299 Rexford Dr · Reidville, SC
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $783 – $1,453
Heat risk 6/10 · Moderate
- Hot days now (above 105°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 2.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
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 +15.0/15.0
- Cash flow +12.5/30.0
- Schools +4.1/10.0
- Livability +4.0/5.0
- DSCR +3.7/10.0
- Rent growth +2.9/5.0
- 1% rule +2.7/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$199,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome Home! Step inside 299 Rexford Drive to discover beautiful new flooring upstairs and fresh paint — this home has been thoughtfully updated and is ready for its new owners! As you enter, you'll love the open-concept layout that instantly feels inviting. The main level features a bright living room with a cozy fireplace, a charming kitchen with plenty of cabinet space, and a convenient half bath for guests. Upstairs, you'll find two spacious bedrooms, each with its own private bathroom. The laundry area is also located upstairs — right where you need it most. As an end unit, this home offers extra privacy and natural light. The backyard features a lovely patio, perfect for relaxing evenings or weekend gatherings. All that’s missing is YOU! Schedule your showing today and make 299 Rexford Drive your new home.
Key facts
- $41 HOA
- Listed 42 days
Property features AI
Finance
- HOA & community: Homeowners association present; HOA takes care of lawn maintenance and street lights; Some sidewalks in the community
Exterior
- Parking: Paved concrete driveway; No garage
- Utilities: Public water; Public sewer; Private garbage pickup; Gas water heater; Electric power (implied by electric oven and appliances)
- Home design: Two-story residential home; Built approximately 11-20 years ago; Storage includes attic and out building; Crawl space/slab foundation; Architectural roof
- Construction: Partial brick veneer and vinyl siding; Architectural shingle roof; Crawl space/slab foundation; Estimated age 11–20 years
- Exterior features: Patio; Thermal windows; Partial brick veneer and vinyl siding exterior; Corner lot with some trees; Approximately 1/2 acre or less; Lot dimensions approx. 19 x 42 x 91 x 32 x 121
Interior
- Kitchen: Cooktop (smooth); Electric oven; Dishwasher; Microwave; Refrigerator; Disposal
- Bedrooms: Primary bedroom with full bath, tub/shower, and walk-in closet; Primary bedroom approx. 14 x 12; Second bedroom approx. 14 x 11
- Flooring: Carpet; Vinyl
- Bathrooms: Two full bathrooms; One half bathroom
- Heating & cooling: Heat pump heating; Central forced cooling; Gas water heater
- Interior features: Attic stairs (disappearing); Cable available; 9+ foot ceilings; Ceiling fans; Smoke detector; Laminate countertops; One fireplace with gas logs
- Laundry & utility: Closet-style laundry
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath single-family listed at $200k.
Deal economics
- At list price, monthly cash flow is $-30 ($-365/yr) — negative.
- To cash-flow at today's rent, offer at most $195k (2.7% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $153k (23.2% below list).
- Recommended offer: $153k (23.2% below list) — sets the bar for 1% rule.
- Cap rate 6.1% vs local median 3.7% in Reidville — 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 80/100 on livability (#12 in SC, #1,810 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F.
- Spartanburg 05 (suburban): math 45% / reading 51% proficiency, ranked #13 of 80 in SC (top 16%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: River Ridge Elementary (math 53% / reading 48%, grade D+, #160 of 597 statewide, top 27%, 778 students, 64% FRL) — zoned schools average 64% FRL vs 39% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: Rents rising (+1.8%/yr); 355 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 3,129 units permitted in Spartanburg County in 2024 (40 in 5+ unit buildings).
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.
- Spartanburg County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 42 days — a 3% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts 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→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- It's been on market 42 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 0.77% ✗
- Cap rate
- 6.11%
- Cash-on-cash
- -0.65%
- DSCR
- 0.97
- GRM
- 10.9
CMA / ARV
- ARV (on-the-fly)
- $247,800
- Comps found
- 2
Show comp detail 2 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 395 Amelia Springs Ln | 0.44mi | 2/2.0 | 1,248 (+6%) | 14mo | $262,500 | $210 | 58 |
| 535 Highway 417 | 0.31mi | 1/1.0 (-1) | 1,061 (-10%) | 7mo | $133,000 | $125 | 54 |
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 · 1.75% rent growth · sell at horizon
- IRR
- -18.7%
- Equity multiple
- 0.35×
- Total profit
- $-36,298
- Equity at exit
- $29,806
- IRR
- -13.6%
- Equity multiple
- 0.25×
- Total profit
- $-41,983
- Equity at exit
- $17,284
Cash invested: $55,972 (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
ZIP-level market 29369
- Home prices YoY
- -27.4%
- Rents YoY
- 1.8%
- Active inventory
- 355
- Price-to-rent
- 10.9×
Monthly cashflow live
- Estimated rent
- $1,535 medium interval (Pro) →
- Mortgage (P&I)
- −$1,048
- Tax from tax record
- −$70 /mo · $844/yr
- Insurance
- −$83
- HOA
- −$41
- Vacancy / Maint / Mgmt
- −$322
- Net cashflow
- $-30
Break-even live
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
- $49,975
- Closing costs
- $5,997
- 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 1 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 215 Rexford Dr Moore, SC | 3.0 | 2.5 | 1300 | $1,395 | $1.07 | 20d | 1 | 0.11mi |
HOA detail
- Monthly dues
- $41 · $492/yr
Listing history 17 events
-
2026-06-18days on market $199,900 Active 42 DOM
-
2026-06-17days on market $199,900 Active 41 DOM
-
2026-06-16days on market $199,900 Active 40 DOM
-
2026-06-15price $199,900 Active 39 DOM
-
2026-06-15days on market $205,000 Active 39 DOM
-
2026-06-14days on market $205,000 Active 37 DOM
-
2026-06-13days on market $205,000 Active 36 DOM
-
2026-06-10days on market $205,000 Active 34 DOM
-
2026-06-09days on market $205,000 Active 33 DOM
-
2026-06-08days on market $205,000 Active 32 DOM
-
2026-06-07days on market $205,000 Active 31 DOM
-
2026-06-02days on market $205,000 Active 26 DOM
-
2026-06-01days on market $205,000 Active 25 DOM
-
2026-05-31days on market $205,000 Active 24 DOM
-
2026-05-30days on market $205,000 Active 23 DOM
-
2026-05-07$209,000 Active
Show marketing remark (842 chars)
Welcome Home! Step inside 299 Rexford Drive to discover beautiful new flooring upstairs and fresh paint — this home has been thoughtfully updated and is ready for its new owners! As you enter, you'll love the open-concept layout that instantly feels inviting. The main level features a bright living room with a cozy fireplace, a charming kitchen with plenty of cabinet space, and a convenient half bath for guests. Upstairs, you'll find two spacious bedrooms, each with its own private bathroom. The laundry area is also located upstairs — right where you need it most. As an end unit, this home offers extra privacy and natural light. The backyard features a lovely patio, perfect for relaxing evenings or weekend gatherings. All that’s missing is YOU! Schedule your showing today and make 299 Rexford Drive your new home.
