CashFlowRE
Sign in Sign up
102 Quinn Ln
F Composite 31.2
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 +7.9/15.0
  • Cash flow +5.9/30.0
  • Livability +4.1/5.0
  • Schools +4.0/10.0
  • Condition / age +4.0/5.0
  • Rent growth +3.6/5.0
  • 1% rule +1.4/10.0
  • DSCR +0.3/10.0
  • Appreciation +0.0/10.0

$312,630

102 Quinn Ln · Fountain Inn, SC 29644
3 bd · 2.5 ba · 1,890 sqft · SingleFamily · 74 Days on market
Built 2026 Good condition 5,662 sqft lot 2-car garage $165/sqft · at area comps Est $315k · at est. $33/mo HOA · 2% of rent

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

Listing remarks MLS

Discover the Rainey at Hamptons, an ideal blend of modern living, small-town charm, and convenient access to dining and shopping. This move-in ready Rainey spreads 1,890 square feet across two floors, with three bedrooms, two full baths, a powder room, and a two-car garage. The kitchen opens to the breakfast area and family room in one connected sweep, white shaker cabinets and Manhattan Gray quartz countertops framing a large island that handles both meal prep and casual meals. GE stainless appliances, including a gas range and refrigerator, keep the kitchen practical, while LED lights hold the space bright from morning through dinner. A fireplace gives the family room a warm center point, and the covered patio just off the main level pulls gatherings outside when the weather cooperates. Upstairs, the primary suite sits under a tray ceiling with dual sinks, a five-foot walk-in shower, and a walk-in closet. Two additional bedrooms and a full bath complete the second floor. On a busy weeknight, the island holds prep on one side and plates on the other while the family room stays connected to every bit of it. This home features: A mudroom entry keeps gear organized from the start. Whole house blinds are already in place throughout. The garage door opener with remote is included. A patio adds a second outdoor option alongside the covered patio. See what sets this home apart. Schedule a private showing and imagine life here.

Key facts

  • Pickleball courts
  • Spacious mudroom
  • Oversized lot

Tags

OVERSIZED LOTSPACIOUS MUDROOMOPEN-CONCEPT MAIN LEVELPICKLEBALL COURTSPLAYGROUNDEASY ACCESS TO LOCAL SHOPPING

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 3-bed/2.5-bath single-family listed at $313k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-609 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $224k (28.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $201k (35.8% below list).
  • Recommended offer: $201k (35.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 82/100 on livability (#4 in SC, #1,162 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: commute F.
  • 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: Bryson Elementary (math 52% / reading 52%, grade C-, #145 of 597 statewide, top 26%, 911 students, 70% FRL) — zoned schools average 70% FRL vs 42% district-wide (28 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.5%/yr); 791 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 5,595 units permitted in Greenville County in 2024 (566 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($70k/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.
  • Greenville County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 74 days — a 6% lower offer ($294k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $327.32M (100%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $200,553 (35.8% 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 74 days. Have you received any prior offers? Is the seller open to a 36% 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
0.64% ✗
Cap rate
3.95%
Cash-on-cash
-8.35%
DSCR
0.63
GRM
13.0

CMA / ARV

ARV (median comp)
$315,180
List price
$312,630
Delta
-0.81%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
422 S Creek St Unit BWD 31 Crane VE B1 L 0.00mi 4/2.5 (+1) 1,955 (+3%) 0mo $285,000 $146 89
200 N Old Laurens Rd 0.78mi 3/2.0 1,864 (-1%) 1mo $313,407 $168 60
30 Donemere Way 0.72mi 3/2.0 2,049 (+8%) 2mo $396,000 $193 48
25 Donemere Way 0.70mi 3/2.5 1,679 (-11%) 3mo $325,000 $194 46
19 Fennec Dr 1.07mi 3/2.5 2,052 (+9%) 8mo $299,900 $146 44
503 S Main St 0.57mi 3/2.0 1,620 (-14%) 6mo $441,000 $272 42
263 Inn Cir 0.86mi 3/2.0 1,624 (-14%) 18mo $399,000 $246 25
204 Inn Cir 1.01mi 3/2.0 1,600 (-15%) 22mo $389,900 $244 20

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 · 4.55% rent growth · sell at horizon

5-year hold
IRR
-29.3%
Equity multiple
0.01×
Total profit
$-86,230
Equity at exit
$46,614
10-year hold
IRR
-24.0%
Equity multiple
-0.27×
Total profit
$-111,388
Equity at exit
$27,031

Cash invested: $87,536 (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
10 active · 8 under contract
Months of supply
15.0 mo (7%/mo absorbed)
Median asking
$322,950 ($168/sqft)
Median days on market
95 d
This list price
40% of active listings are priced below it
ARV vs active asking
-0.7% vs current asking $/sqft

