CashFlowRE
Sign in Sign up
308 Hague Dr
C Composite 57.85
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 +21.1/30.0
  • ARV discount +11.0/15.0
  • DSCR +6.7/10.0
  • 1% rule +5.5/10.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$198,000

308 Hague Dr · Reidville, SC 29334
3 bd · 2.5 ba · 1,524 sqft · Townhouse public records · 48 Days on market
Built 2016 Est $215k · 8% under $140/mo HOA · 7% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 308 Hague Drive in the desirable Fairmont Ridge community, offering low-maintenance living in a highly convenient and desirable location in Spartanburg. This 3-bedroom, 2.5-bath townhome features an open-concept main level that flows seamlessly from the living and dining areas into the kitchen, creating a bright, functional space that’s perfect for both everyday living and entertaining. Upstairs, the primary suite offers a private bath and walk-in closet, while two additional bedrooms provide flexibility for guests, family, or a home office. Step outside to a fully fenced backyard, a rare find in this community. Ideal for pets, privacy, or simply enjoying your own private outdoor space. The HOA handles exterior maintenance, making this an easy, lock-and-leave option for busy professionals, travelers, or anyone looking to simplify and enjoy the benefits of low maintenance ownership. 100% USDA FINANCING ELIGIBLE

Key facts

  • Quick access to i-85
  • $140 HOA
  • Garage

Tags

OPEN-CONCEPT MAIN LEVELFULLY FENCED BACKYARDPRIVATE OUTDOOR SPACEQUICK ACCESS TO I-85

Property features AI

Finance

  • HOA & community: Homeowners association present; HOA provides lawn maintenance

Exterior

  • Parking: Attached 1-car garage; Paved driveway
  • Utilities: Public water; Public sewer; Public garbage pickup; Electric power
  • Home design: Two-story residential property; Approximately 6–10 years old; Slab foundation
  • Construction: Vinyl siding exterior; Architectural roof
  • Exterior features: Patio; Some storm doors; Some storm windows; Fenced yard

Interior

  • Kitchen: Refrigerator included
  • Bedrooms: Primary bedroom with double sink and shower only (located on 2nd level); Primary bedroom approx. 19 x 14; Second bedroom approx. 9 x 16; Third bedroom approx. 9 x 12
  • Flooring: Carpet; Luxury vinyl tile/plank
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Electric heat; Central forced air cooling; Electric water heater
  • Interior features: Ceiling fans; Cathedral/vaulted ceiling; Smoke detector; Laminate countertops; No fireplace
  • Laundry & utility: Laundry on 2nd floor

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/2.5-bath townhouse listed at $198k.

Deal economics

  • At list price, monthly cash flow is $282 ($3k/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: $192k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% 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 (+1.5%/yr); 144 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 3,129 units permitted in Spartanburg County in 2024 (40 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($81k/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.
  • 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 48 days — a 3% lower offer ($192k) is reasonable based on typical stale-listing flexibility.
  • 11 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.
  • Current owner paid $168k; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $192,060 (3.0% below list)

Questions for the listing agent

  1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.05%
Cap rate
8.00%
Cash-on-cash
6.11%
DSCR
1.27
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$214,884
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
386 Hague Dr 0.10mi 3/2.5 1,596 (+5%) 2mo $220,000 $138 86
1329 Maplesmith Way 0.70mi 3/2.5 1,587 (+4%) 6mo $209,990 $132 55
1326 Maplesmith Way 0.67mi 3/2.5 1,587 (+4%) 8mo $239,000 $151 55
1330 Maplesmith Way 0.68mi 3/2.5 1,587 (+4%) 9mo $237,990 $150 54
1331 Maplesmith Way 0.70mi 3/2.5 1,587 (+4%) 8mo $223,000 $141 54
1333 Maplesmith Way 0.70mi 3/2.5 1,600 (+5%) 8mo $222,990 $139 52
1317 Maplesmith Way 0.69mi 3/2.5 1,600 (+5%) 9mo $222,490 $139 52
1327 Maplesmith Way 0.70mi 3/2.5 1,616 (+6%) 7mo $214,000 $132 51
1335 Maplesmith Way 0.71mi 3/2.5 1,616 (+6%) 7mo $214,990 $133 51
1328 Maplesmith Way 0.68mi 3/2.5 1,616 (+6%) 9mo $241,489 $149 51
1323 Maplesmith Way 0.69mi 3/2.5 1,616 (+6%) 8mo $234,000 $145 51
1007 Millison Pl 0.75mi 3/2.5 1,616 (+6%) 9mo $235,990 $146 48

