CashFlowRE
Sign in Sign up
125 Court Dr
D Composite 42.57
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 +11.9/30.0
  • ARV discount +9.9/15.0
  • Schools +3.9/10.0
  • Rent growth +3.8/5.0
  • Livability +3.6/5.0
  • DSCR +3.5/10.0
  • 1% rule +3.4/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

125 Court Dr · Easley, SC 29642
3 bd · 3.0 ba · 1,369 sqft · SingleFamily public records · 3 Days on market
Built 1988 10,018 sqft lot Est $264k · 5% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

There are multiple offers on this home. The deadline to submit your highest and best offer is Monday, April 20th at 11:00A. M. EST. 125 Court Drive with the sweetest southern covered front porch that welcomes you inside! Framed by mature trees and blue shutters on a corner lot, this single story home delivers the kind of unhurried, come-home-and-exhale living that's hard to find at this price point. Inside, the living room pulls you into the heart of the home — a generous 17x21 space with hardwood floors, a full brick fireplace with wood mantel, and natural light quickly attracts you to this space. The layout flows naturally into the kitchen and dining area, where butcher block countertops, white cabinetry with matte black hardware, and all-new stainless steel appliances give the space a beautiful finish that feels considered rather than overly trendy. A peninsula island adds prep space and a casual place to land, and the dining nook tucked into the corner windows makes this feel more like a home than a house. The primary suite sits on its own side of the floor plan with a walk-in closet. The two additional bedrooms — both with solid square footage for a home this size — share the opposite wing with a full bath. A dedicated foyer creates a real entry rather than walking straight into the living space, which is a detail that matters more than most buyers expect until they live without it. Out back, a deck off the main living area and a separate storage building give you functional outdoor space that homes in this range routinely skip. The corner lot means more yard on two sides with a bit more space between neighbors. Location works hard here. Court Drive puts you minutes from Easley's main retail corridor, a short drive to I-85 for commuters heading toward Greenville or Anderson, and within easy reach of Clemson. Major medical is nearby for your healthcare needs and the area's largest lakes are nearby for your fun! And if you're a "no HOA" person. .. you'll love that this home is NOT in a restricted community with fees!

Key facts

  • 0.23 acre lot
  • Built 1988
  • Listed 3 days

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 $250k.

Deal economics

  • At list price, monthly cash flow is $-62 ($-745/yr) — negative.
  • To cash-flow at today's rent, offer at most $241k (3.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $211k (15.7% below list).
  • Recommended offer: $211k (15.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 4.0% in Easley — 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 71/100 on livability (#47 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities D, commute F.
  • Pickens 01 (rural): math 42% / reading 50% proficiency, ranked #21 of 80 in SC (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Forest Acres Elementary (math 58% / reading 55%, grade C+, #108 of 597 statewide, top 18%, 710 students, 55% FRL).
  • Market conditions: Rents rising fast (+5.3%/yr); 315 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,440 units permitted in Pickens County in 2024 (245 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($78k/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.
  • Pickens County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 11y 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: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $210,837 (15.7% 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. 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?
  5. 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.
  6. 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.
  7. 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
5.99%
Cash-on-cash
-1.06%
DSCR
0.95
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$264,217
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
125 Court Dr 0.00mi 3/2.5 1,344 (-2%) 1mo $260,000 $193 94
113 Raintree Ct 0.36mi 3/2.0 1,325 (-3%) 1mo $315,000 $238 73
103 Creek Dr 0.29mi 3/2.5 1,450 (+6%) 4mo $250,000 $172 71
323 Wild Wing Way 0.33mi 3/2.0 1,236 (-10%) 10mo $181,500 $147 56
104 Tortuga Ln 0.53mi 3/2.0 1,386 (+1%) 18mo $250,000 $180 55
116 Tortuga Ln 0.49mi 3/2.5 1,548 (+13%) 2mo $292,500 $189 51
250 Mossie Smith Rd 0.65mi 3/2.0 1,450 (+6%) 8mo $294,000 $203 49
104 Stonehaven Ln 0.33mi 3/2.0 1,476 (+8%) 23mo $295,000 $200 49

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 · 5.3% rent growth · sell at horizon

5-year hold
IRR
-15.5%
Equity multiple
0.44×
Total profit
$-39,442
Equity at exit
$37,276
10-year hold
IRR
-3.5%
Equity multiple
0.75×
Total profit
$-17,839
Equity at exit
$21,615

Cash invested: $70,000 (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 29642

Home prices YoY
-31.6%
Rents YoY
5.3%
Active inventory
315
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,108 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax est. 1.5%
$312 /mo · $3,750/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$443
Net cashflow
$-62

