CashFlowRE
Sign in Sign up
108 Creek Side Ct
C Composite 57.4
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 +18.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.8/10.0
  • Schools +4.2/10.0
  • Livability +4.0/5.0
  • 1% rule +3.9/10.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$198,000

108 Creek Side Ct · Lexington, SC 29072
3 bd · 2.0 ba · 1,569 sqft · SingleFamily public records · 17 Days on market
Built 2001 0.26 ac lot Est $339k · 42% under $38/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Opportunity awaits at 108 Creekside Farms Court in Lexington! This 3-bedroom, 2-bath ranch offers approximately 1,569 square feet on a spacious 0.26-acre lot in the established Creekside Farms community. Featuring a functional floor plan, attached 2-car garage, and great curb appeal, this home is ready for updates and improvements to bring out its full potential. Whether you're looking for a primary residence to personalize or a property with value-add potential, this home provides a solid foundation in a desirable Lexington location. Conveniently located near shopping, dining, schools, and major commuter routes. Property is being sold as-is and will require repairs and updating. Don't miss the chance to build equity and make this home your own. Disclaimer: CMLS has not reviewed and, therefore, does not endorse vendors who may appear in listings.

Key facts

  • 0.26 acre lot
  • 2 garage spots
  • Community pool

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/2.0-bath single-family listed at $198k.

Deal economics

  • At list price, monthly cash flow is $192 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $177k (10.7% below list).
  • Recommended offer: $177k (10.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 81/100 on livability (#8 in SC, #1,502 nationally) — a professional / high-income tenant draw. Strengths: housing A+, health & safety A+, employment A; Watch: commute F.
  • Lexington 01 (suburban): math 42% / reading 53% proficiency, ranked #11 of 80 in SC (top 14%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.2%/yr); 694 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,712 units permitted in Lexington County in 2024 (0 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.
  • Lexington County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($195k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $143k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 66% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $176,904 (10.7% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.89%
Cap rate
7.45%
Cash-on-cash
4.15%
DSCR
1.18
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$338,904
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
509 Mallard Lakes Dr 0.66mi 3/2.5 1,391 (-11%) 13mo $299,900 $216 37

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 · 3.23% rent growth · sell at horizon

5-year hold
IRR
-9.6%
Equity multiple
0.65×
Total profit
$-19,544
Equity at exit
$29,522
10-year hold
IRR
0.0%
Equity multiple
1.00×
Total profit
$89
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 29072

Rents YoY
3.2%
Active inventory
694
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,769 high interval (Pro) →
Mortgage (P&I)
$1,038
Tax from tax record
$47 /mo · $565/yr
Insurance
$82
HOA
$38
Vacancy / Maint / Mgmt
$371
Net cashflow
$192

Break-even live

Break-even rent $1,527
Max offer price $198,000
Occupancy floor 84%

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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
101 Cherry Hall Dr Lexington, SC 2.0 1.5 1100 $1,250 $1.14 3d 1 0.48mi
114 Tybo Dr Lexington, SC 3.0 3.5 1901 $1,899 $1.00 3d 1 0.55mi
812 E Main St Lexington, SC 4.0 1.0 1260 $1,900 $1.51 23d 1 0.61mi
809 E Main St Lexington, SC 1.0–3.0 1.0–2.0 1026 $1,759 $1.71 3d 23 0.64mi
121 Northpoint Dr Lexington, SC 1.0–2.0 1.0–2.0 973 $1,560 $1.60 2d 13 0.99mi
456 S Church St Lexington, SC 2.0 2.5 1300 $1,625 $1.25 3d 2 1.14mi
313 W Main St Unit F Lexington, SC 2.0 1.5 1150 $1,295 $1.13 23d 1 1.19mi
500 Carlen Ave Lexington, SC 1.0–3.0 1.0–2.0 1098 $1,920 $1.75 3d 14 1.20mi
300 Palmetto Park Blvd Lexington, SC 1.0–3.0 1.0–2.0 930 $1,954 $2.10 3d 14 1.26mi
2000 Water Oak Dr Unit 4B 1 Lexington, SC 2.0 2.0 1100 $1,599 $1.45 14d 1 1.29mi
106 Rogers Ct Unit D Lexington, SC 2.0 1.5 1100 $1,295 $1.18 14d 1 1.34mi
126 S Village Rd Lexington, SC 3.0 2.0 1520 $1,795 $1.18 14d 1 1.49mi
248 Cherokee Pond Ct Lexington, SC 3.0 2.5 1787 $2,400 $1.34 23d 1 1.49mi

