CashFlowRE
Sign in Sign up
262 Holiday St
D- Composite 37.18
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).

  • Appreciation +10.0/10.0
  • Cash flow +9.2/30.0
  • ARV discount +3.7/15.0
  • Livability +3.2/5.0
  • DSCR +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.0/10.0
  • Schools +1.4/10.0

$382,500

262 Holiday St · Hardeeville, SC 29936
4 bd · 2.0 ba · 1,482 sqft · SingleFamily · 55 Days on market
Built 2024 5,227 sqft lot Est $353k · 8% over

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

Listing remarks MLS

Lagoon view! Quick move in! Enjoy Resort Style Living at The Retreat at East Argent! Popular 4 Bedroom ranch style home. Large Kitchen w/ Gray Cabinets and Granite Countertops, Stainless-Steel Appliances & Pantry is OPEN to Dining Area & Living Room! Perfect for Entertaining! Privately Located Primary Suite enjoys LARGE Walk-In Closet & Bath! Walk-In Shower! 3 Guest Bedrooms! Enjoy the benefits of a natural gas community! Smart Home Technology & 2'' Faux Wood Blinds Included! The photos are NOT of subject property. * * Ask how to receive up to $8,500 towards closing cost & below market interest rate w/ use of preferred lender and attorney! * * *

Key facts

  • Fenced in backyard
  • Solar panels
  • 5,227 sq ft lot

Tags

SOLAR PANELSFENCED IN BACKYARDSUNSET VIEW OVER LAGOON

Property features AI

Finance

  • Other: Pets allowed
  • HOA & community: Community amenities include fitness center, fire pit, picnic area, playground, pool, and trails

Exterior

  • Parking: Driveway; Detached 1-car garage
  • Security: Security system; Smoke detector(s)
  • Utilities: Public water
  • Home design: Single-story; Vinyl siding; Fiberglass roof
  • Construction: Vinyl siding construction; Fiberglass roof
  • Exterior features: Paved driveway; Patio; Community pool; Has a view

Interior

  • Kitchen: Dishwasher; Disposal; Gas range; Microwave; Refrigerator; Self-cleaning oven; Pantry
  • Bedrooms: Primary bedroom on the main level
  • Flooring: Carpet; Luxury vinyl; Luxury vinyl plank
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Gas heating; Central air conditioning
  • Interior features: Insulated windows; Carbon monoxide detector; Smoke detector(s); Main level primary bedroom; Multiple closets; New paint; Smooth ceilings; Smart thermostat; Wired for data; Pantry
  • Laundry & utility: Laundry room; Tankless water heater; Utility room

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 4-bed/2.0-bath single-family listed at $382k.

Deal economics

  • At list price, monthly cash flow is $-284 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $332k (13.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $267k (30.2% below list).
  • Recommended offer: $267k (30.2% below list) — sets the bar for 1% rule.
  • Cap rate 5.4% vs local median 3.6% in Hardeeville — 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 (#136 in SC) — a middle-class / working-renter tenant base. Strengths: health & safety A+, crime B+, housing B+; Watch: amenities F, commute F, cost of living F.
  • Jasper 01 (rural): math 12% / reading 22% proficiency, ranked #77 of 80 in SC (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Hardeeville Elementary (math 9% / reading 13%, grade F, #581 of 597 statewide, top 97%, 610 students, 100% FRL); Hardeeville-Ridgeland Middle (math 8% / reading 17%); Ridgeland Secondary Academy of Excellence (math 17% / reading 57%, grade F, #183 of 196 statewide, top 94%, 639 students, 100% FRL) — zoned schools average 100% FRL vs 78% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 359 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,385 units permitted in Jasper County in 2024 (0 in 5+ unit buildings).
  • At $2,671/mo this rent would consume 65% of the median local household income ($49k/yr) (locally 395% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $41k of equity ($3k loan paydown + $38k appreciation (10.0% local appreciation)).
  • Jasper County population projected at +46% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$66k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($371k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y 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.
Recommended offer $267,118 (30.2% 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 55 days. Have you received any prior offers? Is the seller open to a 30% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-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. 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?
  6. 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.
  7. 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.
  8. 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
0.70%
Cap rate
5.40%
Cash-on-cash
-3.19%
DSCR
0.86
GRM
11.9

