CashFlowRE
Sign in Sign up
661 Sparano Loop
C- Composite 54.94
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 +19.9/30.0
  • ARV discount +9.1/15.0
  • DSCR +6.3/10.0
  • 1% rule +5.3/10.0
  • Schools +4.6/10.0
  • Condition / age +4.0/5.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$229,699

661 Sparano Loop · York, SC 29745
3 bd · 2.5 ba · 1,661 sqft · Townhouse · 90 Days on market
Built 2026 Good condition Garage $138/sqft · at area comps Est $238k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

This new two-story home is host to an inviting open concept layout on the first floor that blends the kitchen, living and dining areas for seamless entertaining and multitasking. A nearby patio offers simple indoor-outdoor living. All three bedrooms are located on the second floor, including the luxurious owner's suite with a spa-inspired bathroom and walk-in closet.

Key facts

  • Walk in closet
  • Open concept layout
  • Garage

Tags

OPEN CONCEPT LAYOUTINDOOR OUTDOOR LIVINGSPA INSPIRED BATHROOMWALK IN CLOSET

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.5-bath townhouse listed at $230k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $211 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $230k).
  • Recommended offer: $216k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 4.0% in York — 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 65/100 on livability (#139 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • York 01 (rural): math 31% / reading 40% proficiency, ranked #41 of 80 in SC (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hunter Street Elementary (math 52% / reading 47%, grade D, #168 of 597 statewide, top 31%, 405 students, 74% FRL); York Middle (math 21% / reading 33%, grade F, #153 of 229 statewide, top 68%, 814 students, 72% FRL); York Comprehensive High (math 39% / reading 82%, grade C+, #108 of 196 statewide, top 55%, 1,493 students, 68% FRL) — zoned schools average 71% FRL vs 54% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 837 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 43d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 2,550 units permitted in York County in 2024 (350 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($79k/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 $7k of value loss. Plan a longer hold.
  • York County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 90 days — a 6% lower offer ($216k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; moderate wind risk, 24% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $215,917 (6.0% below list)

Questions for the listing agent

  1. It's been on market 90 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.03%
Cap rate
7.74%
Cash-on-cash
5.18%
DSCR
1.23
GRM
8.1

CMA / ARV

ARV (median comp)
$238,424
List price
$229,699
Delta
-3.66%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
669 Sparano Loop 0.00mi 3/2.5 1,661 (0%) 0mo $229,699 $138 100
684 Sparano Loop #169 0.00mi 3/2.5 1,661 (0%) 1mo $259,999 $157 99
696 Sparano Loop 0.00mi 3/2.5 1,657 (-0%) 1mo $249,999 $151 99
673 Sparano Loop 0.00mi 3/2.5 1,657 (-0%) 1mo $245,000 $148 99
635 Sparano Loop 0.00mi 3/2.5 1,661 (0%) 2mo $230,000 $138 99
665 Sparano Loop 0.00mi 3/2.5 1,657 (-0%) 2mo $253,020 $153 98
651 Sparano Loop 0.16mi 3/2.5 1,661 (0%) 1mo $231,549 $139 92
631 Sparano Loop 0.16mi 3/2.5 1,657 (-0%) 1mo $239,199 $144 91
249 Fourth St 0.27mi 3/2.5 1,680 (+1%) 1mo $243,699 $145 84
241 Fourth St 0.27mi 3/2.5 1,680 (+1%) 2mo $264,000 $157 84
253 Fourth St 0.27mi 3/2.5 1,680 (+1%) 2mo $249,999 $149 84
289 Fourth St 0.27mi 3/2.5 1,680 (+1%) 2mo $270,179 $161 84

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-10.1%
Equity multiple
0.63×
Total profit
$-23,711
Equity at exit
$34,249
10-year hold
IRR
-0.7%
Equity multiple
0.95×
Total profit
$-3,039
Equity at exit
$19,860

Cash invested: $64,316 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
43 active · 22 under contract
Months of supply
10.8 mo (9%/mo absorbed)
Median asking
$248,649 ($150/sqft)
Median days on market
41 d
This list price
lowest-priced of the active set
ARV vs active asking
-4.2% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 29745

