CashFlowRE
Sign in Sign up
200 Yorkshire Dr
D Composite 44.77
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 +11.2/15.0
  • Cash flow +10.9/30.0
  • Appreciation +5.0/10.0
  • Livability +3.8/5.0
  • DSCR +3.2/10.0
  • Schools +3.2/10.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$222,000

200 Yorkshire Dr · Spartanburg, SC 29301-1316
3 bd · 3.0 ba · 1,790 sqft · SingleFamily public records · 93 Days on market
Built 1967 8,712 sqft lot Est $242k · 8% under

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

Listing remarks MLS

Don’t miss this incredible opportunity to own a spacious 3-bedroom, 3-bath home in the highly sought-after Spartanburg District 6 school zone. Situated on a desirable corner lot, this property offers a generous amount of flat, usable yard space — perfect for outdoor living, play, or future improvements. Inside, you’ll find hardwood floors, updated windows, and a newer roof, giving you a solid foundation with room to make it your own. Location is where this home truly shines. Just minutes from I-26 and I-85, commuting is a breeze while keeping you close to everything you need — from everyday conveniences to entertainment and dining. Enjoy quick access to shopping at Costco and Sam’s Club, catch a game at Fifth Third Park, or explore the shops and restaurants at WestGate Mall — all just minutes away. You’re also only about 10 minutes from downtown Spartanburg and approximately 35 minutes to Greenville, making this an ideal location for both work and play. Homes with this combination of space, location, and top-rated schools at this price point are hard to find. Act quickly — opportunities like this don’t last long.

Key facts

  • Updated windows
  • Newer roof
  • Minutes from i-85

Tags

CORNER LOTFLAT USABLE YARD SPACEUPDATED WINDOWSNEWER ROOFMINUTES FROM I-26MINUTES FROM I-85

Property features AI

Finance

  • HOA & community: No HOA fees (no HOA amenities listed)

Exterior

  • Parking: Driveway parking; Paved asphalt driveway
  • Utilities: Public water; Electric water heater; Public sewer; Public garbage pickup
  • Home design: Two-story residential home; Attic storage; Crawl space foundation; Architectural roof; Partial brick veneer and vinyl siding exterior
  • Construction: Built approximately 50+ years ago
  • Exterior features: Level lot; Lot dimensions approximately 150 x 94 x 138 x 18 x 67; Lot size: 1/2 acre or less

Interior

  • Kitchen: Dishwasher; Electric freestanding range; Range hood
  • Bedrooms: Primary bedroom with full bath and tub/shower on the 2nd level; Primary bedroom size approximately 12 x 14; Second bedroom approximately 19 x 11; Third bedroom approximately 11 x 11
  • Flooring: Ceramic tile; Hardwood floors
  • Bathrooms: Three full bathrooms total; One full bathroom on the main level
  • Heating & cooling: Heat pump heating; Central electric cooling
  • Interior features: Ceiling fans; Smooth ceilings; Granite countertops; Pantry closet; No fireplace
  • Laundry & utility: Main-floor laundry with walk-in laundry area

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/3.0-bath single-family listed at $222k.

Deal economics

  • At list price, monthly cash flow is $-98 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $205k (7.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $168k (24.4% below list).
  • Recommended offer: $168k (24.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 3.9% in Spartanburg — 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 76/100 on livability (#24 in SC, #3,679 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Spartanburg 06 (suburban): math 33% / reading 42% proficiency, ranked #35 of 80 in SC (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Jesse S. Bobo Elementary (math 12% / reading 17%, grade F, #553 of 597 statewide, top 95%, 381 students, 100% FRL) — zoned schools average 100% FRL vs 48% district-wide (52 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 14% at this address vs 38% district-wide (-23 pts) — the specific schools serving this property underperform the Spartanburg 06 average; the district grade overstates school quality for this exact location.
  • Market conditions: 1 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 3,129 units permitted in Spartanburg County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($2k loan paydown + $7k appreciation (3.0% local appreciation)).
  • Spartanburg County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 5, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 93 days — a 9% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 15y ago; this cycle's ask has dropped $13k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $170k; 31% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $167,805 (24.4% 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 93 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. Built in 1967 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
5.76%
Cash-on-cash
-1.89%
DSCR
0.92
GRM
11.0

