CashFlowRE
Sign in Sign up
237 Turkey Oak Dr
D Composite 40.43
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).

  • Cash flow +11.3/30.0
  • ARV discount +9.0/15.0
  • Schools +4.1/10.0
  • Rent growth +3.5/5.0
  • Livability +3.4/5.0
  • 1% rule +3.3/10.0
  • DSCR +3.3/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$400,000

237 Turkey Oak Dr · Bluffton, SC 29910
4 bd · 3.0 ba · 2,037 sqft · SingleFamily public records · 82 Days on market
Built 2016 6,969 sqft lot $196/sqft · at area comps Est $414k · at est.

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

Listing remarks MLS

Offered at $400,000, thіs bеautіfullу maintaіnеd 4-bedroom, 2.5-bath home in the hіghlу desirable Southern Oaks community is the perfect blend of comfort, space, and location. Tucked away at the end of a quiet street, the property offers added privacy and a serene setting with a fully fenced backyard overlooking wooded views-complete with a spacious patio ideal for relaxing or entertaining. Inside, you'll find a bright and open floor plan designed for modern living. The sun-filled Carolina Room just off the kitchen creates the perfect spot for morning coffee or additional living space. The kitchen features granite countertops, stainless steel appliances, and stylish luxury vinyl plank flooring that flows throughout the main living areas. Upstairs, a generously sized primary suite offers a peaceful retreat, complemented by spacious secondary bedrooms that provide flexibility for guests, a home office, or growing needs. Southern Oaks is known for its welcoming neighborhood atmosphere, low HOA dues, two community pools, and multiple playgrounds. Conveniently located near top-rated schools, shopping, dining, and New Riverside Barn Park, this home offers both tranquility and accessibility. Don't miss the opportunity to make this exceptional property your next home!

Key facts

  • Carolina room
  • Wooded views
  • Spacious patio

Tags

FULLY FENCED BACKYARDWOODED VIEWSSPACIOUS PATIOCAROLINA ROOMGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCES

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 4-bed/3.0-bath single-family listed at $400k.

Deal economics

  • At list price, monthly cash flow is $-145 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $379k (5.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $332k (17.1% below list).
  • Recommended offer: $332k (17.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 3.2% in Bluffton — 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 68/100 on livability (#76 in SC) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, cost of living D-.
  • Beaufort 01 (town): math 42% / reading 51% proficiency, ranked #17 of 80 in SC (top 21%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Pritchardville Elementary (math 54% / reading 58%, grade C+, #109 of 597 statewide, top 19%, 1,005 students, 24% FRL); Bluffton Middle (math 40% / reading 46%, grade D-, #60 of 229 statewide, top 26%, 872 students, 45% FRL); Bluffton High (math 69% / reading 85%, grade A-, #28 of 196 statewide, top 16%, 1,350 students, 38% FRL).
  • Zoned-school proficiency averages 59% at this address vs 46% district-wide (+12 pts) — the actual schools serving this property are materially stronger than the Beaufort 01 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+4.1%/yr); 760 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,824 units permitted in Beaufort County in 2024 (618 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($99k/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 $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
  • Beaufort County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 82 days — a 6% lower offer ($376k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $331,608 (17.1% 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 82 days. Have you received any prior offers? Is the seller open to a 17% 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.83%
Cap rate
5.86%
Cash-on-cash
-1.55%
DSCR
0.93
GRM
10.1

CMA / ARV

ARV (median comp)
$414,098
List price
$400,000
Delta
-3.40%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
132 Red Northern Oak Way 0.17mi 4/3.0 2,012 (-1%) 4mo $370,000 $184 86
206 Shumard Oak 0.38mi 4/3.0 2,012 (-1%) 8mo $467,000 $232 73
130 Red Northern Oak Way 0.16mi 4/2.5 1,868 (-8%) 8mo $394,000 $211 70
44 Running Oak Dr 0.24mi 4/2.5 1,835 (-10%) 3mo $390,000 $213 68
45 Ocoee Dr 0.38mi 3/2.0 (-1) 2,068 (+2%) 4mo $585,000 $283 68
17 Scarlet Sage Dr 0.72mi 3/2.5 (-1) 1,987 (-2%) 3mo $524,990 $264 53
36 Scarlet Sage Dr 0.74mi 3/2.5 (-1) 1,987 (-2%) 2mo $639,365 $322 53
18 Golden Poppy Ln 0.67mi 3/2.0 (-1) 1,900 (-7%) 1mo $619,865 $326 48
7 E Park Loop 0.52mi 4/2.5 1,796 (-12%) 10mo $385,000 $214 46
44 Scarlet Sage Dr 0.74mi 3/2.0 (-1) 1,872 (-8%) 1mo $546,915 $292 42
3 Scarlet Sage Dr 0.65mi 3/2.0 (-1) 1,858 (-9%) 6mo $553,537 $298 41
5 Coral Cove Rd 0.60mi 3/3.0 (-1) 2,300 (+13%) 8mo $738,065 $321 39

