CashFlowRE
Sign in Sign up
7 Rosewood Ln
C Composite 55.32
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 +23.3/30.0
  • ARV discount +8.0/15.0
  • DSCR +7.5/10.0
  • 1% rule +5.3/10.0
  • 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

$198,000

7 Rosewood Ln · York, SC 29745
3 bd · 1.0 ba · 1,048 sqft · SingleFamily public records · 94 Days on market
Built 1989 8,276 sqft lot Est $200k · at est.

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

Listing remarks MLS

My oh my - check out this adorable home for under $140,000! Sitting on 0.19 acre lot with a backyard that is fenced in, you'll find this gem with over 1,000 sq ft, 3 bedrooms and 1 bath. Functional kitchen space with breakfast bar that opens to living room - you won't have to worry about missing out on family conversations during meal prep. Start your mornings off with fresh air and your morning coffee on the front, covered porch! New water filtration system has been recently installed. Don't let this one be the glimmer in someone else's eyes - call it HOME today!

Key facts

  • Flexible bedrooms
  • 8,276 sq ft lot
  • Built 1989

Tags

FLAT FULLY FENCED BACKYARDFLEXIBLE BEDROOMS

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Driveway with 2 open parking spaces
  • Utilities: City water; Public sewer; Cable available; Electricity connected; Publicly maintained paved concrete road
  • Home design: Single family residence; Site-built construction; One story; R7 zoning
  • Construction: Brick full and vinyl exterior; Crawl space foundation
  • Exterior features: Front porch; Fenced backyard

Interior

  • Kitchen: Dishwasher; Electric oven; Electric range; Microwave; Refrigerator; Plumbed for ice maker; Kitchen island; Breakfast bar; Pantry
  • Bedrooms: 3 bedrooms on the main level; Ceiling fans in multiple rooms
  • Flooring: Carpet; Linoleum
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Central heating (forced air); Electric heating; Central air conditioning; Ceiling fans
  • Interior features: Breakfast bar; Kitchen island; Open floorplan; Pantry; Insulated windows; Insulated doors
  • Laundry & utility: Washer; Dryer; Electric dryer hookup; Laundry closet in kitchen on main level

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 $198k.

Deal economics

  • At list price, monthly cash flow is $363 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $198k).
  • Recommended offer: $180k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% 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: York Comprehensive High (math 39% / reading 82%, grade C+, #108 of 196 statewide, top 55%, 1,493 students, 68% FRL).
  • Zoned-school proficiency averages 60% at this address vs 36% district-wide (+25 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: 546 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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 31% 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 $1k of loan paydown is wiped out by about $6k 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 94 days — a 9% lower offer ($180k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago; this cycle's ask has dropped $22k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $124k; list at $198k implies a 60% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 25% 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 $180,180 (9.0% below list)

Questions for the listing agent

  1. It's been on market 94 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.03%
Cap rate
8.49%
Cash-on-cash
7.85%
DSCR
1.35
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$200,168
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
28 Maiden Ln 0.15mi 3/1.0 1,050 (+0%) 6mo $120,000 $114 88
12 Smith St 0.52mi 2/1.0 (-1) 1,031 (-2%) 1mo $207,000 $201 67
402 California St 0.07mi 2/1.0 (-1) 947 (-10%) 12mo $171,000 $181 65
103 Fleetwood Rd 0.46mi 3/2.0 1,025 (-2%) 10mo $180,000 $176 63
700 Fine Wright Ave 0.22mi 3/1.0 1,164 (+11%) 11mo $205,000 $176 62
518 California Cir 0.26mi 3/1.0 964 (-8%) 16mo $198,000 $205 61
122 Lowry Row 0.42mi 2/1.0 (-1) 1,122 (+7%) 13mo $214,000 $191 53
123 Lowry Row 0.44mi 3/1.0 962 (-8%) 20mo $179,000 $186 49
53 Travora Cir 0.54mi 3/2.0 1,156 (+10%) 16mo $234,900 $203 41
42 Magnolia St 0.73mi 3/2.0 1,197 (+14%) 12mo $240,000 $201 28