Break-even live

Break-even rent $2,187
Max offer price $241,017
Occupancy floor 98%

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
$62,500
Closing costs
$7,500
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
130 Pin Oak Ct Easley, SC 3.0 2.5 1695 $1,895 $1.12 23d 1 0.89mi
104 Pin Oak Ct Easley, SC 3.0 2.5 1816 $2,300 $1.27 23d 1 0.98mi
100 James Way Easley, SC 2.0 2.0 1227 $1,445 $1.18 3d 3 1.47mi

Listing history 14 events

  1. 2026-04-20
    status Pending
    Show marketing remark (2083 chars)

    There are multiple offers on this home. The deadline to submit your highest and best offer is Monday, April 20th at 11:00A. M. EST. 125 Court Drive with the sweetest southern covered front porch that welcomes you inside! Framed by mature trees and blue shutters on a corner lot, this single story home delivers the kind of unhurried, come-home-and-exhale living that's hard to find at this price point. Inside, the living room pulls you into the heart of the home — a generous 17x21 space with hardwood floors, a full brick fireplace with wood mantel, and natural light quickly attracts you to this space. The layout flows naturally into the kitchen and dining area, where butcher block countertops, white cabinetry with matte black hardware, and all-new stainless steel appliances give the space a beautiful finish that feels considered rather than overly trendy. A peninsula island adds prep space and a casual place to land, and the dining nook tucked into the corner windows makes this feel more like a home than a house. The primary suite sits on its own side of the floor plan with a walk-in closet. The two additional bedrooms — both with solid square footage for a home this size — share the opposite wing with a full bath. A dedicated foyer creates a real entry rather than walking straight into the living space, which is a detail that matters more than most buyers expect until they live without it. Out back, a deck off the main living area and a separate storage building give you functional outdoor space that homes in this range routinely skip. The corner lot means more yard on two sides with a bit more space between neighbors. Location works hard here. Court Drive puts you minutes from Easley's main retail corridor, a short drive to I-85 for commuters heading toward Greenville or Anderson, and within easy reach of Clemson. Major medical is nearby for your healthcare needs and the area's largest lakes are nearby for your fun! And if you're a "no HOA" person. .. you'll love that this home is NOT in a restricted community with fees!

  2. 2026-04-20
    status Pending 2083-char remark
    Show marketing remark (2083 chars)

    There are multiple offers on this home. The deadline to submit your highest and best offer is Monday, April 20th at 11:00A. M. EST. 125 Court Drive with the sweetest southern covered front porch that welcomes you inside! Framed by mature trees and blue shutters on a corner lot, this single story home delivers the kind of unhurried, come-home-and-exhale living that's hard to find at this price point. Inside, the living room pulls you into the heart of the home — a generous 17x21 space with hardwood floors, a full brick fireplace with wood mantel, and natural light quickly attracts you to this space. The layout flows naturally into the kitchen and dining area, where butcher block countertops, white cabinetry with matte black hardware, and all-new stainless steel appliances give the space a beautiful finish that feels considered rather than overly trendy. A peninsula island adds prep space and a casual place to land, and the dining nook tucked into the corner windows makes this feel more like a home than a house. The primary suite sits on its own side of the floor plan with a walk-in closet. The two additional bedrooms — both with solid square footage for a home this size — share the opposite wing with a full bath. A dedicated foyer creates a real entry rather than walking straight into the living space, which is a detail that matters more than most buyers expect until they live without it. Out back, a deck off the main living area and a separate storage building give you functional outdoor space that homes in this range routinely skip. The corner lot means more yard on two sides with a bit more space between neighbors. Location works hard here. Court Drive puts you minutes from Easley's main retail corridor, a short drive to I-85 for commuters heading toward Greenville or Anderson, and within easy reach of Clemson. Major medical is nearby for your healthcare needs and the area's largest lakes are nearby for your fun! And if you're a "no HOA" person. .. you'll love that this home is NOT in a restricted community with fees!

  3. 2026-04-17
    listed $250,000 Active
  4. 2026-04-03
    listed $250,000 Active 2083-char remark
    Show marketing remark (2083 chars)

    There are multiple offers on this home. The deadline to submit your highest and best offer is Monday, April 20th at 11:00A. M. EST. 125 Court Drive with the sweetest southern covered front porch that welcomes you inside! Framed by mature trees and blue shutters on a corner lot, this single story home delivers the kind of unhurried, come-home-and-exhale living that's hard to find at this price point. Inside, the living room pulls you into the heart of the home — a generous 17x21 space with hardwood floors, a full brick fireplace with wood mantel, and natural light quickly attracts you to this space. The layout flows naturally into the kitchen and dining area, where butcher block countertops, white cabinetry with matte black hardware, and all-new stainless steel appliances give the space a beautiful finish that feels considered rather than overly trendy. A peninsula island adds prep space and a casual place to land, and the dining nook tucked into the corner windows makes this feel more like a home than a house. The primary suite sits on its own side of the floor plan with a walk-in closet. The two additional bedrooms — both with solid square footage for a home this size — share the opposite wing with a full bath. A dedicated foyer creates a real entry rather than walking straight into the living space, which is a detail that matters more than most buyers expect until they live without it. Out back, a deck off the main living area and a separate storage building give you functional outdoor space that homes in this range routinely skip. The corner lot means more yard on two sides with a bit more space between neighbors. Location works hard here. Court Drive puts you minutes from Easley's main retail corridor, a short drive to I-85 for commuters heading toward Greenville or Anderson, and within easy reach of Clemson. Major medical is nearby for your healthcare needs and the area's largest lakes are nearby for your fun! And if you're a "no HOA" person. .. you'll love that this home is NOT in a restricted community with fees!