-
2026-05-07$209,000 Active 842-char remark
Show marketing remark (842 chars)
Welcome Home! Step inside 299 Rexford Drive to discover beautiful new flooring upstairs and fresh paint — this home has been thoughtfully updated and is ready for its new owners! As you enter, you'll love the open-concept layout that instantly feels inviting. The main level features a bright living room with a cozy fireplace, a charming kitchen with plenty of cabinet space, and a convenient half bath for guests. Upstairs, you'll find two spacious bedrooms, each with its own private bathroom. The laundry area is also located upstairs — right where you need it most. As an end unit, this home offers extra privacy and natural light. The backyard features a lovely patio, perfect for relaxing evenings or weekend gatherings. All that’s missing is YOU! Schedule your showing today and make 299 Rexford Drive your new home.
ⓘ 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
- $844 · $70/mo
- Projected year-2 tax
- $1,139 · $95/mo
- Expected delta
- +$296/yr (+$25/mo · 35.0%)
ⓘ 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 4/10 Moderate
- Heat 6/10 Major 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
- Wind 2/10 Low 2% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
- $18,418
- − Mortgage interest
- −$11,198
- − Property taxes
- −$844
- − Insurance
- −$1,000
- − Repairs & maintenance
- −$1,473
- − Management
- −$1,473
- − HOA
- −$492
- − Depreciation
- −$5,815
- Taxable loss
- −$3,877
- Est. tax savings @ 24.0%
- +$931
- After-tax cash flow
- $566/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
- Spartanburg 05
- NCES district ID
- 4503600
- Math proficiency
- 45% ▼ -11.00%
- Reading proficiency
- 51% ▬ 0.00%
- Median HH income
- $52,127
- Composite
- 41.31/100
- National rank
- #3512
- State rank
- #13 of 80 in SC
Livability — Reidville
- Score
- 80/100
- State rank
- #12
- US rank
- #1810
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Spartanburg County · 258,607 people
- City population
- 129
- Metro
- Spartanburg, SC
- Population (ZIP)
- 16,503
- Household income
- $82,924
- Rent vs Own
- Severe rent burden
- 199.0
Population outlook (Spartanburg County) Hauer SSP2
- Today (2025)
- 325,495 people
- By 2030
- 338,800 · +4.1%
- By 2040
- 363,471 · +11.7%
- By 2050
- 384,156 · +18.0%
- By 2075
- 430,137 · +32.1%
- By 2100
- 442,733 · +36.0%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (65%)
- Race & ethnicity
- White 65% Black 20% Hispanic / Latino 11% Two or more races 9% Asian 2%
- Hispanic origin (detail)
- Mexican 4% Cuban 3%
- Common ancestry
- Italian 2% Lithuanian 2% Slovak 1%
- Foreign-born
- 8% · Canada, Jamaica, Dominican Republic
- Languages at home
- 87% English-only · Spanish 10% Other Indo-European 1% Russian/Polish/Slavic 1%
Political lean MEDSL · Spartanburg
- 2024 margin
- Solid R (+33.6) · D 32.6% · R 66.2% · Other 1.2%
- 2008→2024 swing
- -12.0pp toward R · 2008: -21.6pp · 2024: -33.6pp
- All cycles
- 2024: R+33.6 2020: R+27.3 2016: R+30.0 2012: R+23.1 2008: R+21.6
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -80.31%
- Current HPI
- 212.4242
- Rent YoY
- ▲ 1.75%
- Metro
- Spartanburg, SC
- State GDP YoY
- ▲ 4.51%
- F500 in state
- 2
Industry mix (Fortune 500 HQ in SC)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Packaging | 1 | $7B |
|
||
Price history
+0.0% since first listed2 events — show timeline
- 2026-05-07 Listed $209,000 SPMLS
- 2026-05-07 Listed $209,000 Greater Greenville MLS
Property tax history
+3.8%/yrLatest (2025): $844 · +1.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…