CMA / ARV

ARV (on-the-fly)
$352,716
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1006 Sanctum St 0.32mi 4/2.0 1,482 (0%) 1mo $352,490 $238 84
889 Sanctum St 0.32mi 4/2.0 1,482 (0%) 1mo $345,490 $233 84
1053 Sanctum St 0.35mi 4/2.0 1,482 (0%) 2mo $350,490 $236 82
1161 Sanctum St 0.37mi 4/2.0 1,482 (0%) 3mo $353,490 $239 80
1521 Sanctum St 0.38mi 4/2.0 1,482 (0%) 3mo $350,490 $236 80
1305 Sanctum St 0.37mi 3/2.5 (-1) 1,518 (+2%) 3mo $358,490 $236 70
271 Hiatus Ct 0.20mi 3/2.0 (-1) 1,618 (+9%) 4mo $400,000 $247 68
956 Sanctuary Dr 0.29mi 3/2.0 (-1) 1,618 (+9%) 1mo $381,490 $236 65
269 Rifle Rd 0.43mi 3/2.0 (-1) 1,347 (-9%) 3mo $399,990 $297 58
269 Rifle Rd 0.43mi 3/2.0 (-1) 1,347 (-9%) 3mo $339,990 $252 57
113 Gun Powder Ct 0.49mi 3/2.0 (-1) 1,347 (-9%) 3mo $349,990 $260 54
192 Regiment St 0.74mi 3/2.0 (-1) 1,679 (+13%) 2mo $375,000 $223 37

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
22.0%
Equity multiple
2.77×
Total profit
$190,102
Equity at exit
$344,586
10-year hold
IRR
19.8%
Equity multiple
6.36×
Total profit
$573,832
Equity at exit
$743,113

Cash invested: $107,100 (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 29936

Home prices YoY
33.1%
Active inventory
359
Price-to-rent
11.9×

Monthly cashflow live

Estimated rent
$2,671 medium interval (Pro) →
Mortgage (P&I)
$2,006
Tax from tax record
$229 /mo · $2,751/yr
Insurance
$159
HOA
$0
Vacancy / Maint / Mgmt
$561
Net cashflow
$-284

Break-even live

Break-even rent $3,031
Max offer price $332,282
Occupancy floor

Sensitivity live

Price -10% $-68 -5% $-176 +0% $-284 +5% $-393 +10% $-501
Rent -10% $-495 -5% $-390 +0% $-284 +5% $-179 +10% $-73
Rate -1.0pp $-92 -0.5pp $-187 base $-284 +0.5pp $-383 +1.0pp $-484

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
$95,625
Closing costs
$11,475
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
548 Hideaway St Ridgeland, SC 4.0 2.0 1478 $2,450 $1.66 23d 1 0.14mi
2222 Sanctum St Ridgeland, SC 3.0 2.0 1183 $2,300 $1.94 23d 1 0.30mi