  5. 2022-12-05
    soldstatus $219,000
  6. 2022-11-29
    soldstatus $219,000 Sold 154-char remark
    Show marketing remark (154 chars)

    This adorable three-bedroom 2.5 bath is ready for you to call home. Jack and Jill bathroom. Pretty corner lot in nice, established and quiet neighborhood.

  7. 2022-10-21
    historical Contingency Contract 154-char remark
    Show marketing remark (154 chars)

    This adorable three-bedroom 2.5 bath is ready for you to call home. Jack and Jill bathroom. Pretty corner lot in nice, established and quiet neighborhood.

  8. 2022-10-14
    listed $219,000 Active 154-char remark
    Show marketing remark (154 chars)

    This adorable three-bedroom 2.5 bath is ready for you to call home. Jack and Jill bathroom. Pretty corner lot in nice, established and quiet neighborhood.

  9. 2015-10-29
    soldstatus $124,000
  10. 2015-10-28
    soldstatus $124,000 Sold
  11. 2015-09-16
    status Pending
  12. 2015-08-14
    listed $129,500 Active
  13. 1993-09-09
    soldstatus $72,000
  14. 1989-03-27
    soldstatus $67,900

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 4 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
$25,300
− Mortgage interest
−$14,004
− Property taxes
−$3,750
− Insurance
−$1,250
− Repairs & maintenance
−$2,024
− Management
−$2,024
− Depreciation
−$7,273
Taxable loss
−$5,024
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,206
After-tax cash flow
$461/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
Pickens 01
NCES district ID
4503330
Math proficiency
42% ▼ -11.00%
Reading proficiency
50% ▼ -2.00%
Median HH income
$42,534
Composite
38.73/100
National rank
#4130
State rank
#21 of 80 in SC

Livability — Easley

Score
71/100
State rank
#47
US rank
#6783

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Easley, SC
County
Pickens County · 102,825 people
City population
69,994
Metro
Greenville-Anderson, SC
Population (ZIP)
36,852
Household income
$78,221
Rent vs Own
17.6% rent · 82.4% own
Severe rent burden
915.0

Population outlook (Pickens County) Hauer SSP2

Today (2025)
126,530 people
By 2030
128,780 · +1.8%
By 2040
132,151 · +4.4%
By 2050
133,800 · +5.7%
By 2075
137,594 · +8.7%
By 2100
139,784 · +10.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 7% Two or more races 7% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Slovak 4% Serbian 3% Italian 2%
Foreign-born
4% · Canada, Jamaica
Languages at home
95% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Pickens

2024 margin
Solid R (+52.7) · D 23.0% · R 75.6% · Other 1.4%
2008→2024 swing
-6.4pp toward R · 2008: -46.2pp · 2024: -52.7pp
All cycles
2024: R+52.7 2020: R+50.9 2016: R+52.7 2012: R+49.0 2008: R+46.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -103.03%
Current HPI
222.4976
Rent YoY
▲ 5.30%
Metro
Greenville-Anderson, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+268.2% since first listed
14 events — show timeline
  • 2026-04-20 Pending Greater Greenville MLS
  • 2026-04-20 Pending WUMLS
  • 2026-04-17 Listed $250,000 Greater Greenville MLS
  • 2026-04-03 Listed $250,000 WUMLS
  • 2022-12-05 Sold (Public Records) $219,000 Public Records
  • 2022-11-29 Sold (MLS) $219,000 Greater Greenville MLS
  • 2022-10-21 Contingent Greater Greenville MLS
  • 2022-10-14 Listed $219,000 Greater Greenville MLS
  • 2015-10-29 Sold (Public Records) $124,000 Public Records
  • 2015-10-28 Sold (MLS) $124,000 Greater Greenville MLS
  • 2015-09-16 Pending Greater Greenville MLS
  • 2015-08-14 Listed $129,500 Greater Greenville MLS
  • 1993-09-09 Sold (Public Records) $72,000 Public Records
  • 1989-03-27 Sold (Public Records) $67,900 Public Records

Property tax history

-26.5%/yr

Latest (2025): $40 · -98.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…