CashFlowRE
Sign in Sign up
307 Rhea Rd
F Composite 34.01
Why this score? — see what drove the F 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 +9.3/15.0
  • Cash flow +9.1/30.0
  • Livability +3.2/5.0
  • Schools +3.0/10.0
  • DSCR +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.8/10.0
  • Appreciation +0.0/10.0

$302,000

307 Rhea Rd · York, SC 29745
3 bd · 2.0 ba · 1,215 sqft · SingleFamily public records · 88 Days on market
Built 2018 0.84 ac lot Est $315k · at est.

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

Listing remarks MLS

Built in 2018, this York one-story home offers a patio, and granite countertops.

Key facts

  • 0.84 acre lot
  • Built 2018
  • Listed 87 days

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Driveway with approximately 4 open parking spaces
  • Utilities: Well water; Septic system
  • Home design: Single-family residence; One level
  • Construction: Site-built home; Vinyl exterior; Composition roof; Crawl space foundation
  • Exterior features: Publicly maintained road access; Concrete and other road surfaces

Interior

  • Kitchen: Dishwasher; Electric range; Microwave
  • Bedrooms: Three bedrooms on the main level
  • Flooring: Carpet; Tile; Vinyl; Wood
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: 8 total rooms; Electric fireplace
  • Laundry & utility: Laundry located in kitchen; Laundry closet

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/2.0-bath single-family listed at $302k.

Deal economics

  • At list price, monthly cash flow is $-234 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $261k (13.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $207k (31.5% below list).
  • Recommended offer: $207k (31.5% below list) — sets the bar for 1% rule.

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: Harold C. Johnson Elementary (math 27% / reading 27%, grade F, #421 of 597 statewide, top 73%, 409 students, 100% FRL); York Comprehensive High (math 39% / reading 82%, grade C+, #108 of 196 statewide, top 55%, 1,493 students, 68% FRL) — zoned schools average 84% FRL vs 54% district-wide (31 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 546 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,550 units permitted in York County in 2024 (350 in 5+ unit buildings).
  • This rent runs 31% 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 $9k 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 88 days — a 6% lower offer ($284k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago; this cycle's ask has dropped $28k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 25% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $206,750 (31.5% 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 88 days. Have you received any prior offers? Is the seller open to a 32% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
0.68%
Cap rate
5.36%
Cash-on-cash
-3.33%
DSCR
0.85
GRM
12.2

CMA / ARV

ARV (on-the-fly)
$314,685
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
340 Fleetwood Rd 0.06mi 3/2.0 1,149 (-5%) 2mo $298,500 $260 87
348 Fleetwood Rd 0.07mi 3/2.0 1,177 (-3%) 12mo $339,900 $289 82
439 Pamela Rd 0.47mi 3/2.0 1,279 (+5%) 5mo $340,000 $266 65
534 Pamela Rd 0.62mi 3/2.0 1,290 (+6%) 2mo $380,000 $295 59
440 Pamela Rd 0.57mi 3/2.0 1,224 (+1%) 19mo $123,500 $101 56
116 Ridgewood Dr 0.71mi 3/2.0 1,270 (+4%) 9mo $259,000 $204 52
700 Fine Wright Ave 0.64mi 3/1.0 1,164 (-4%) 11mo $205,000 $176 50
1131 Thompson Davis Rd 0.59mi 3/2.0 1,257 (+4%) 21mo $325,000 $259 49
146 Pheasant Ridge Cir 0.71mi 3/2.0 1,288 (+6%) 11mo $287,000 $223 48

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
-21.9%
Equity multiple
0.24×
Total profit
$-63,965
Equity at exit
$45,029
10-year hold
IRR
-15.9%
Equity multiple
0.11×
Total profit
$-75,339
Equity at exit
$26,111

Cash invested: $84,560 (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 29745

Home prices YoY
-30.3%
Active inventory
546
Price-to-rent
12.2×

Monthly cashflow live

Estimated rent
$2,068 medium interval (Pro) →
Mortgage (P&I)
$1,584
Tax from tax record
$158 /mo · $1,897/yr
Insurance
$126
HOA
$0
Vacancy / Maint / Mgmt
$434
Net cashflow
$-234

Break-even live

Break-even rent $2,364
Max offer price $260,605
Occupancy floor

Sensitivity live

Price -10% $-63 -5% $-149 +0% $-234 +5% $-320 +10% $-405
Rent -10% $-398 -5% $-316 +0% $-234 +5% $-153 +10% $-71
Rate -1.0pp $-82 -0.5pp $-158 base $-234 +0.5pp $-313 +1.0pp $-392