Listing history 35 events

  1. 2026-06-21
    days on market $382,500 Active 55 DOM
  2. 2026-06-18
    days on market $382,500 Active 52 DOM
  3. 2026-06-17
    days on market $382,500 Active 51 DOM
  4. 2026-06-16
    days on market $382,500 Active 50 DOM
  5. 2026-06-15
    remarks 691-char remark
  6. 2026-06-15
    days on market $382,500 Active 49 DOM
  7. 2026-06-14
    days on market $382,500 Active 47 DOM
  8. 2026-06-13
    days on market $382,500 Active 46 DOM
  9. 2026-06-10
    days on market $382,500 Active 44 DOM
  10. 2026-06-09
    days on market $382,500 Active 43 DOM
  11. 2026-06-08
    days on market $382,500 Active 42 DOM
  12. 2026-06-07
    days on market $382,500 Active 41 DOM
  13. 2026-06-03
    pricedays on market $382,500 Active 37 DOM
  14. 2026-06-02
    days on market $389,500 Active 36 DOM
  15. 2026-06-01
    days on market $389,500 Active 35 DOM
  16. 2026-05-31
    days on market $389,500 Active 34 DOM
  17. 2026-05-30
    days on market $389,500 Active 33 DOM
  18. 2026-05-11
    price $389,500
  19. 2026-04-27
    status Active
  20. 2026-04-24
    historical
  21. 2026-04-23
    listed $392,500 Active
  22. 2025-03-25
    soldstatus $358,990 Closed 687-char remark
    Show marketing remark (668 chars)

    Lagoon view! Quick move in! Enjoy Resort Style Living at The Retreat at East Argent! Popular 4 Bedroom ranch style home. Large Kitchen w/ Gray Cabinets and Granite Countertops, Stainless-Steel Appliances & Pantry is OPEN to Dining Area & Living Room! Perfect for Entertaining! Privately Located Primary Suite enjoys LARGE Walk-In Closet & Bath! Walk-In Shower! 3 Guest Bedrooms! Enjoy the benefits of a natural gas community! Smart Home Technology & 2'' Faux Wood Blinds Included! The photos are NOT of subject property.** Ask how to receive up to $8,500 towards closing cost & below market interest rate w/ use of preferred lender and attorney!***

  23. 2025-03-25
    soldstatus $358,990 Closed 668-char remark
    Show marketing remark (668 chars)

    Lagoon view! Quick move in! Enjoy Resort Style Living at The Retreat at East Argent! Popular 4 Bedroom ranch style home. Large Kitchen w/ Gray Cabinets and Granite Countertops, Stainless-Steel Appliances & Pantry is OPEN to Dining Area & Living Room! Perfect for Entertaining! Privately Located Primary Suite enjoys LARGE Walk-In Closet & Bath! Walk-In Shower! 3 Guest Bedrooms! Enjoy the benefits of a natural gas community! Smart Home Technology & 2'' Faux Wood Blinds Included! The photos are NOT of subject property.** Ask how to receive up to $8,500 towards closing cost & below market interest rate w/ use of preferred lender and attorney!***

  24. 2025-01-30
    status Pending 668-char remark
    Show marketing remark (687 chars)

    Lagoon view! Quick move in! Enjoy Resort Style Living at The Retreat at East Argent! Popular 4 Bedroom ranch style home. Large Kitchen w/ Gray Cabinets and Granite Countertops, Stainless-Steel Appliances & Pantry is OPEN to Dining Area & Living Room! Perfect for Entertaining! Privately Located Primary Suite enjoys LARGE Walk-In Closet & Bath! Walk-In Shower! 3 Guest Bedrooms! Enjoy the benefits of a natural gas community! Smart Home Technology & 2'' Faux Wood Blinds Included! The photos are NOT of subject property. * * Ask how to receive up to $8,500 towards closing cost & below market interest rate w/ use of preferred lender and attorney! * * *

  25. 2025-01-30
    status Pending 687-char remark
    Show marketing remark (687 chars)

    Lagoon view! Quick move in! Enjoy Resort Style Living at The Retreat at East Argent! Popular 4 Bedroom ranch style home. Large Kitchen w/ Gray Cabinets and Granite Countertops, Stainless-Steel Appliances & Pantry is OPEN to Dining Area & Living Room! Perfect for Entertaining! Privately Located Primary Suite enjoys LARGE Walk-In Closet & Bath! Walk-In Shower! 3 Guest Bedrooms! Enjoy the benefits of a natural gas community! Smart Home Technology & 2'' Faux Wood Blinds Included! The photos are NOT of subject property. * * Ask how to receive up to $8,500 towards closing cost & below market interest rate w/ use of preferred lender and attorney! * * *