Home prices YoY
-30.3%
Active inventory
837
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$2,360 high interval (Pro) →
Mortgage (P&I)
$1,205
Tax est. 1.5%
$287 /mo · $3,445/yr
Insurance
$96
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$496
Net cashflow
$211

Break-even live

Break-even rent $2,093
Max offer price $229,699
Occupancy floor 86%

Sensitivity live

Price -10% $370 -5% $290 +0% $211 +5% $132 +10% $52
Rent -10% $24 -5% $118 +0% $211 +5% $304 +10% $397
Rate -1.0pp $327 -0.5pp $269 base $211 +0.5pp $151 +1.0pp $91

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
$57,425
Closing costs
$6,891
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6 Wray St York, SC 3.0 2.0 1250 $2,000 $1.60 6d 1 0.87mi
515 Trading Post Ln York, SC 3.0 2.5 1429 $2,300 $1.61 119d 1 0.89mi
985 Anchor Way York, SC 2.0 2.5 1261 $1,695 $1.34 3d 1 0.89mi
515 Trading Post Ln York, SC 3.0 2.5 1429 $2,470 $1.73 76d 1 0.90mi
969 Anchor Way York, SC 2.0 2.5 1264 $1,695 $1.34 27d 1 0.90mi
233 Lincoln Rd York, SC 3.0 2.0 1359 $2,100 $1.55 10d 1 0.92mi
495 Switch St York, SC 3.0 2.5 1928 $2,395 $1.24 88d 1 0.94mi
1010 Two Brothers Ln York, SC 4.0 2.5 2174 $2,400 $1.10 43d 1 1.33mi

Property features AI

Finance

Financial info
List price $260,149

Exterior

Parking
1 garage space (1 total parking space)
Home design
Single-family property, Bristol VE planCurrently active listing
Exterior features
Located at 661 Sparano Loop, York, SC 29745

Interior

Bedrooms
3 bedrooms
Bathrooms
2 full bathrooms and 1 half bathroom (2.5 total)
Interior features
Spec-built home (Bristol VE plan)Living area approximately 1,661

Listing history 50 events

  1. 2026-07-31
    days on market $229,699 Active 90 DOM
  2. 2026-07-30
    days on market $229,699 Active 89 DOM
  3. 2026-07-30
    days on market $229,699 Active 88 DOM
  4. 2026-07-28
    pricedays on market $229,699 Active 87 DOM
  5. 2026-07-26
    days on market $234,699 Active 85 DOM
  6. 2026-07-24
    days on market $234,699 Active 83 DOM
  7. 2026-07-23
    price $234,699 Active 82 DOM
  8. 2026-07-23
    days on market $241,699 Active 82 DOM
  9. 2026-07-22
    days on market $241,699 Active 81 DOM
  10. 2026-07-21
    days on market $241,699 Active 80 DOM
  11. 2026-07-20
    days on market $241,699 Active 79 DOM
  12. 2026-07-18
    days on market $241,699 Active 77 DOM
  13. 2026-07-18
    days on market $241,699 Active 76 DOM
  14. 2026-07-16
    days on market $241,699 Active 75 DOM
  15. 2026-07-15
    pricedays on market $241,699 Active 74 DOM
  16. 2026-07-14
    days on market $245,000 Active 73 DOM
  17. 2026-07-13
    days on market $245,000 Active 72 DOM
  18. 2026-07-13
    days on market $245,000 Active 71 DOM
  19. 2026-07-11
    days on market $245,000 Active 70 DOM
  20. 2026-07-10
    days on market $245,000 Active 69 DOM
  21. 2026-07-09
    days on market $245,000 Active 68 DOM
  22. 2026-07-07
    days on market $245,000 Active 66 DOM
  23. 2026-07-06
    days on market $245,000 Active 65 DOM
  24. 2026-07-05
    days on market $245,000 Active 64 DOM
  25. 2026-07-03
    days on market $245,000 Active 62 DOM
  26. 2026-07-02
    days on market $245,000 Active 61 DOM
  27. 2026-07-01
    days on market $245,000 Active 60 DOM
  28. 2026-06-30
    price $245,000 Active 59 DOM
  29. 2026-06-30
    days on market $252,999 Active 59 DOM
  30. 2026-06-29
    days on market $252,999 Active 58 DOM
  31. 2026-06-28
    days on market $252,999 Active 57 DOM
  32. 2026-06-27
    days on market $252,999 Active 56 DOM
  33. 2026-06-26
    days on market $252,999 Active 55 DOM
  34. 2026-06-24
    days on market $252,999 Active 53 DOM
  35. 2026-06-22
    days on market $252,999 Active 51 DOM
  36. 2026-06-21
    days on market $252,999 Active 50 DOM
  37. 2026-06-18
    days on market $252,999 Active 47 DOM
  38. 2026-06-17
    days on market $252,999 Active 46 DOM
  39. 2026-06-16
    days on market $252,999 Active 45 DOM
  40. 2026-06-15
    days on market $252,999 Active 44 DOM
  41. 2026-06-13
    days on market $252,999 Active 42 DOM
  42. 2026-06-10
    price $252,999 Active 38 DOM
  43. 2026-06-09
    days on market $257,899 Active 38 DOM
  44. 2026-06-08
    days on market $257,899 Active 37 DOM
  45. 2026-06-07
    pricedays on market $257,899 Active 36 DOM
  46. 2026-06-04
    days on market $262,149 Active 33 DOM
  47. 2026-06-03
    days on market $262,149 Active 32 DOM
  48. 2026-06-02
    pricedays on market $262,149 Active 31 DOM
  49. 2026-06-01
    days on market $260,149 Active 30 DOM
  50. 2026-05-31
    days on market $260,149 Active 29 DOM