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
$75,500
Closing costs
$9,060
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
106 Eaves Way York, SC 2.0–3.0 1.5–2.0 1161 $1,708 $1.47 3d 1 0.80mi
203 W Liberty St Unit 2E York, SC 2.0 1.0 700 $1,375 $1.96 3d 1 1.08mi
67 Travora Cir York, SC 2.0 2.0 832 $1,695 $2.04 19d 1 1.35mi
53 Travora Cir York, SC 3.0 2.0 1156 $1,995 $1.73 19d 1 1.37mi

Listing history 26 events

  1. 2026-06-21
    days on market $302,000 Active 88 DOM
  2. 2026-06-18
    days on market $302,000 Active 85 DOM
  3. 2026-06-17
    days on market $302,000 Active 84 DOM
  4. 2026-06-16
    days on market $302,000 Active 83 DOM
  5. 2026-06-15
    days on market $302,000 Active 82 DOM
  6. 2026-06-13
    pricedays on market $302,000 Active 80 DOM
  7. 2026-06-09
    days on market $308,000 Active 76 DOM
  8. 2026-06-08
    days on market $308,000 Active 75 DOM
  9. 2026-06-07
    days on market $308,000 Active 74 DOM
  10. 2026-06-04
    days on market $308,000 Active 71 DOM
  11. 2026-06-03
    days on market $308,000 Active 70 DOM
  12. 2026-06-02
    days on market $308,000 Active 69 DOM
  13. 2026-06-01
    days on market $308,000 Active 68 DOM
  14. 2026-05-31
    days on market $308,000 Active 67 DOM
  15. 2026-05-14
    price $313,000
  16. 2026-04-23
    price $318,000
  17. 2026-04-02
    price $325,000
  18. 2026-03-25
    listed $330,000 Active
  19. 2026-03-13
    soldstatus $317,000
  20. 2022-01-12
    soldstatus $269,400
  21. 2022-01-11
    soldstatus $269,400 Closed 80-char remark
    Show marketing remark (80 chars)

    Built in 2018, this York one-story home offers a patio, and granite countertops.

  22. 2021-12-17
    status Pending 80-char remark
    Show marketing remark (80 chars)

    Built in 2018, this York one-story home offers a patio, and granite countertops.

  23. 2021-11-05
    price $281,000 80-char remark
    Show marketing remark (80 chars)

    Built in 2018, this York one-story home offers a patio, and granite countertops.

  24. 2021-10-01
    listed $285,000 Active 80-char remark
    Show marketing remark (80 chars)

    Built in 2018, this York one-story home offers a patio, and granite countertops.

  25. 2018-03-08
    soldstatus $165,000
  26. 2017-06-12
    soldstatus $35,000

ⓘ 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
$1,897 · $158/mo
Projected year-2 tax
$1,897 · $158/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 25% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$24,810
− Mortgage interest
−$16,917
− Property taxes
−$1,897
− Insurance
−$1,510
− Repairs & maintenance
−$1,985
− Management
−$1,985
− Depreciation
−$8,785
Taxable loss
−$8,269
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,985
After-tax cash flow
$-827/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
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

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

County
York County · 281,758 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
321.0

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

Market trends

HPI YoY
▼ -109.42%
Current HPI
251.6848
Rent YoY
Metro
Charlotte-Concord-Gastonia, NC-SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+794.3% since first listed
12 events — show timeline
  • 2026-05-14 Price Changed $313,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-04-23 Price Changed $318,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-04-02 Price Changed $325,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-03-25 Listed $330,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-03-13 Sold (Public Records) $317,000 Public Records
  • 2022-01-12 Sold (Public Records) $269,400 Public Records
  • 2022-01-11 Sold (MLS) $269,400 CANOPYMLS as Distributed by MLS Grid
  • 2021-12-17 Pending CANOPYMLS as Distributed by MLS Grid
  • 2021-11-05 Price Changed $281,000 CANOPYMLS as Distributed by MLS Grid
  • 2021-10-01 Listed $285,000 CANOPYMLS as Distributed by MLS Grid
  • 2018-03-08 Sold (Public Records) $165,000 Public Records
  • 2017-06-12 Sold (Public Records) $35,000 Public Records

Property tax history

+21.8%/yr

Latest (2025): $1,897 · +8.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…