  26. 2025-01-13
    price $358,990 668-char remark
    Show marketing remark (687 chars)

    Lagoon view! Quick move in! Enjoy Resort Style Living at The Retreat at East Argent! Popular 4 Bedroom ranch style home. Large Kitchen w/ Gray Cabinets and Granite Countertops, Stainless-Steel Appliances & Pantry is OPEN to Dining Area & Living Room! Perfect for Entertaining! Privately Located Primary Suite enjoys LARGE Walk-In Closet & Bath! Walk-In Shower! 3 Guest Bedrooms! Enjoy the benefits of a natural gas community! Smart Home Technology & 2'' Faux Wood Blinds Included! The photos are NOT of subject property. * * Ask how to receive up to $8,500 towards closing cost & below market interest rate w/ use of preferred lender and attorney! * * *

  27. 2025-01-13
    price $358,990 687-char remark
    Show marketing remark (687 chars)

    Lagoon view! Quick move in! Enjoy Resort Style Living at The Retreat at East Argent! Popular 4 Bedroom ranch style home. Large Kitchen w/ Gray Cabinets and Granite Countertops, Stainless-Steel Appliances & Pantry is OPEN to Dining Area & Living Room! Perfect for Entertaining! Privately Located Primary Suite enjoys LARGE Walk-In Closet & Bath! Walk-In Shower! 3 Guest Bedrooms! Enjoy the benefits of a natural gas community! Smart Home Technology & 2'' Faux Wood Blinds Included! The photos are NOT of subject property. * * Ask how to receive up to $8,500 towards closing cost & below market interest rate w/ use of preferred lender and attorney! * * *

  28. 2024-12-06
    price $357,990 668-char remark
    Show marketing remark (687 chars)

    Lagoon view! Quick move in! Enjoy Resort Style Living at The Retreat at East Argent! Popular 4 Bedroom ranch style home. Large Kitchen w/ Gray Cabinets and Granite Countertops, Stainless-Steel Appliances & Pantry is OPEN to Dining Area & Living Room! Perfect for Entertaining! Privately Located Primary Suite enjoys LARGE Walk-In Closet & Bath! Walk-In Shower! 3 Guest Bedrooms! Enjoy the benefits of a natural gas community! Smart Home Technology & 2'' Faux Wood Blinds Included! The photos are NOT of subject property. * * Ask how to receive up to $8,500 towards closing cost & below market interest rate w/ use of preferred lender and attorney! * * *

  29. 2024-12-06
    price $357,990 687-char remark
    Show marketing remark (687 chars)

    Lagoon view! Quick move in! Enjoy Resort Style Living at The Retreat at East Argent! Popular 4 Bedroom ranch style home. Large Kitchen w/ Gray Cabinets and Granite Countertops, Stainless-Steel Appliances & Pantry is OPEN to Dining Area & Living Room! Perfect for Entertaining! Privately Located Primary Suite enjoys LARGE Walk-In Closet & Bath! Walk-In Shower! 3 Guest Bedrooms! Enjoy the benefits of a natural gas community! Smart Home Technology & 2'' Faux Wood Blinds Included! The photos are NOT of subject property. * * Ask how to receive up to $8,500 towards closing cost & below market interest rate w/ use of preferred lender and attorney! * * *

  30. 2024-11-26
    price $355,990 668-char remark
    Show marketing remark (687 chars)