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 · 1.52% rent growth · sell at horizon

5-year hold
IRR
-8.5%
Equity multiple
0.69×
Total profit
$-17,123
Equity at exit
$29,522
10-year hold
IRR
-1.1%
Equity multiple
0.93×
Total profit
$-3,791
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 29334

Home prices YoY
-21.7%
Rents YoY
1.5%
Active inventory
144
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$2,077 medium interval (Pro) →
Mortgage (P&I)
$1,038
Tax from tax record
$98 /mo · $1,171/yr
Insurance
$82
HOA
$140
Vacancy / Maint / Mgmt
$436
Net cashflow
$282

Break-even live

Break-even rent $1,720
Max offer price $198,000
Occupancy floor 81%

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
939 Squires Pt Duncan, SC 3.0 2.0 1900 $2,295 $1.21 13d 1 0.47mi
1010 Palisade Woods Dr Unit 1220-105 Duncan, SC 2.0 2.0 1139 $3,990 $3.50 21d 1 0.68mi
1069 Millison Pl Moore, SC 3.0 2.5 1650 $1,800 $1.09 21d 1 0.77mi
25 Apricot Ln Duncan, SC 3.0 2.5 1549 $1,750 $1.13 13d 1 1.07mi
32 Apricot Ln Duncan, SC 3.0 2.5 1498 $1,550 $1.03 21d 1 1.10mi

HOA detail

Monthly dues
$140 · $1,680/yr
Likely covers
exterior maint.

Listing history 43 events

  1. 2026-06-18
    days on market $198,000 Active 48 DOM
  2. 2026-06-17
    days on market $198,000 Active 47 DOM
  3. 2026-06-16
    days on market $198,000 Active 46 DOM
  4. 2026-06-15
    days on market $198,000 Active 45 DOM
  5. 2026-06-14
    days on market $198,000 Active 43 DOM
  6. 2026-06-13
    days on market $198,000 Active 42 DOM
  7. 2026-06-10
    days on market $198,000 Active 40 DOM
  8. 2026-06-09
    days on market $198,000 Active 39 DOM
  9. 2026-06-08
    days on market $198,000 Active 38 DOM
  10. 2026-06-07
    days on market $198,000 Active 37 DOM
  11. 2026-06-02
    days on market $198,000 Active 32 DOM
  12. 2026-06-01
    days on market $198,000 Active 31 DOM
  13. 2026-05-31
    days on market $198,000 Active 30 DOM
  14. 2026-05-30
    days on market $198,000 Active 29 DOM
  15. 2026-05-01
    listed $198,000 Active
    Show marketing remark (940 chars)

    Welcome to 308 Hague Drive in the desirable Fairmont Ridge community, offering low-maintenance living in a highly convenient and desirable location in Spartanburg. This 3-bedroom, 2.5-bath townhome features an open-concept main level that flows seamlessly from the living and dining areas into the kitchen, creating a bright, functional space that’s perfect for both everyday living and entertaining. Upstairs, the primary suite offers a private bath and walk-in closet, while two additional bedrooms provide flexibility for guests, family, or a home office. Step outside to a fully fenced backyard, a rare find in this community. Ideal for pets, privacy, or simply enjoying your own private outdoor space. The HOA handles exterior maintenance, making this an easy, lock-and-leave option for busy professionals, travelers, or anyone looking to simplify and enjoy the benefits of low maintenance ownership. 100% USDA FINANCING ELIGIBLE

  16. 2026-05-01
    listed $198,000 Active 940-char remark
    Show marketing remark (940 chars)

    Welcome to 308 Hague Drive in the desirable Fairmont Ridge community, offering low-maintenance living in a highly convenient and desirable location in Spartanburg. This 3-bedroom, 2.5-bath townhome features an open-concept main level that flows seamlessly from the living and dining areas into the kitchen, creating a bright, functional space that’s perfect for both everyday living and entertaining. Upstairs, the primary suite offers a private bath and walk-in closet, while two additional bedrooms provide flexibility for guests, family, or a home office. Step outside to a fully fenced backyard, a rare find in this community. Ideal for pets, privacy, or simply enjoying your own private outdoor space. The HOA handles exterior maintenance, making this an easy, lock-and-leave option for busy professionals, travelers, or anyone looking to simplify and enjoy the benefits of low maintenance ownership. 100% USDA FINANCING ELIGIBLE

