $-332	base $-404	+0.5pp $-477	+1.0pp $-551

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: $70,485
• Closing costs: $8,458
• Reserves months: —
• Total cash needed: —

Rent comps 2 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
607 Wild Tulip Ct Gilbert, SC	4.0	2.5	2358	$2,145	$0.91	5d	1	0.45mi
622 Wild Tulip Ct Gilbert, SC	3.0	2.5	1800	$1,875	$1.04	13d	1	0.45mi

HOA detail

• Monthly dues: $44 · $528/yr
• Likely covers: pool

Listing history 16 events

1. 2026-06-22
   days on market $281,940 Active 72 DOM
2. 2026-06-18
   days on market $281,940 Active 69 DOM
3. 2026-06-17
   days on market $281,940 Active 68 DOM
4. 2026-06-16
   days on market $281,940 Active 67 DOM
5. 2026-06-15
   days on market $281,940 Active 66 DOM
6. 2026-06-14
   days on market $281,940 Active 64 DOM
7. 2026-06-10
   days on market $281,940 Active 61 DOM
8. 2026-06-09
   days on market $281,940 Active 60 DOM
9. 2026-06-09
   price $281,940 Active 59 DOM
10. 2026-06-08
    days on market $277,602 Active 59 DOM
11. 2026-06-07
    days on market $277,602 Active 58 DOM
12. 2026-06-03
    days on market $277,602 Active 54 DOM
13. 2026-06-03
    days on market $277,602 Active 53 DOM
14. 2026-06-02
    days on market $277,602 Active 52 DOM
15. 2026-05-31
    days on market $277,602 Active 51 DOM
16. 2026-04-10
    listed $277,602 Active

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

Taxation est. · year 1

• Rental income: $24,130
• − Mortgage interest: −$15,793
• − Property taxes: −$4,229
• − Insurance: −$1,410
• − Repairs & maintenance: −$1,930
• − Management: −$1,930
• − HOA: −$528
• − Depreciation: −$8,202
• Taxable loss: −$9,892
• Est. tax savings @ 24.0%: +$2,374
• After-tax cash flow: $-2,472/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: Lexington 01
• NCES district ID: 4502700
• Math proficiency: 42% ▼ -12.00%
• Reading proficiency: 53% ▼ -2.00%
• Median HH income: $61,298
• Composite: 41.75/100
• National rank: #3399
• State rank: #11 of 80 in SC

Livability — Gilbert

• Score: 71/100
• State rank: #52
• US rank: #7008

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Population (ZIP): 10,137

Population outlook (Lexington County) Hauer SSP2

• Today (2025): 322,999 people
• By 2030: 342,356 · +6.0%
• By 2040: 377,715 · +16.9%
• By 2050: 406,984 · +26.0%
• By 2075: 465,447 · +44.1%
• By 2100: 485,674 · +50.4%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (86%)
• Race & ethnicity: White 86% Hispanic / Latino 6% Two or more races 6% Black 2%
• Hispanic origin (detail): Mexican 4%
• Common ancestry: Slovak 2% Italian 2% Serbian 2%
• Foreign-born: 2% · Canada, Jamaica
• Languages at home: 94% English-only · Spanish 5%

Political lean MEDSL · Lexington

• 2024 margin: Solid R (+33.5) · D 32.5% · R 66.0% · Other 1.4%
• 2008→2024 swing: +4.6pp toward D · 2008: -38.0pp · 2024: -33.5pp
• All cycles: 2024: R+33.5 2020: R+30.1 2016: R+36.7 2012: R+37.8 2008: R+38.0

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 20.87%
• Current HPI: 461.9332
• Rent YoY: —
• Metro: —
• 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

1 event — show timeline

• 2026-04-10 Listed $277,602 Consolidated MLS