HOA detail

Monthly dues
$38 · $456/yr

Listing history 12 events

  1. 2026-06-18
    days on market $198,000 Active 17 DOM
  2. 2026-06-17
    days on market $198,000 Active 16 DOM
  3. 2026-06-16
    days on market $198,000 Active 15 DOM
  4. 2026-06-15
    days on market $198,000 Active 14 DOM
  5. 2026-06-14
    days on market $198,000 Active 12 DOM
  6. 2026-06-10
    days on market $198,000 Active 9 DOM
  7. 2026-06-09
    days on market $198,000 Active 8 DOM
  8. 2026-06-08
    days on market $198,000 Active 7 DOM
  9. 2026-06-07
    days on market $198,000 Active 6 DOM
  10. 2026-06-03
    days on market $198,000 Active 2 DOM
  11. 2026-06-02
    remarks 699-char remark
  12. 2026-06-02
    listed $198,000 Active 1 DOM

ⓘ 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
$565 · $47/mo
Projected year-2 tax
$1,129 · $94/mo
Expected delta
+$563/yr (+$47/mo · 99.6%)

ⓘ 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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥107°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 66% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 2 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
$21,228
− Mortgage interest
−$11,091
− Property taxes
−$565
− Insurance
−$990
− Repairs & maintenance
−$1,698
− Management
−$1,698
− HOA
−$456
− Depreciation
−$5,760
Taxable loss
−$1,030
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$247
After-tax cash flow
$2,546/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
Lexington 01
NCES district ID
4502700
Math proficiency
42% ▼ -12.00%
Reading proficiency
53% ▼ -2.00%
Median HH income
$61,298
Composite
41.75/100
National rank
#3399
State rank
#11 of 80 in SC

Livability — Lexington

Score
81/100
State rank
#8
US rank
#1502

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lexington, SC
County
Lexington County · 232,571 people
City population
122,563
Metro
Columbia, SC
Population (ZIP)
69,407
Household income
$106,382
Rent vs Own
16.7% rent · 83.3% own
Severe rent burden
858.0

Population outlook (Lexington County) Hauer SSP2

Today (2025)
322,999 people
By 2030
342,356 · +6.0%
By 2040
377,715 · +16.9%
By 2050
406,984 · +26.0%
By 2075
465,447 · +44.1%
By 2100
485,674 · +50.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Black 7% Hispanic / Latino 5% Two or more races 5% Asian 4%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Italian 4% Serbian 3% Romanian 3%
Foreign-born
7% · Canada, Jamaica, China
Languages at home
91% English-only · Spanish 4% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Lexington

2024 margin
Solid R (+33.5) · D 32.5% · R 66.0% · Other 1.4%
2008→2024 swing
+4.6pp toward D · 2008: -38.0pp · 2024: -33.5pp
All cycles
2024: R+33.5 2020: R+30.1 2016: R+36.7 2012: R+37.8 2008: R+38.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -197.53%
Current HPI
212.3235
Rent YoY
▲ 3.23%
Metro
Columbia, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+825.2% since first listed
4 events — show timeline
  • 2026-06-01 Listed $198,000 Consolidated MLS
  • 2017-04-14 Sold (Public Records) $143,000 Public Records
  • 2017-02-08 Price Changed $144,000 Consolidated MLS
  • 2001-07-23 Sold (Public Records) $21,400 Public Records

Property tax history

-15.1%/yr

Latest (2024): $565 · +7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…