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

ZIP-level market 29644

Home prices YoY
-28.6%
Rents YoY
4.5%
Active inventory
791
Price-to-rent
13.0×

Monthly cashflow live

Estimated rent
$2,006 high interval (Pro) →
Mortgage (P&I)
−$1,639
Tax est. 1.5%
−$391 /mo · $4,689/yr
Insurance
−$130
HOA
−$33
Vacancy / Maint / Mgmt
−$421
Net cashflow
$-609

Break-even live

Break-even rent $2,777
Max offer price $224,485
Occupancy floor —

Sensitivity live

Price -10% $-393 -5% $-501 +0% $-609 +5% $-717 +10% $-825
Rent -10% $-768 -5% $-688 +0% $-609 +5% $-530 +10% $-451
Rate -1.0pp $-452 -0.5pp $-530 base $-609 +0.5pp $-690 +1.0pp $-773

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
$78,158
Closing costs
$9,379
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
40 Fernhill Ln Fountain Inn, SC 3.0 3.0 1983 $1,850 $0.93 118d 1 0.14mi
7 Gramercy Woods Ln Fountain Inn, SC 3.0–5.0 2.5–3.0 1876 $1,924 $1.03 0d 9 0.21mi
217 N Nelson Dr Fountain Inn, SC 3.0–4.0 2.5–3.5 2115 $2,050 $0.97 0d 7 0.49mi
201 Chapman Rd Fountain Inn, SC 2.0–3.0 2.0 1236 $1,074 $0.87 0d 1 1.01mi
101 Fennec Dr Fountain Inn, SC 3.0 3.0 1735 $2,049 $1.18 133d 1 1.02mi
508 Round Rock Way Fountain Inn, SC 3.0 2.5 1616 $1,700 $1.05 31d 1 1.25mi
322 Ridgelea St Fountain Inn, SC 3.0 2.5 2311 $2,195 $0.95 10d 1 1.30mi
116 Aspen Valley Trl Fountain Inn, SC 3.0 2.5 1422 $1,824 $1.28 0d 10 1.39mi
725 Fountainbrook Ln Fountain Inn, SC 3.0 2.0 2131 $1,875 $0.88 41d 1 1.45mi
743 Fountainbrook Ln Fountain Inn, SC 3.0 2.5 1796 $1,995 $1.11 10d 1 1.49mi

Property features AI

Finance

HOA & community
Homeowners association presentHOA includes recreation facilities, by-laws, and other items (see remarks)Community amenities include common areas, playground, and some sidewalks

Exterior

Parking
Attached 2-car garagePaved concrete driveway
Utilities
Public waterPublic sewerGas water heaterGarbage pickup (private)
Home design
Two-story single-family homeNew construction (approx. 2026) — never lived inBuilt by Stanley Martin HomesSlab foundation
Construction
Vinyl siding exteriorArchitectural roofSlab foundationBuilt approximately 2026
Exterior features
PatioLevel lot with some treesModel: Rainey

Interior

Kitchen
Cooktop (gas)Built-in microwaveDishwasherRefrigeratorKitchen approx. 16 x 11Walk-in pantryQuartz countertops
Bedrooms
Primary bedroom with double sinks, full bath, and walk-in closet (primary on main level)Primary bedroom approx. 14 x 11Second bedroom approx. 10 x 11Third bedroom approx. 12 x 10Additional rooms: loft, office/study
Flooring
CarpetLuxury vinyl tile/plank
Bathrooms
Two full bathroomsOne half-bath
Heating & cooling
Natural gas heatingCentral electric forced-air cooling
Interior features
Cable available9-foot (or higher) smooth ceilingsOpen floor planWalk-in closetsQuartz countertopsWalk-in pantryOne fireplace (none currently installed)
Laundry & utility
Laundry on first floor with walk-in space