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 · 4.06% rent growth · sell at horizon

5-year hold
IRR
-17.7%
Equity multiple
0.37×
Total profit
$-70,403
Equity at exit
$59,641
10-year hold
IRR
-7.9%
Equity multiple
0.48×
Total profit
$-57,977
Equity at exit
$34,585

Cash invested: $112,000 (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 29910

Home prices YoY
-22.9%
Rents YoY
4.1%
Active inventory
760
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$3,316 medium interval (Pro) →
Mortgage (P&I)
$2,098
Tax est. 1.5%
$500 /mo · $6,000/yr
Insurance
$167
HOA
$0
Vacancy / Maint / Mgmt
$696
Net cashflow
$-145

Break-even live

Break-even rent $3,499
Max offer price $379,075
Occupancy floor 99%

Sensitivity live

Price -10% $132 -5% $-6 +0% $-145 +5% $-283 +10% $-421
Rent -10% $-407 -5% $-276 +0% $-145 +5% $-14 +10% $117
Rate -1.0pp $57 -0.5pp $-43 base $-145 +0.5pp $-248 +1.0pp $-354

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
$100,000
Closing costs
$12,000
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
36 Kelsey Ln Bluffton, SC 3.0–4.0 2.5–3.0 1893 $3,251 $1.72 15d 1 1.03mi
106 Mainland Lakes Dr Bluffton, SC 3.0–4.0 2.0–2.5 1657 $3,005 $1.81 15d 29 1.18mi
41 Jocassee Rd Bluffton, SC 4.0 2.0 1903 $3,495 $1.84 15d 1 1.29mi
9 Haven Pt Bluffton, SC 5.0 3.5 2877 $3,500 $1.22 45d 1 1.42mi

Listing history 29 events

  1. 2026-06-21
    days on market $400,000 Active 82 DOM
  2. 2026-06-18
    days on market $400,000 Active 79 DOM
  3. 2026-06-17
    days on market $400,000 Active 78 DOM
  4. 2026-06-16
    days on market $400,000 Active 77 DOM
  5. 2026-06-15
    days on market $400,000 Active 76 DOM
  6. 2026-06-14
    days on market $400,000 Active 74 DOM
  7. 2026-06-13
    days on market $400,000 Active 73 DOM
  8. 2026-06-10
    days on market $400,000 Active 71 DOM
  9. 2026-06-09
    days on market $400,000 Active 70 DOM
  10. 2026-06-08
    days on market $400,000 Active 69 DOM
  11. 2026-06-07
    days on market $400,000 Active 68 DOM
  12. 2026-06-05
    days on market $400,000 Active 65 DOM
  13. 2026-06-03
    days on market $400,000 Active 64 DOM
  14. 2026-06-02
    days on market $400,000 Active 63 DOM
  15. 2026-06-01
    days on market $400,000 Active 62 DOM
  16. 2026-05-31
    days on market $400,000 Active 61 DOM
  17. 2026-03-31
    listed $400,000 Active 1280-char remark
    Show marketing remark (1280 chars)

    Offered at $400,000, thіs bеautіfullу maintaіnеd 4-bedroom, 2.5-bath home in the hіghlу desirable Southern Oaks community is the perfect blend of comfort, space, and location. Tucked away at the end of a quiet street, the property offers added privacy and a serene setting with a fully fenced backyard overlooking wooded views-complete with a spacious patio ideal for relaxing or entertaining. Inside, you'll find a bright and open floor plan designed for modern living. The sun-filled Carolina Room just off the kitchen creates the perfect spot for morning coffee or additional living space. The kitchen features granite countertops, stainless steel appliances, and stylish luxury vinyl plank flooring that flows throughout the main living areas. Upstairs, a generously sized primary suite offers a peaceful retreat, complemented by spacious secondary bedrooms that provide flexibility for guests, a home office, or growing needs. Southern Oaks is known for its welcoming neighborhood atmosphere, low HOA dues, two community pools, and multiple playgrounds. Conveniently located near top-rated schools, shopping, dining, and New Riverside Barn Park, this home offers both tranquility and accessibility. Don't miss the opportunity to make this exceptional property your next home!