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
-4.4%
Equity multiple
0.84×
Total profit
$-9,024
Equity at exit
$29,522
10-year hold
IRR
5.3%
Equity multiple
1.39×
Total profit
$21,706
Equity at exit
$17,119

Cash invested: $55,440 (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
546
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$2,031 high interval (Pro) →
Mortgage (P&I)
$1,038
Tax from tax record
$121 /mo · $1,450/yr
Insurance
$82
HOA
$0
Vacancy / Maint / Mgmt
$427
Net cashflow
$363

Break-even live

Break-even rent $1,572
Max offer price $198,000
Occupancy floor 77%

Sensitivity live

Price -10% $475 -5% $419 +0% $363 +5% $307 +10% $251
Rent -10% $202 -5% $283 +0% $363 +5% $443 +10% $523
Rate -1.0pp $463 -0.5pp $413 base $363 +0.5pp $312 +1.0pp $259

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
$49,500
Closing costs
$5,940
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
106 Eaves Way York, SC 2.0–3.0 1.5–2.0 1161 $1,708 $1.47 2d 1 0.14mi
203 W Liberty St Unit 2E York, SC 2.0 1.0 700 $1,375 $1.96 3d 1 0.40mi
67 Travora Cir York, SC 2.0 2.0 832 $1,695 $2.04 19d 1 0.52mi
53 Travora Cir York, SC 3.0 2.0 1156 $1,995 $1.73 19d 1 0.54mi
204 Galilean Rd York, SC 2.0 1.0 850 $1,200 $1.41 25d 1 0.86mi

Listing history 29 events

  1. 2026-06-21
    days on market $198,000 Active 94 DOM
  2. 2026-06-18
    days on market $198,000 Active 91 DOM
  3. 2026-06-17
    days on market $198,000 Active 90 DOM
  4. 2026-06-16
    days on market $198,000 Active 89 DOM
  5. 2026-06-15
    days on market $198,000 Active 88 DOM
  6. 2026-06-13
    days on market $198,000 Active 86 DOM
  7. 2026-06-09
    days on market $198,000 Active 82 DOM
  8. 2026-06-08
    days on market $198,000 Active 81 DOM
  9. 2026-06-07
    days on market $198,000 Active 80 DOM
  10. 2026-06-04
    days on market $198,000 Active 77 DOM
  11. 2026-06-03
    days on market $198,000 Active 76 DOM
  12. 2026-06-02
    days on market $198,000 Active 75 DOM
  13. 2026-06-01
    remarks 687-char remark
  14. 2026-06-01
    pricedays on market $198,000 Active 74 DOM
  15. 2026-05-31
    days on market $199,000 Active 73 DOM
  16. 2026-05-18
    price $199,000
  17. 2026-05-04
    price $200,000
  18. 2026-04-21
    price $210,000
  19. 2026-04-07
    price $215,000
  20. 2026-03-19
    listed $220,000 Active
  21. 2020-04-01
    soldstatus $124,000
  22. 2020-03-31
    soldstatus $124,000 Closed 575-char remark
    Show marketing remark (575 chars)

    My oh my - check out this adorable home for under $140,000! Sitting on 0.19 acre lot with a backyard that is fenced in, you'll find this gem with over 1,000 sq ft, 3 bedrooms and 1 bath. Functional kitchen space with breakfast bar that opens to living room - you won't have to worry about missing out on family conversations during meal prep. Start your mornings off with fresh air and your morning coffee on the front, covered porch! New water filtration system has been recently installed. Don't let this one be the glimmer in someone else's eyes - call it HOME today!

