262 Holiday St · Hardeeville, SC
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- 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?
- 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?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- 22.0%
- Equity multiple
- 2.77×
- Total profit
- $190,102
- Equity at exit
- $344,586
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-21days on market $382,500 Active 55 DOM
-
2026-06-18days on market $382,500 Active 52 DOM
-
2026-06-17days on market $382,500 Active 51 DOM
-
2026-06-16days on market $382,500 Active 50 DOM
-
2026-06-15remarks 691-char remark
-
2026-06-15days on market $382,500 Active 49 DOM
-
2026-06-14days on market $382,500 Active 47 DOM
-
2026-06-13days on market $382,500 Active 46 DOM
-
2026-06-10days on market $382,500 Active 44 DOM
-
2026-06-09days on market $382,500 Active 43 DOM
-
2026-06-08days on market $382,500 Active 42 DOM
-
2026-06-07days on market $382,500 Active 41 DOM
-
2026-06-03pricedays on market $382,500 Active 37 DOM
-
2026-06-02days on market $389,500 Active 36 DOM
-
2026-06-01days on market $389,500 Active 35 DOM
-
2026-05-31days on market $389,500 Active 34 DOM
-
2026-05-30days on market $389,500 Active 33 DOM
-
2026-05-11price $389,500
-
2026-04-27status Active
-
2026-04-24historical
-
2026-04-23$392,500 Active
-
2025-03-25soldstatus $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!***
-
2025-03-25soldstatus $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!***
-
2025-01-30status 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! * * *
-
2025-01-30status 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! * * *
-
2025-01-13price $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! * * *
-
2025-01-13price $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! * * *
-
2024-12-06price $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! * * *
-
2024-12-06price $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! * * *
-
2024-11-26price $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! * * *
-
2024-11-26price $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! * * *
-
2024-11-04price $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! * * *
-
2024-11-04price $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! * * *
-
2024-10-26$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!***
-
2024-10-26$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
- 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
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
- 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 |
|---|---|---|
| Packaging | 1 | $7B |
|
||
Price history
+10.0% since first listed18 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
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…