CashFlowRE
Sign in Sign up
299 Rexford Dr
D+ Composite 47.42
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

299 Rexford Dr · Reidville, SC 29369
2 bd · 2.0 ba · 1,180 sqft · SingleFamily public records · 42 Days on market
Built 2009 3,484 sqft lot Est $248k · 19% under $41/mo HOA · 3% of rent

🖨 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

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 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.
Recommended offer $153,481 (23.2% 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 42 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
0.77%
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

5-year hold
IRR
-18.7%
Equity multiple
0.35×
Total profit
$-36,298
Equity at exit
$29,806
10-year hold
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
5-day notice; preempted; landlord-favorable.

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

Break-even rent $1,573
Max offer price $194,528
Occupancy floor 97%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-18
    days on market $199,900 Active 42 DOM
  2. 2026-06-17
    days on market $199,900 Active 41 DOM
  3. 2026-06-16
    days on market $199,900 Active 40 DOM
  4. 2026-06-15
    price $199,900 Active 39 DOM
  5. 2026-06-15
    days on market $205,000 Active 39 DOM
  6. 2026-06-14
    days on market $205,000 Active 37 DOM
  7. 2026-06-13
    days on market $205,000 Active 36 DOM
  8. 2026-06-10
    days on market $205,000 Active 34 DOM
  9. 2026-06-09
    days on market $205,000 Active 33 DOM
  10. 2026-06-08
    days on market $205,000 Active 32 DOM
  11. 2026-06-07
    days on market $205,000 Active 31 DOM
  12. 2026-06-02
    days on market $205,000 Active 26 DOM
  13. 2026-06-01
    days on market $205,000 Active 25 DOM
  14. 2026-05-31
    days on market $205,000 Active 24 DOM
  15. 2026-05-30
    days on market $205,000 Active 23 DOM
  16. 2026-05-07
    listed $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.

  17. 2026-05-07
    listed $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
combined federal + state — saved on this device
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

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

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
13.3% rent · 86.7% 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

Price history

+0.0% since first listed
2 events — show timeline
  • 2026-05-07 Listed $209,000 SPMLS
  • 2026-05-07 Listed $209,000 Greater Greenville MLS

Property tax history

+3.8%/yr

Latest (2025): $844 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…