HOA detail $33/mo · $396/yr

Likely covers
gas

Listing history 50 events

  1. 2026-11-08
    days on market $312,630 Active 74 DOM
  2. 2026-11-07
    days on market $312,630 Active 73 DOM
  3. 2026-11-06
    days on market $312,630 Active 72 DOM
  4. 2026-11-05
    days on market $312,630 Active 71 DOM
  5. 2026-11-04
    days on market $312,630 Active 70 DOM
  6. 2026-11-02
    days on market $312,630 Active 68 DOM
  7. 2026-11-01
    days on market $312,630 Active 67 DOM
  8. 2026-11-01
    price $312,630 Active 66 DOM
  9. 2026-10-31
    days on market $317,630 Active 66 DOM
  10. 2026-10-30
    days on market $317,630 Active 65 DOM
  11. 2026-10-29
    days on market $317,630 Active 64 DOM
  12. 2026-10-28
    days on market $317,630 Active 63 DOM
  13. 2026-10-27
    days on market $317,630 Active 62 DOM
  14. 2026-10-26
    days on market $317,630 Active 61 DOM
  15. 2026-10-25
    days on market $317,630 Active 60 DOM
  16. 2026-10-24
    days on market $317,630 Active 59 DOM
  17. 2026-10-23
    days on market $317,630 Active 58 DOM
  18. 2026-10-22
    days on market $317,630 Active 57 DOM
  19. 2026-10-21
    days on market $317,630 Active 56 DOM
  20. 2026-10-20
    days on market $317,630 Active 55 DOM
  21. 2026-10-19
    days on market $317,630 Active 54 DOM
  22. 2026-10-18
    days on market $317,630 Active 53 DOM
  23. 2026-10-17
    days on market $317,630 Active 52 DOM
  24. 2026-10-16
    price $317,630 Active 51 DOM
  25. 2026-10-16
    days on market $327,630 Active 51 DOM
  26. 2026-10-15
    days on market $327,630 Active 50 DOM
  27. 2026-10-14
    days on market $327,630 Active 49 DOM
  28. 2026-10-13
    days on market $327,630 Active 48 DOM
  29. 2026-10-12
    days on market $327,630 Active 47 DOM
  30. 2026-10-11
    days on market $327,630 Active 46 DOM
  31. 2026-10-10
    days on market $327,630 Active 45 DOM
  32. 2026-10-09
    days on market $327,630 Active 44 DOM
  33. 2026-10-08
    days on market $327,630 Active 43 DOM
  34. 2026-10-07
    days on market $327,630 Active 42 DOM
  35. 2026-10-06
    days on market $327,630 Active 41 DOM
  36. 2026-10-05
    days on market $327,630 Active 40 DOM
  37. 2026-10-04
    days on market $327,630 Active 39 DOM
  38. 2026-10-04
    days on market $327,630 Active 38 DOM
  39. 2026-10-02
    days on market $327,630 Active 37 DOM
  40. 2026-10-01
    days on market $327,630 Active 36 DOM
  41. 2026-09-30
    days on market $327,630 Active 35 DOM
  42. 2026-09-29
    days on market $327,630 Active 34 DOM
  43. 2026-09-28
    days on market $327,630 Active 33 DOM
  44. 2026-09-27
    days on market $327,630 Active 32 DOM
  45. 2026-09-25
    days on market $327,630 Active 30 DOM
  46. 2026-09-24
    days on market $327,630 Active 29 DOM
  47. 2026-09-23
    days on market $327,630 Active 28 DOM
  48. 2026-09-22
    days on market $327,630 Active 27 DOM
  49. 2026-09-21
    days on market $327,630 Active 26 DOM
  50. 2026-09-20
    days on market $327,630 Active 25 DOM

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$24,066
− Mortgage interest
−$17,512
− Property taxes
−$4,689
− Insurance
−$1,563
− Repairs & maintenance
−$1,925
− Management
−$1,925
− HOA
−$396
− Depreciation
−$9,095
Taxable loss
−$13,040
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,130
After-tax cash flow
$-4,180/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 two-story single-family home in Fountain Inn, SC is in excellent condition with modern finishes and a well-maintained exterior. It offers a spacious open-concept main area and a luxurious primary bedroom. The property is move-in ready and has the potential for further value increases with minor updates.

Value-add opportunities

  • Both Painting exterior siding — Fresh paint can enhance curb appeal and property value. ↑
  • Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract potential buyers. ↑
  • Both Add a smart home system — A smart home system can increase property value and attract tech-savvy buyers. ↑
  • Both Install smart thermostat — A smart thermostat can improve energy efficiency and attract buyers looking for eco-friendly features. ↑
F Composite school gradezoned avg 40/100

Zoned Schools

Elementary Bryson Elementary C- SC #145/597 Nat'l #11,263/41,679 Middle Bryson Middle F SC #147/229 Nat'l #9,659/14,009 High Fountain Inn High

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
A Composite livability gradescore 82/100

Livability — Fountain Inn

Score
82/100
State rank
#4
US rank
#1162

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fountain Inn, SC
County
Greenville County · 574,580 people
City population
22,907
Metro
Greenville-Anderson, SC
Population (ZIP)
22,907
Household income
$70,301
Rent vs Own
26.2% rent · 73.8% own
Severe rent burden
14% of renters

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
Predominantly White (66%)
Race & ethnicity
White 66% Black 18% Two or more races 10% Hispanic / Latino 10%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Languages at home
89% English-only · Spanish 9% Tagalog/Filipino 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
—

Price history

+0.0% since first listed
5 events — show timeline
  • 2026-08-27 Price Changed $327,630 Greater Greenville MLS
  • 2026-08-26 Listed $327,630,000 Greater Greenville MLS
  • 2026-07-27 Relisted — Zillow
  • 2026-07-27 Delisted — Zillow
  • 2026-04-23 Listed $327,630 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…