CashFlowRE
Sign in Sign up
289 Fourth St
D- Composite 35.59
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).

  • Cash flow +11.8/30.0
  • 1% rule +4.2/10.0
  • Condition / age +4.0/5.0
  • DSCR +3.5/10.0
  • ARV discount +3.3/15.0
  • Livability +3.2/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$270,179

289 Fourth St · York, SC 29745
3 bd · 2.5 ba · 1,680 sqft · Townhouse · 24 Days on market
Built 2026 Good condition 435 sqft lot Est $247k · 9% over $172/mo HOA · 7% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This new two-story townhome has a smart layout that maximizes space and convenience. The first floor is occupied by the living area, which includes an open family room, modern kitchen and an intimate breakfast area. Upstairs are all three bedrooms, including the large owner's suite which comes equipped with a private bathroom and an oversized walk-in closet. A convenient two-car garage completes the home.

Key facts

  • Open floorplan
  • Swimming pool
  • Ceramic tile

Tags

OPEN FLOORPLANCHEF INSPIRED KITCHENSUBWAY TILE BACKSPLASHCERAMIC TILELUXURY VINYL PLANK FLOORINGSWIMMING POOL

Property features AI

Finance

  • Other: Zoning: R-5
  • HOA & community: Homeowners association (mandatory) — CAMS; HOA fee $172 monthly; Community features: outdoor pool, cabana, sidewalks; Association subject to required dues; Architectural review restriction

Exterior

  • Parking: Attached garage; Driveway; Two garage spaces; Main-level garage
  • Security: Carbon monoxide detector(s)
  • Utilities: County water; County sewer
  • Home design: Townhouse (residential); Two levels; Entry at level 1; Site-built construction; New construction (proposed completion April 2026)
  • Construction: Fiber cement exterior; Slab foundation; Built by Lennar (Calisto GE1 model)
  • Exterior features: Lawn maintenance provided; End unit

Interior

  • Kitchen: Gas range; Microwave; Dishwasher; Garbage disposal; Exhaust fan; Plumbed for ice maker; Kitchen island; Pantry
  • Bedrooms: Three bedrooms on the upper level
  • Flooring: Carpet; Vinyl
  • Bathrooms: Two full bathrooms; One half bathroom (main level)
  • Heating & cooling: Forced-air heating (natural gas); Zoned heating and cooling; Electric cooling
  • Interior features: Open floorplan; Kitchen island; Pantry; Split bedroom layout; Walk-in closets; Insulated doors
  • Laundry & utility: Laundry closet on upper level; Tankless water heater

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 $270k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-72 ($-863/yr) — negative.
  • To cash-flow at today's rent, offer at most $260k (3.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $249k (7.8% below list).
  • Recommended offer: $249k (7.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 4.6% 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 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 (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 55% at this address vs 36% district-wide (+20 pts) — the actual schools serving this property are materially stronger than the York 01 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 541 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,550 units permitted in York County in 2024 (350 in 5+ unit buildings).
  • This rent runs 38% 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 $8k 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 24 days — a 2% lower offer ($266k) 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.
Recommended offer $249,019 (7.8% 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. 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 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?
  5. 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?
  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
0.92%
Cap rate
5.97%
Cash-on-cash
-1.14%
DSCR
0.95
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$246,960
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
612 Sparano Loop 0.19mi 3/2.5 1,680 (0%) 1mo $236,599 $141 91
620 Sparano Loop 0.19mi 3/2.5 1,680 (0%) 1mo $224,999 $134 90
624 Sparano Loop 0.18mi 3/2.5 1,691 (+1%) 1mo $267,429 $158 90
643 Sparano Loop 0.17mi 3/2.5 1,661 (-1%) 1mo $235,000 $141 89
647 Sparano Loop 0.17mi 3/2.5 1,657 (-1%) 1mo $237,649 $143 89
625 Sparano Loop 0.19mi 3/2.5 1,661 (-1%) 1mo $245,000 $148 89
621 Sparano Loop 0.19mi 3/2.5 1,657 (-1%) 1mo $225,849 $136 88
613 Sparano Loop 0.20mi 3/2.5 1,657 (-1%) 1mo $225,849 $136 88
609 Sparano Loop 0.25mi 3/2.5 1,661 (-1%) 1mo $256,000 $154 85
639 Sparano Loop 0.27mi 3/2.5 1,657 (-1%) 1mo $243,132 $147 85
2024 Crooked Oak Ln 0.74mi 3/2.5 1,680 (0%) 5mo $250,000 $149 61
2018 Crooked Oak Ln 0.73mi 3/2.5 1,677 (-0%) 10mo $247,000 $147 57

