CashFlowRE
Sign in Sign up
63 Pinckney St
D+ Composite 46.21
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 +13.8/15.0
  • Cash flow +12.4/30.0
  • Condition / age +4.0/5.0
  • DSCR +3.7/10.0
  • 1% rule +3.5/10.0
  • Livability +3.2/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$279,500

63 Pinckney St · York, SC 29745
3 bd · 2.0 ba · 1,364 sqft · SingleFamily · 19 Days on market
Built 2026 Good condition 0.36 ac lot Est $325k · 14% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Discover comfort, space, and value in this brand-new 1,364 sqft home located in a quiet area of York. With modern construction, an open floor plan, and a generous lot, this property is a great opportunity for first-time buyers or investors seeking a low-maintenance, move-in ready home. Inside, the open layout creates a seamless flow between the living, dining, and kitchen areas, making it ideal for everyday living and entertaining. The home features durable vinyl siding for easy upkeep and long-term value. Step outside to a spacious back deck overlooking a large backyard, perfect for relaxing, hosting, or enjoying outdoor activities. Situated on a double-sized lot of just over a third of an

Key facts

  • Spacious back deck
  • Open floor plan
  • Double-sized lot

Tags

OPEN FLOOR PLANDURABLE VINYL SIDINGSPACIOUS BACK DECKLARGE BACKYARDDOUBLE-SIZED LOTPEACEFUL SETTING

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Driveway (no main-level garage)
  • Utilities: City water; Public sewer
  • Home design: Single family residence; Residential property; One story; Site built; New construction; Zoned R-7; Facing elevation 1000
  • Construction: Vinyl exterior; Crawl space foundation
  • Exterior features: Deck; Concrete and paved roads; Publicly maintained road

Interior

  • Kitchen: Dishwasher; Electric oven; Electric range; Microwave; Refrigerator
  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Heat pump heating; Electric cooling
  • Interior features: 7 total rooms; Under construction / Proposed completion May 7, 2026
  • Laundry & utility: 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 $280k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-44 ($-530/yr) — negative.
  • To cash-flow at today's rent, offer at most $273k (2.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $239k (14.5% below list).
  • Recommended offer: $239k (14.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 4.6% 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: Jefferson Elementary (math 37% / reading 37%, grade F, #315 of 597 statewide, top 55%, 418 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.
  • Zoned-school proficiency averages 49% at this address vs 36% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the York 01 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 541 active listings in the ZIP; 2 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 36% 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 $8k 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 19 days — a 2% lower offer ($275k) is reasonable based on typical stale-listing flexibility.
Recommended offer $238,906 (14.5% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.85%
Cap rate
6.10%
Cash-on-cash
-0.68%
DSCR
0.97
GRM
9.7

CMA / ARV

ARV (on-the-fly)
$324,632
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
63 Pinckney St 0.00mi 3/2.0 1,364 (0%) 0mo $279,500 $205 100
326 Sharon Rd 0.40mi 3/2.0 1,333 (-2%) 1mo $329,900 $247 77
433 Merry Go Dr 0.21mi 3/2.0 1,265 (-7%) 8mo $255,500 $202 72
308 New St 0.55mi 3/2.0 1,242 (-9%) 1mo $294,900 $237 59
27 Maiden Ln 0.53mi 3/2.0 1,242 (-9%) 3mo $295,000 $238 58
280 Old Pinckney Rd 0.69mi 3/2.0 1,326 (-3%) 6mo $319,000 $241 58
246 Old Pinckney Rd 0.64mi 3/2.0 1,287 (-6%) 7mo $336,500 $261 55
254 Old Pinckney Rd 0.64mi 3/2.0 1,276 (-6%) 6mo $309,900 $243 54
29 Wainwright Ave 0.67mi 3/2.0 1,248 (-8%) 9mo $285,000 $228 47
31 Southbrook Dr 0.71mi 3/2.0 1,219 (-11%) 4mo $273,900 $225 46
240 Old Pinckney Rd 0.63mi 3/2.0 1,526 (+12%) 7mo $370,000 $242 45
217 Wiley Ave 0.64mi 2/1.0 (-1) 1,204 (-12%) 8mo $230,000 $191 35

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
-17.4%
Equity multiple
0.39×
Total profit
$-48,070
Equity at exit
$41,674
10-year hold
IRR
-9.4%
Equity multiple
0.42×
Total profit
$-45,338
Equity at exit
$24,166

Cash invested: $78,260 (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
541
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$2,389 medium interval (Pro) →
Mortgage (P&I)
$1,466
Tax est. 1.5%
$349 /mo · $4,192/yr
Insurance
$116
HOA
$0
Vacancy / Maint / Mgmt
$502
Net cashflow
$-44

Break-even live

Break-even rent $2,445
Max offer price $273,104
Occupancy floor 97%

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
$69,875
Closing costs
$8,385
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
53 Travora Cir York, SC 3.0 2.0 1156 $1,995 $1.73 17d 1 0.52mi
106 Eaves Way York, SC 2.0–3.0 1.5–2.0 1161 $1,708 $1.47 1d 1 0.83mi

Listing history 2 events

  1. 2026-05-05
    status Pending
  2. 2026-04-16
    listed $279,500 Active

ⓘ 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
$28,669
− Mortgage interest
−$15,656
− Property taxes
−$4,192
− Insurance
−$1,398
− Repairs & maintenance
−$2,293
− Management
−$2,293
− Depreciation
−$8,131
Taxable loss
−$5,296
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,271
After-tax cash flow
$740/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 move-in ready home offers a modern, open floor plan and a spacious backyard, making it an excellent opportunity for first-time buyers or investors seeking a low-maintenance property.

Value-add opportunities

  • Resale Paint exterior siding — Fresh paint can enhance curb appeal and property value
  • Both Replace ceiling fans with energy-efficient models — Energy-efficient fans can save on energy costs and improve comfort
  • Both Install smart home devices — Smart home devices can increase property value and attract tech-savvy buyers

Renovation cost estimate screening

Value-add ROI direction

  • Resale Paint exterior siding — Fresh paint can enhance curb appeal and property value
  • Both Replace ceiling fans with energy-efficient models — Energy-efficient fans can save on energy costs and improve comfort
  • Both Install smart home devices — Smart home devices can increase property value and attract tech-savvy buyers

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

Census place
York, SC
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

2 events — show timeline
  • 2026-05-05 Pending CANOPYMLS as Distributed by MLS Grid
  • 2026-04-16 Listed $279,500 CANOPYMLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…