CMA / ARV

ARV (on-the-fly)
$241,650
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
211 Saint Matthews St 0.16mi 3/2.0 1,655 (-8%) 11mo $239,000 $144 67
201 Sheffield Dr 0.10mi 3/2.5 1,523 (-15%) 13mo $140,000 $92 58
610 Adelaide Dr 0.41mi 3/2.0 1,596 (-11%) 8mo $234,600 $147 52
422 Powell Mill Rd 0.48mi 3/2.0 1,700 (-5%) 18mo $165,000 $97 51
438 Melbourne Ln 0.52mi 4/2.0 (+1) 1,901 (+6%) 11mo $285,000 $150 47
102 Wake Robin Cir 0.56mi 4/3.0 (+1) 2,022 (+13%) 2mo $243,000 $120 46
322 Seven Oaks Ln 0.64mi 4/2.0 (+1) 1,919 (+7%) 7mo $260,000 $135 43
408 Melbourne Ln 0.47mi 3/2.5 2,050 (+14%) 14mo $279,500 $136 40
117 Dover Rd 0.63mi 3/2.5 2,010 (+12%) 17mo $230,000 $114 34
209 Heather Dr 0.70mi 3/2.5 1,560 (-13%) 15mo $185,000 $119 31
314 Seven Oaks Ln 0.67mi 3/2.0 1,551 (-13%) 18mo $229,900 $148 27
229 Heather Dr 0.68mi 4/2.5 (+1) 2,051 (+15%) 14mo $260,000 $127 26

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
5.7%
Equity multiple
1.33×
Total profit
$20,467
Equity at exit
$99,821
10-year hold
IRR
8.7%
Equity multiple
2.31×
Total profit
$81,572
Equity at exit
$153,836

Cash invested: $62,160 (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 29301-1316

Active inventory
1
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$1,678 high interval (Pro) →
Mortgage (P&I)
$1,164
Tax from tax record
$167 /mo · $2,002/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$352
Net cashflow
$-98

Break-even live

Break-even rent $1,802
Max offer price $204,710
Occupancy floor

Sensitivity live

Price -10% $28 -5% $-35 +0% $-98 +5% $-161 +10% $-224
Rent -10% $-230 -5% $-164 +0% $-98 +5% $-32 +10% $35
Rate -1.0pp $14 -0.5pp $-41 base $-98 +0.5pp $-155 +1.0pp $-214

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
$55,500
Closing costs
$6,660
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
201 Powell Mill Rd Spartanburg, SC 1.0–3.0 1.0–2.0 1426 $1,345 $0.94 14d 23 0.39mi
416 W Parima Ct Spartanburg, SC 3.0 2.5 1616 $1,800 $1.11 21d 1 0.59mi
1451 Darrowby Way Spartanburg, SC 3.0 2.5 1670 $1,850 $1.11 21d 1 0.70mi
311 Weststone Walk Spartanburg, SC 3.0 2.5 1501 $1,695 $1.13 21d 1 0.82mi
130 Heather Dr Spartanburg, SC 3.0 3.0 2442 $2,200 $0.90 21d 1 0.95mi
30 Beverly Hills Dr Spartanburg, SC 3.0 2.5 1368 $1,575 $1.15 21d 1 1.11mi
32 Beverly Hills Spartanburg, SC 3.0 2.5 1368 $1,425 $1.04 14d 1 1.13mi
1875 Hayne St Spartanburg, SC 2.0 1.0–2.0 1384 $1,465 $1.06 14d 4 1.20mi
235 Vanderbilt Rd Spartanburg, SC 3.0 2.5 1300 $1,844 $1.42 21d 1 1.32mi
2081 Hayne St Spartanburg, SC 4.0 2.0 1875 $1,850 $0.99 21d 1 1.35mi
267 Vanderbilt Rd Spartanburg, SC 3.0 2.5 1300 $1,795 $1.38 21d 1 1.39mi
275 Vanderbilt Spartanburg, SC 3.0 2.5 1300 $1,495 $1.15 14d 1 1.40mi
100 W Cleveland St Spartanburg, SC 3.0 1.0–2.0 1358 $1,756 $1.29 14d 11 1.42mi
110 Southport Rd Spartanburg, SC 1.0–3.0 1.0–2.0 1044 $1,673 $1.60 14d 18 1.44mi

Listing history 24 events

  1. 2026-06-18
    days on market $222,000 Active 93 DOM
  2. 2026-06-17
    days on market $222,000 Active 92 DOM
  3. 2026-06-16
    days on market $222,000 Active 91 DOM
  4. 2026-06-15
    days on market $222,000 Active 90 DOM
  5. 2026-06-14
    days on market $222,000 Active 88 DOM
  6. 2026-06-13
    days on market $222,000 Active 87 DOM
  7. 2026-06-10
    days on market $222,000 Active 85 DOM
  8. 2026-06-09
    days on market $222,000 Active 84 DOM
  9. 2026-06-08
    days on market $222,000 Active 83 DOM
  10. 2026-06-07
    days on market $222,000 Active 82 DOM
  11. 2026-06-02
    days on market $222,000 Active 77 DOM
  12. 2026-06-01
    days on market $222,000 Active 76 DOM
  13. 2026-05-31
    days on market $222,000 Active 75 DOM
  14. 2026-05-30
    days on market $222,000 Active 74 DOM
  15. 2026-05-18
    price $222,000
  16. 2026-04-15
    price $230,000
  17. 2026-04-15
    price $230,900
  18. 2026-04-14
    price $230,000 1184-char remark
    Show marketing remark (1184 chars)