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
-18.1%
Equity multiple
0.36×
Total profit
$-48,216
Equity at exit
$40,285
10-year hold
IRR
-10.2%
Equity multiple
0.37×
Total profit
$-47,299
Equity at exit
$23,360

Cash invested: $75,650 (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 29745

Home prices YoY
-30.3%
Active inventory
541
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$2,490 medium interval (Pro) →
Mortgage (P&I)
$1,417
Tax est. 1.5%
$338 /mo · $4,053/yr
Insurance
$113
HOA
$172
Vacancy / Maint / Mgmt
$523
Net cashflow
$-72

Break-even live

Break-even rent $2,581
Max offer price $259,777
Occupancy floor 98%

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
$67,545
Closing costs
$8,105
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
495 Switch St York, SC 3.0 2.5 1928 $2,500 $1.30 3d 1 0.85mi
515 Trading Post Ln York, SC 3.0 2.5 1429 $2,300 $1.61 23d 1 0.90mi
53 Travora Cir York, SC 3.0 2.0 1156 $1,995 $1.73 17d 1 1.30mi

HOA detail

Monthly dues
$172 · $2,064/yr

Listing history 5 events

  1. 2026-06-02
    statusdays on market $270,179 Pending 24 DOM
  2. 2026-06-01
    days on market $270,179 Active 23 DOM
  3. 2026-05-31
    days on market $270,179 Active 22 DOM
  4. 2026-05-09
    listed $270,179 Active
  5. 2026-05-08
    listed $270,179 Active 408-char remark
    Show marketing remark (408 chars)

    This new two-story townhome has a smart layout that maximizes space and convenience. The first floor is occupied by the living area, which includes an open family room, modern kitchen and an intimate breakfast area. Upstairs are all three bedrooms, including the large owner's suite which comes equipped with a private bathroom and an oversized walk-in closet. A convenient two-car garage completes the home.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$29,882
− Mortgage interest
−$15,134
− Property taxes
−$4,053
− Insurance
−$1,351
− Repairs & maintenance
−$2,391
− Management
−$2,391
− HOA
−$2,064
− Depreciation
−$7,860
Taxable loss
−$5,360
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,286
After-tax cash flow
$424/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 · 8 photos

Good 80/100 Cosmetic rehab

This townhouse is in excellent condition with modern finishes and a spacious floorplan. It is move-in ready and would benefit from a fresh coat of paint on the exterior to enhance curb appeal.

Value-add opportunities

  • Resale Paint exterior siding — Enhances curb appeal and value
  • Both Replace sliding glass doors — Improves natural light and ventilation
  • Both Install smart home devices — Enhances convenience and energy efficiency

Renovation cost estimate screening

Value-add ROI direction

  • Resale Paint exterior siding — Enhances curb appeal and value
  • Both Replace sliding glass doors — Improves natural light and ventilation
  • Both Install smart home devices — Enhances convenience and energy efficiency

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

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 · 281,758 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
321.0

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

Market trends

HPI YoY
▼ -109.42%
Current HPI
251.6848
Rent YoY
Metro
Charlotte-Concord-Gastonia, NC-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
  • 2026-05-09 Listed $270,179 CANOPYMLS as Distributed by MLS Grid
  • 2026-05-08 Listed $270,179 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…