    Lagoon view! Quick move in! Enjoy Resort Style Living at The Retreat at East Argent! Popular 4 Bedroom ranch style home. Large Kitchen w/ Gray Cabinets and Granite Countertops, Stainless-Steel Appliances & Pantry is OPEN to Dining Area & Living Room! Perfect for Entertaining! Privately Located Primary Suite enjoys LARGE Walk-In Closet & Bath! Walk-In Shower! 3 Guest Bedrooms! Enjoy the benefits of a natural gas community! Smart Home Technology & 2'' Faux Wood Blinds Included! The photos are NOT of subject property. * * Ask how to receive up to $8,500 towards closing cost & below market interest rate w/ use of preferred lender and attorney! * * *

  31. 2024-11-26
    price $355,990 687-char remark
    Show marketing remark (687 chars)

    Lagoon view! Quick move in! Enjoy Resort Style Living at The Retreat at East Argent! Popular 4 Bedroom ranch style home. Large Kitchen w/ Gray Cabinets and Granite Countertops, Stainless-Steel Appliances & Pantry is OPEN to Dining Area & Living Room! Perfect for Entertaining! Privately Located Primary Suite enjoys LARGE Walk-In Closet & Bath! Walk-In Shower! 3 Guest Bedrooms! Enjoy the benefits of a natural gas community! Smart Home Technology & 2'' Faux Wood Blinds Included! The photos are NOT of subject property. * * Ask how to receive up to $8,500 towards closing cost & below market interest rate w/ use of preferred lender and attorney! * * *

  32. 2024-11-04
    price $354,990 668-char remark
    Show marketing remark (687 chars)

    Lagoon view! Quick move in! Enjoy Resort Style Living at The Retreat at East Argent! Popular 4 Bedroom ranch style home. Large Kitchen w/ Gray Cabinets and Granite Countertops, Stainless-Steel Appliances & Pantry is OPEN to Dining Area & Living Room! Perfect for Entertaining! Privately Located Primary Suite enjoys LARGE Walk-In Closet & Bath! Walk-In Shower! 3 Guest Bedrooms! Enjoy the benefits of a natural gas community! Smart Home Technology & 2'' Faux Wood Blinds Included! The photos are NOT of subject property. * * Ask how to receive up to $8,500 towards closing cost & below market interest rate w/ use of preferred lender and attorney! * * *

  33. 2024-11-04
    price $354,990 687-char remark
    Show marketing remark (687 chars)

    Lagoon view! Quick move in! Enjoy Resort Style Living at The Retreat at East Argent! Popular 4 Bedroom ranch style home. Large Kitchen w/ Gray Cabinets and Granite Countertops, Stainless-Steel Appliances & Pantry is OPEN to Dining Area & Living Room! Perfect for Entertaining! Privately Located Primary Suite enjoys LARGE Walk-In Closet & Bath! Walk-In Shower! 3 Guest Bedrooms! Enjoy the benefits of a natural gas community! Smart Home Technology & 2'' Faux Wood Blinds Included! The photos are NOT of subject property. * * Ask how to receive up to $8,500 towards closing cost & below market interest rate w/ use of preferred lender and attorney! * * *

  34. 2024-10-26
    listed $353,990 Active 687-char remark
    Show marketing remark (668 chars)

    Lagoon view! Quick move in! Enjoy Resort Style Living at The Retreat at East Argent! Popular 4 Bedroom ranch style home. Large Kitchen w/ Gray Cabinets and Granite Countertops, Stainless-Steel Appliances & Pantry is OPEN to Dining Area & Living Room! Perfect for Entertaining! Privately Located Primary Suite enjoys LARGE Walk-In Closet & Bath! Walk-In Shower! 3 Guest Bedrooms! Enjoy the benefits of a natural gas community! Smart Home Technology & 2'' Faux Wood Blinds Included! The photos are NOT of subject property.** Ask how to receive up to $8,500 towards closing cost & below market interest rate w/ use of preferred lender and attorney!***

  35. 2024-10-26
    listed $353,990 Active 668-char remark
    Show marketing remark (668 chars)