    Don’t miss this incredible opportunity to own a spacious 3-bedroom, 3-bath home in the highly sought-after Spartanburg District 6 school zone. Situated on a desirable corner lot, this property offers a generous amount of flat, usable yard space — perfect for outdoor living, play, or future improvements. Inside, you’ll find hardwood floors, updated windows, and a newer roof, giving you a solid foundation with room to make it your own. Location is where this home truly shines. Just minutes from I-26 and I-85, commuting is a breeze while keeping you close to everything you need — from everyday conveniences to entertainment and dining. Enjoy quick access to shopping at Costco and Sam’s Club, catch a game at Fifth Third Park, or explore the shops and restaurants at WestGate Mall — all just minutes away. You’re also only about 10 minutes from downtown Spartanburg and approximately 35 minutes to Greenville, making this an ideal location for both work and play. Homes with this combination of space, location, and top-rated schools at this price point are hard to find. Act quickly — opportunities like this don’t last long.

  19. 2026-04-13
    listed $234,900 Active 1184-char remark
    Show marketing remark (1184 chars)

    Don’t miss this incredible opportunity to own a spacious 3-bedroom, 3-bath home in the highly sought-after Spartanburg District 6 school zone. Situated on a desirable corner lot, this property offers a generous amount of flat, usable yard space — perfect for outdoor living, play, or future improvements. Inside, you’ll find hardwood floors, updated windows, and a newer roof, giving you a solid foundation with room to make it your own. Location is where this home truly shines. Just minutes from I-26 and I-85, commuting is a breeze while keeping you close to everything you need — from everyday conveniences to entertainment and dining. Enjoy quick access to shopping at Costco and Sam’s Club, catch a game at Fifth Third Park, or explore the shops and restaurants at WestGate Mall — all just minutes away. You’re also only about 10 minutes from downtown Spartanburg and approximately 35 minutes to Greenville, making this an ideal location for both work and play. Homes with this combination of space, location, and top-rated schools at this price point are hard to find. Act quickly — opportunities like this don’t last long.

  20. 2026-03-17
    listed $234,900 Active
  21. 2021-05-07
    soldstatus $170,000
  22. 2011-08-05
    soldstatus $67,000 163-char remark
    Show marketing remark (163 chars)

    What a great buy on this 3BR/3BA home in District 6. This spacious home feature hardwood floor, newer roof and updated windows. Hurry this deal will not last long.

  23. 2011-05-25
    listed $65,000 163-char remark
    Show marketing remark (163 chars)

    What a great buy on this 3BR/3BA home in District 6. This spacious home feature hardwood floor, newer roof and updated windows. Hurry this deal will not last long.

  24. 1993-10-01
    soldstatus $50,000

ⓘ 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
$2,002 · $167/mo
Projected year-2 tax
$2,002 · $167/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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$20,137
− Mortgage interest
−$12,435
− Property taxes
−$2,002
− Insurance
−$1,110
− Repairs & maintenance
−$1,611
− Management
−$1,611
− Depreciation
−$6,458
Taxable loss
−$5,091
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,222
After-tax cash flow
$47/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
Spartanburg 06
NCES district ID
4503630
Math proficiency
33% ▼ -8.00%
Reading proficiency
42% ▼ -2.00%
Median HH income
$46,110
Composite
32.02/100
National rank
#5827
State rank
#35 of 80 in SC

Livability — Spartanburg

Score
76/100
State rank
#24
US rank
#3679

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Spartanburg, SC

Population outlook (Spartanburg County) Hauer SSP2

Today (2025)
325,495 people
By 2030
338,800 · +4.1%
By 2040
363,471 · +11.7%
By 2050
384,156 · +18.0%
By 2075
430,137 · +32.1%
By 2100
442,733 · +36.0%

Not yet ingested

Political lean
Race & ethnicity
Common origin
Civics

Market trends

HPI YoY
Current HPI
Rent YoY
Metro
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+344.0% since first listed
10 events — show timeline
  • 2026-05-18 Price Changed $222,000 Greater Greenville MLS
  • 2026-04-15 Price Changed $230,000 Greater Greenville MLS
  • 2026-04-15 Price Changed $230,900 Greater Greenville MLS
  • 2026-04-14 Price Changed $230,000 SPMLS
  • 2026-04-13 Listed $234,900 SPMLS
  • 2026-03-17 Listed $234,900 Greater Greenville MLS
  • 2021-05-07 Sold (Public Records) $170,000 Public Records
  • 2011-08-05 Sold (MLS) $67,000 SPMLS
  • 2011-05-25 Listed $65,000 SPMLS
  • 1993-10-01 Sold (Public Records) $50,000 Public Records

Property tax history

-2.4%/yr

Latest (2025): $2,002 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…