ⓘ 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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 24% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$28,326
− Mortgage interest
−$12,867
− Property taxes
−$3,445
− Insurance
−$1,946
− Repairs & maintenance
−$2,266
− Management
−$2,266
− Depreciation
−$6,682
Taxable loss
−$1,147
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$275
After-tax cash flow
$2,806/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.

Condition & rehab AI · 12 photos

Good 80/100 None rehab

This well-maintained two-story townhouse is move-in ready with a good condition score and a good rehab level. It offers a modern open-concept layout and a luxurious owner's suite. The home has a good curb appeal and can be further enhanced with minor updates to the exterior and interior.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping improvements — A well-maintained yard can increase both resale and rental value.
  • Resale Upgrading the kitchen appliances — Modern appliances can attract more buyers.
  • Both Adding smart home features — Smart home features can increase both resale and rental value by making the home more convenient and energy-efficient.
F Composite school gradezoned avg 46/100

Zoned Schools

Elementary Hunter Street Elementary D SC #168/597 Nat'l #12,785/41,679 Middle York Middle F SC #153/229 Nat'l #9,793/14,009 High York Comprehensive High C+ SC #108/196 Nat'l #3,510/17,239

Schools (NCES district)

District
York 01
NCES district ID
4503810
Math proficiency
31% ▼ -16.00%
Reading proficiency
40% ▬ 0.00%
Median HH income
$44,491
Composite
30.21/100
National rank
#6305
State rank
#41 of 80 in SC
C Composite livability gradescore 65/100

Livability — York

Score
65/100
State rank
#139
US rank
#13425

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
York, SC
County
York County · 307,757 people
City population
34,909
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
34,909
Household income
$79,117
Rent vs Own
16.1% rent · 83.9% own
Severe rent burden
11% of renters

Population outlook (York County) Hauer SSP2

Today (2025)
307,757 people
By 2030
335,979 · +9.2%
By 2040
391,378 · +27.2%
By 2050
443,234 · +44.0%
By 2075
557,102 · +81.0%
By 2100
625,837 · +103.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Black 12% Two or more races 6% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 3% Serbian 3% Italian 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 4%

Political lean MEDSL · York

2024 margin
R (+19.1) · D 39.7% · R 58.8% · Other 1.5%
2008→2024 swing
-1.4pp toward R · 2008: -17.7pp · 2024: -19.1pp
All cycles
2024: R+19.1 2020: R+16.5 2016: R+22.1 2012: R+20.5 2008: R+17.7

Not yet ingested

Civics

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…