CashFlowRE
Sign in Sign up
5 Cartwright St
C- Composite 50.25
Why this score? — see what drove the C- 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).

  • Cash flow +17.6/30.0
  • ARV discount +12.4/15.0
  • DSCR +5.5/10.0
  • 1% rule +3.4/10.0
  • Livability +3.2/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,000

5 Cartwright St · York, SC 29745
3 bd · 1.0 ba · 1,248 sqft · SingleFamily public records · 79 Days on market
Built 1962 0.40 ac lot Est $280k · 11% under ↓ 17% since listing

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

Listing remarks

This well-maintained 3-bedroom, 1.5-bath home is the perfect fit for first-time homebuyers or those looking to downsize. You’ll love the cozy feel throughout and the inviting screened-in back porch that is ideal for relaxing mornings or quiet evenings. Thoughtfully cared for and ready for its next owner, this home offers immediate comfort with the opportunity to add your own personal touches over time. A wonderful place to call home!

Key facts

  • 0.4 acre lot
  • Parking
  • Built 1962

Tags

SCREENED-IN BACK PORCH

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Driveway; 1-car carport
  • Utilities: City water; Public sewer; Concrete/paved, publicly maintained road
  • Home design: Single-family residence; One story; Site built
  • Construction: Composition roof; Built on a crawl space; Construction materials: Other (see remarks)
  • Exterior features: Rear screened porch; Corner lot; Shed(s)

Interior

  • Kitchen: Electric range
  • Bedrooms: 3 bedrooms, all on the main level
  • Flooring: Carpet; Tile; Wood
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Storm windows; 4 total rooms
  • 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/1.0-bath single-family listed at $249k.

Deal economics

  • At list price, monthly cash flow is $197 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $210k (15.8% below list).
  • Recommended offer: $210k (15.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% 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: Harold C. Johnson Elementary (math 27% / reading 27%, grade F, #421 of 597 statewide, top 73%, 409 students, 100% FRL); York Middle (math 21% / reading 33%, grade F, #153 of 229 statewide, top 68%, 814 students, 72% FRL); York Comprehensive High (math 39% / reading 82%, grade C+, #108 of 196 statewide, top 55%, 1,493 students, 68% FRL) — zoned schools average 80% FRL vs 54% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 545 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 20d 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 32% 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 $7k 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 79 days — a 6% lower offer ($234k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% 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 $209,571 (15.8% below list)

Questions for the listing agent

  1. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
0.84%
Cap rate
7.24%
Cash-on-cash
3.40%
DSCR
1.15
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$279,552
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5 Cartwright St 0.00mi 3/1.5 1,339 (+7%) 1mo $240,000 $179 85
155 Williams St 0.21mi 3/2.0 1,311 (+5%) 1mo $303,500 $232 77
171 Williams St 0.22mi 3/2.0 1,311 (+5%) 1mo $300,000 $229 76
10 Georgia Ave 0.11mi 3/2.0 1,336 (+7%) 6mo $299,900 $224 74
235 Jefferson St E 0.43mi 3/2.0 1,224 (-2%) 5mo $130,000 $106 69
203 Williams St 0.26mi 3/2.0 1,355 (+9%) 3mo $275,000 $203 67
267 Jefferson St E 0.39mi 3/2.0 1,363 (+9%) 1mo $286,500 $210 62
212 Mcclain St #4 0.65mi 3/2.0 1,172 (-6%) 0mo $284,900 $243 55
13 Church St 0.36mi 3/2.0 1,408 (+13%) 6mo $287,000 $204 54
218 Mcclain St 0.68mi 3/2.0 1,172 (-6%) 1mo $284,900 $243 53
114 Ashe St 0.44mi 3/2.0 1,072 (-14%) 2mo $255,000 $238 51
137 Ole Eastpointe Dr 0.70mi 3/2.0 1,418 (+14%) 6mo $306,000 $216 36

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
-11.0%
Equity multiple
0.60×
Total profit
$-27,912
Equity at exit
$37,127
10-year hold
IRR
-1.8%
Equity multiple
0.88×
Total profit
$-8,651
Equity at exit
$21,529

Cash invested: $69,720 (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
545
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,096 high interval (Pro) →
Mortgage (P&I)
$1,306
Tax from tax record
$49 /mo · $585/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$440
Net cashflow
$197

Break-even live

Break-even rent $1,846
Max offer price $249,000
Occupancy floor 86%

Sensitivity live

Price -10% $338 -5% $268 +0% $197 +5% $127 +10% $56
Rent -10% $32 -5% $115 +0% $197 +5% $280 +10% $363
Rate -1.0pp $323 -0.5pp $261 base $197 +0.5pp $133 +1.0pp $67

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
$62,250
Closing costs
$7,470
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
53 Travora Cir York, SC 3.0 2.0 1156 $1,995 $1.73 19d 1 0.83mi
67 Travora Cir York, SC 2.0 2.0 832 $1,695 $2.04 19d 1 0.86mi
203 W Liberty St Unit 2E York, SC 2.0 1.0 700 $1,375 $1.96 3d 1 0.92mi
204 Galilean Rd York, SC 2.0 1.0 850 $1,200 $1.41 25d 1 1.14mi
106 Eaves Way York, SC 2.0–3.0 1.5–2.0 1161 $1,708 $1.47 0d 1 1.23mi
515 Trading Post Ln York, SC 3.0 2.5 1429 $2,300 $1.61 25d 1 1.28mi

Listing history 4 events

  1. 2026-05-02
    status Pending
  2. 2026-03-13
    price $249,000
  3. 2026-02-27
    price $1
  4. 2026-02-12
    listed $299,000 Active

ⓘ 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
$585 · $49/mo
Projected year-2 tax
$1,419 · $118/mo
Expected delta
+$834/yr (+$69/mo · 142.4%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$25,149
− Mortgage interest
−$13,948
− Property taxes
−$585
− Insurance
−$1,245
− Repairs & maintenance
−$2,012
− Management
−$2,012
− Depreciation
−$7,244
Taxable loss
−$1,897
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$455
After-tax cash flow
$2,823/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

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

-16.7% since first listed
4 events — show timeline
  • 2026-05-02 Pending CANOPYMLS as Distributed by MLS Grid
  • 2026-03-13 Price Changed $249,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-02-27 Price Changed $1 CANOPYMLS as Distributed by MLS Grid
  • 2026-02-12 Listed $299,000 CANOPYMLS as Distributed by MLS Grid

Property tax history

+5.2%/yr

Latest (2025): $585 · +34.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…