  17. 2025-09-13
    historical
  18. 2025-09-04
    status Active
  19. 2025-09-04
    status Active
  20. 2025-09-03
    status Pending
  21. 2025-09-03
    historical Contingency Contract
  22. 2025-08-14
    price $220,000
  23. 2025-08-14
    price $220,000
  24. 2025-07-28
    price $225,000
  25. 2025-07-28
    price $225,000
  26. 2025-06-13
    listed $230,000 Active
  27. 2025-06-13
    listed $230,000 Active
  28. 2023-06-12
    historical
  29. 2023-05-04
    listed $230,000 Active
  30. 2020-03-26
    soldstatus $168,500
  31. 2020-03-17
    soldstatus $168,500 Sold CO-OP Member
  32. 2020-03-17
    soldstatus $168,500 Sold
  33. 2020-03-17
    soldstatus $168,500 Sold
  34. 2020-02-06
    status Pending
  35. 2020-02-06
    historical Contingent on Inspection
  36. 2020-02-06
    historical Contingency Contract
  37. 2020-01-17
    price $168,500
  38. 2020-01-17
    price $168,500
  39. 2020-01-17
    price $168,500
  40. 2019-12-23
    listed $169,900 Active
  41. 2019-12-23
    listed $169,900 Active
  42. 2019-12-23
    listed $169,900 Active
  43. 2015-10-29
    listed $154,900

ⓘ 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
$1,171 · $98/mo
Projected year-2 tax
$1,171 · $98/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 ≥105°F today · 18 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 · 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
$24,924
− Mortgage interest
−$11,091
− Property taxes
−$1,171
− Insurance
−$990
− Repairs & maintenance
−$1,994
− Management
−$1,994
− HOA
−$1,680
− Depreciation
−$5,760
Taxable income
$244
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$58
After-tax cash flow
$3,330/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)
18,575
Household income
$81,413
Rent vs Own
24.7% rent · 75.3% own
Severe rent burden
300.0

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
Majority White (64%)
Race & ethnicity
White 64% Black 22% Hispanic / Latino 9% Two or more races 7% Asian 2%
Hispanic origin (detail)
Mexican 6% Cuban 1%
Common ancestry
Lithuanian 2% Serbian 1% Italian 1%
Foreign-born
9% · Canada, Jamaica
Languages at home
90% English-only · Spanish 4% Other Indo-European 2% 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
▼ -63.74%
Current HPI
230.2483
Rent YoY
▲ 1.52%
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

+27.8% since first listed
29 events — show timeline
  • 2026-05-01 Listed $198,000 SPMLS
  • 2026-05-01 Listed $198,000 Greater Greenville MLS
  • 2025-09-13 Listing Removed Greater Greenville MLS
  • 2025-09-04 Relisted SPMLS
  • 2025-09-04 Relisted Greater Greenville MLS
  • 2025-09-03 Pending SPMLS
  • 2025-09-03 Contingent Greater Greenville MLS
  • 2025-08-14 Price Changed $220,000 Greater Greenville MLS
  • 2025-08-14 Price Changed $220,000 SPMLS
  • 2025-07-28 Price Changed $225,000 Greater Greenville MLS
  • 2025-07-28 Price Changed $225,000 SPMLS
  • 2025-06-13 Listed $230,000 SPMLS
  • 2025-06-13 Listed $230,000 Greater Greenville MLS
  • 2023-06-12 Listing Removed Greater Greenville MLS
  • 2023-05-04 Listed $230,000 Greater Greenville MLS
  • 2020-03-26 Sold (Public Records) $168,500 Public Records
  • 2020-03-17 Sold (MLS) $168,500 Greater Greenville MLS
  • 2020-03-17 Sold (MLS) $168,500 WUMLS
  • 2020-03-17 Sold (MLS) $168,500 SPMLS
  • 2020-02-06 Pending WUMLS
  • 2020-02-06 Contingent SPMLS
  • 2020-02-06 Contingent Greater Greenville MLS
  • 2020-01-17 Price Changed $168,500 SPMLS
  • 2020-01-17 Price Changed $168,500 Greater Greenville MLS
  • 2020-01-17 Price Changed $168,500 WUMLS
  • 2019-12-23 Listed $169,900 Greater Greenville MLS
  • 2019-12-23 Listed $169,900 WUMLS
  • 2019-12-23 Listed $169,900 SPMLS
  • 2015-10-29 Listed $154,900 SPMLS

Property tax history

+8.8%/yr

Latest (2025): $1,171 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…