  23. 2020-02-21
    historical Under Contract - Show 575-char remark
    Show marketing remark (575 chars)

    My oh my - check out this adorable home for under $140,000! Sitting on 0.19 acre lot with a backyard that is fenced in, you'll find this gem with over 1,000 sq ft, 3 bedrooms and 1 bath. Functional kitchen space with breakfast bar that opens to living room - you won't have to worry about missing out on family conversations during meal prep. Start your mornings off with fresh air and your morning coffee on the front, covered porch! New water filtration system has been recently installed. Don't let this one be the glimmer in someone else's eyes - call it HOME today!

  24. 2020-02-17
    price $134,200 575-char remark
    Show marketing remark (575 chars)

    My oh my - check out this adorable home for under $140,000! Sitting on 0.19 acre lot with a backyard that is fenced in, you'll find this gem with over 1,000 sq ft, 3 bedrooms and 1 bath. Functional kitchen space with breakfast bar that opens to living room - you won't have to worry about missing out on family conversations during meal prep. Start your mornings off with fresh air and your morning coffee on the front, covered porch! New water filtration system has been recently installed. Don't let this one be the glimmer in someone else's eyes - call it HOME today!

  25. 2020-01-16
    listed $137,900 Active 575-char remark
    Show marketing remark (575 chars)

    My oh my - check out this adorable home for under $140,000! Sitting on 0.19 acre lot with a backyard that is fenced in, you'll find this gem with over 1,000 sq ft, 3 bedrooms and 1 bath. Functional kitchen space with breakfast bar that opens to living room - you won't have to worry about missing out on family conversations during meal prep. Start your mornings off with fresh air and your morning coffee on the front, covered porch! New water filtration system has been recently installed. Don't let this one be the glimmer in someone else's eyes - call it HOME today!

  26. 2019-05-10
    soldstatus $121,000 Closed 208-char remark
    Show marketing remark (208 chars)

    Cute ranch style home convenient to downtown York, close to schools and shopping. Move-in ready with new paint, appliances and floor coverings. Fenced yard and so much more. USDA financing eligible property!

  27. 2019-04-24
    status Under Contract - No Show 208-char remark
    Show marketing remark (208 chars)

    Cute ranch style home convenient to downtown York, close to schools and shopping. Move-in ready with new paint, appliances and floor coverings. Fenced yard and so much more. USDA financing eligible property!

  28. 2019-04-23
    listed $119,000 Active 208-char remark
    Show marketing remark (208 chars)

    Cute ranch style home convenient to downtown York, close to schools and shopping. Move-in ready with new paint, appliances and floor coverings. Fenced yard and so much more. USDA financing eligible property!

  29. 1989-06-09
    soldstatus $45,000

ⓘ 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
$1,450 · $121/mo
Projected year-2 tax
$1,450 · $121/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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 25% 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
$24,372
− Mortgage interest
−$11,091
− Property taxes
−$1,450
− Insurance
−$990
− Repairs & maintenance
−$1,950
− Management
−$1,950
− Depreciation
−$5,760
Taxable income
$1,181
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$284
After-tax cash flow
$4,070/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

+342.2% since first listed
14 events — show timeline
  • 2026-05-18 Price Changed $199,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-05-04 Price Changed $200,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-04-21 Price Changed $210,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-04-07 Price Changed $215,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-03-19 Listed $220,000 CANOPYMLS as Distributed by MLS Grid
  • 2020-04-01 Sold (Public Records) $124,000 Public Records
  • 2020-03-31 Sold (MLS) $124,000 CANOPYMLS as Distributed by MLS Grid
  • 2020-02-21 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2020-02-17 Price Changed $134,200 CANOPYMLS as Distributed by MLS Grid
  • 2020-01-16 Listed $137,900 CANOPYMLS as Distributed by MLS Grid
  • 2019-05-10 Sold (MLS) $121,000 CANOPYMLS as Distributed by MLS Grid
  • 2019-04-24 Pending CANOPYMLS as Distributed by MLS Grid
  • 2019-04-23 Listed $119,000 CANOPYMLS as Distributed by MLS Grid
  • 1989-06-09 Sold (Public Records) $45,000 Public Records

Property tax history

+6.4%/yr

Latest (2025): $1,450 · +15.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…