    Lagoon view! Quick move in! Enjoy Resort Style Living at The Retreat at East Argent! Popular 4 Bedroom ranch style home. Large Kitchen w/ Gray Cabinets and Granite Countertops, Stainless-Steel Appliances & Pantry is OPEN to Dining Area & Living Room! Perfect for Entertaining! Privately Located Primary Suite enjoys LARGE Walk-In Closet & Bath! Walk-In Shower! 3 Guest Bedrooms! Enjoy the benefits of a natural gas community! Smart Home Technology & 2'' Faux Wood Blinds Included! The photos are NOT of subject property.** Ask how to receive up to $8,500 towards closing cost & below market interest rate w/ use of preferred lender and attorney!***

ⓘ 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
$2,751 · $229/mo
Projected year-2 tax
$2,751 · $229/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$32,054
− Mortgage interest
−$21,426
− Property taxes
−$2,751
− Insurance
−$1,912
− Repairs & maintenance
−$2,564
− Management
−$2,564
− Depreciation
−$11,127
Taxable loss
−$10,291
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,470
After-tax cash flow
$-941/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
Jasper 01
NCES district ID
4502520
Math proficiency
12% ▼ -11.00%
Reading proficiency
22% ▼ -5.00%
Median HH income
$37,878
Composite
14.23/100
National rank
#9450
State rank
#77 of 80 in SC

Livability — Hardeeville

Score
65/100
State rank
#136
US rank
#13105

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hardeeville, SC
County
Jasper County · 26,362 people
City population
11,373
Metro
Hilton Head Island-Bluffton, SC
Population (ZIP)
14,989
Household income
$48,986
Rent vs Own
29.2% rent · 70.8% own
Severe rent burden
395.0

Population outlook (Jasper County) Hauer SSP2

Today (2025)
34,428 people
By 2030
37,718 · +9.6%
By 2040
44,061 · +28.0%
By 2050
50,302 · +46.1%
By 2075
66,869 · +94.2%
By 2100
110,455 · +220.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Black 44% White 37% Hispanic / Latino 14% Two or more races 7%
Hispanic origin (detail)
Mexican 9% Puerto Rican 1%
Common ancestry
Serbian 2% Lithuanian 1% Italian 1%
Foreign-born
8% · Canada
Languages at home
86% English-only · Spanish 13%

Political lean MEDSL · Jasper

2024 margin
Lean R (+9.6) · D 44.7% · R 54.3% · Other 1.0%
2008→2024 swing
-32.5pp toward R · 2008: 22.9pp · 2024: -9.6pp
All cycles
2024: R+9.6 2020: D+0.8 2016: D+11.9 2012: D+15.6 2008: D+22.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 88.70%
Current HPI
356.5493
Rent YoY
Metro
Hilton Head Island-Bluffton, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+10.0% since first listed
18 events — show timeline
  • 2026-05-11 Price Changed $389,500 RSMLS
  • 2026-04-27 Relisted RSMLS
  • 2026-04-24 Delisted RSMLS
  • 2026-04-23 Listed $392,500 RSMLS
  • 2025-03-25 Sold (MLS) $358,990 LRMLS
  • 2025-03-25 Sold (MLS) $358,990 RSMLS
  • 2025-01-30 Pending LRMLS
  • 2025-01-30 Pending RSMLS
  • 2025-01-13 Price Changed $358,990 LRMLS
  • 2025-01-13 Price Changed $358,990 RSMLS
  • 2024-12-06 Price Changed $357,990 LRMLS
  • 2024-12-06 Price Changed $357,990 RSMLS
  • 2024-11-26 Price Changed $355,990 LRMLS
  • 2024-11-26 Price Changed $355,990 RSMLS
  • 2024-11-04 Price Changed $354,990 LRMLS
  • 2024-11-04 Price Changed $354,990 RSMLS
  • 2024-10-26 Listed $353,990 LRMLS
  • 2024-10-26 Listed $353,990 RSMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…