  18. 2025-09-23
    status Active
  19. 2025-09-16
    historical
  20. 2025-09-12
    price $420,000
  21. 2025-07-29
    price $425,000
  22. 2025-07-07
    price $435,000
  23. 2025-06-12
    price $445,000
  24. 2025-05-10
    listed $450,000 Active
  25. 2022-08-12
    soldstatus $400,000
  26. 2022-08-08
    soldstatus $400,000 Closed
  27. 2022-06-20
    status Pending
  28. 2022-05-25
    listed $415,000 Active
  29. 2016-09-15
    soldstatus $45,462

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% 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
$39,793
− Mortgage interest
−$22,406
− Property taxes
−$6,000
− Insurance
−$2,000
− Repairs & maintenance
−$3,183
− Management
−$3,183
− Depreciation
−$11,636
Taxable loss
−$8,616
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,068
After-tax cash flow
$333/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
Beaufort 01
NCES district ID
4501110
Math proficiency
42% ▼ -8.00%
Reading proficiency
51% ▲ 2.00%
Median HH income
$57,430
Composite
40.56/100
National rank
#3699
State rank
#17 of 80 in SC

Livability — Bluffton

Score
68/100
State rank
#76
US rank
#8936

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bluffton, SC
County
Beaufort County · 163,770 people
City population
77,022
Metro
Hilton Head Island-Bluffton, SC
Population (ZIP)
53,019
Household income
$98,912
Rent vs Own
22.8% rent · 77.2% own
Severe rent burden
1146.0

Population outlook (Beaufort County) Hauer SSP2

Today (2025)
211,915 people
By 2030
227,272 · +7.2%
By 2040
253,861 · +19.8%
By 2050
275,126 · +29.8%
By 2075
311,022 · +46.8%
By 2100
321,286 · +51.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Hispanic / Latino 18% Two or more races 8% Black 7%
Hispanic origin (detail)
Mexican 7% Puerto Rican 3%
Common ancestry
Romanian 4% Slovak 3% Lithuanian 3%
Foreign-born
9% · Canada, Jamaica, Dominican Republic
Languages at home
84% English-only · Spanish 13% Other Indo-European 1% French/Haitian/Cajun 1%

Political lean MEDSL · Beaufort

2024 margin
R (+14.5) · D 42.1% · R 56.6% · Other 1.2%
2008→2024 swing
-3.7pp toward R · 2008: -10.8pp · 2024: -14.5pp
All cycles
2024: R+14.5 2020: R+10.0 2016: R+14.3 2012: R+17.5 2008: R+10.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -72.80%
Current HPI
245.8086
Rent YoY
▲ 4.06%
Metro
Hilton Head Island-Bluffton, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+779.9% since first listed
13 events — show timeline
  • 2026-03-31 Listed $400,000 RSMLS
  • 2025-09-23 Relisted RSMLS
  • 2025-09-16 Delisted RSMLS
  • 2025-09-12 Price Changed $420,000 RSMLS
  • 2025-07-29 Price Changed $425,000 RSMLS
  • 2025-07-07 Price Changed $435,000 RSMLS
  • 2025-06-12 Price Changed $445,000 RSMLS
  • 2025-05-10 Listed $450,000 RSMLS
  • 2022-08-12 Sold (Public Records) $400,000 Public Records
  • 2022-08-08 Sold (MLS) $400,000 RSMLS
  • 2022-06-20 Pending RSMLS
  • 2022-05-25 Listed $415,000 RSMLS
  • 2016-09-15 Sold (Public Records) $45,462 Public Records

Property tax history

-37.8%/yr

Latest (2025): $88 · -96.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…