CashFlowRE
Sign in Sign up
219 Sir Barton Loop
C+ Composite 64.71
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 +22.6/30.0
  • Appreciation +9.2/10.0
  • ARV discount +7.9/15.0
  • DSCR +7.3/10.0
  • 1% rule +4.8/10.0
  • Condition / age +4.0/5.0
  • Schools +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0

$275,000

219 Sir Barton Loop · Burnettown, SC 29829
4 bd · 3.0 ba · 1,982 sqft · SingleFamily public records · 41 Days on market
Built 2020 Good condition 10,019 sqft lot Est $277k · at est. $35/mo HOA · 1% of rent

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

Listing remarks MLS

Welcome home to this thoughtfully designed and completely move-in ready 4-bedroom, 3-bathroom home featuring the owner's suite plus an additional bedroom and full bathroom on the main level, offering flexibility to guests or a home office! Situated in a welcoming community, residents enjoy access to a neighborhood pool, cabana, playground, and sidewalks! From the moment you arrive, the charming rocking chair front porch invites you to slow down and stay a while! Inside, you'll find low-maintenance LVP flooring stretching throughout the main living areas, including the dining room highlighted by a stylish light fixture! The heart of the home is the kitchen, featuring granite countertops, snack bar seating, a pantry, and a full suite of appliances - including range, built-in microwave, dishwasher and refrigerator! The kitchen flows seamlessly into the living room, where a ceiling fan keeps things cool and provides easy access to the outdoor living area with a large covered patio with an extended patio, perfect for grilling or lounging! The owner's suite is complete with a ceiling fan and an ensuite bathroom boasting a double sink granite vanity, a relaxing soaking tub, a separate shower, and a spacious walk-in closet! Upstairs, you will find two additional generously sized guest bedrooms and a nearby full bathroom, also finished with a granite-top vanity! For added convenience, the laundry room comes move-in ready with the washer and dryer included! Enjoy the manicured, privacy-fenced backyard with added storage building that matches the home exterior! Two car garage!

Key facts

  • Outdoor living area
  • Neighborhood pool
  • Granite countertops

Tags

NEIGHBORHOOD POOLROCKING CHAIR FRONT PORCHLOW-MAINTENANCE LVP FLOORINGGRANITE COUNTERTOPSSNACK BAR SEATINGOUTDOOR LIVING AREA

Property features AI

Finance

  • Other: Subdivision: Clairbourne
  • HOA & community: Homeowners association with annual fee (annually); Playground; Community pool; Sidewalks

Exterior

  • Parking: Attached 2-car garage with garage door opener; Total 2 parking spaces
  • Utilities: Public water; Public sewer (sewer available / connected); Water available; Sewer available
  • Home design: Single family residence; Two levels (2 stories); Entry level: 1
  • Construction: Stone and vinyl siding exterior; Shingle/composition roof; Slab foundation; Built using see remarks construction details
  • Exterior features: Patio; Front porch; Privacy fencing; Fenced yard; Outbuilding; Sprinklers in front and rear; Paved road access; Has view

Interior

  • Kitchen: Built-in electric oven; Cooktop; Range; Microwave; Dishwasher; Refrigerator
  • Bedrooms: 7 total rooms (bedroom count not specified)
  • Flooring: Carpet
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Forced air heating; Natural gas heating; Fireplace(s); Central air conditioning
  • Interior features: Walk-in closets; Entrance foyer; Pantry
  • Laundry & utility: Washer hookup; Washer; Dryer; Laundry room; Gas water heater; 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 4-bed/3.0-bath single-family listed at $275k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $470 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $270k (1.8% below list).
  • Recommended offer: $267k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 5.5% in Burnettown — 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 64/100 on livability (#159 in SC) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment D-.
  • Aiken 01 (suburban): math 31% / reading 44% proficiency, ranked #36 of 80 in SC (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Jefferson Elementary (math 34% / reading 34%, grade F, #359 of 597 statewide, top 60%, 557 students, 100% FRL); Langley-Bath-Clearwater Middle (math 25% / reading 35%, grade F, #136 of 229 statewide, top 60%, 634 students, 100% FRL); Midland Valley High (math 31% / reading 83%, grade C, #120 of 196 statewide, top 64%, 1,477 students, 62% FRL) — zoned schools average 87% FRL vs 54% district-wide (33 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 298 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 2,500 units permitted in Aiken County in 2024 (1,023 in 5+ unit buildings).

Forward outlook

  • In year one you build about $25k of equity ($2k loan paydown + $23k appreciation (8.4% local appreciation)).
  • Aiken County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (8.4% appreciation + 3.0% rent growth), your $77k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($267k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 6y ago; this cycle's ask has dropped $75k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $233k; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 63% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $266,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 41 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 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. 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
0.98%
Cap rate
8.34%
Cash-on-cash
7.33%
DSCR
1.33
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$277,480
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1515 Brookstone Dr 0.35mi 4/2.0 1,905 (-4%) 5mo $316,000 $166 69
973 Tess St 0.53mi 4/2.5 2,046 (+3%) 4mo $285,900 $140 64
902 Tess St 0.59mi 4/2.5 2,046 (+3%) 2mo $275,900 $135 63
925 Tess St 0.58mi 4/2.5 2,046 (+3%) 4mo $286,900 $140 62
871 Tess St 0.62mi 4/2.5 2,046 (+3%) 3mo $275,900 $135 61
790 Count Fleet Ct 0.47mi 3/2.5 (-1) 1,890 (-5%) 6mo $259,900 $138 58
1034 Tess St 0.54mi 3/2.5 (-1) 1,890 (-5%) 4mo $275,000 $146 57
979 Tess St 0.52mi 3/2.5 (-1) 1,890 (-5%) 6mo $259,900 $138 56
870 Tess St 0.62mi 3/2.5 (-1) 1,890 (-5%) 2mo $292,295 $155 55
959 Tess St 0.54mi 3/2.5 (-1) 2,110 (+6%) 4mo $285,900 $135 53
995 Tess St 0.52mi 3/2.5 (-1) 2,110 (+6%) 6mo $259,900 $123 53
174 Crystal Springs Rd 0.73mi 3/2.0 (-1) 2,177 (+10%) 5mo $375,000 $172 37

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

Projected returns pro-forma

8.38% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
26.4%
Equity multiple
2.95×
Total profit
$149,852
Equity at exit
$216,076
10-year hold
IRR
23.6%
Equity multiple
6.36×
Total profit
$412,735
Equity at exit
$435,913

Cash invested: $77,000 (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 29829

Home prices YoY
3.0%
Active inventory
298
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$2,702 medium interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$72 /mo · $868/yr
Insurance
$115
HOA
$35
Vacancy / Maint / Mgmt
$567
Net cashflow
$470

Break-even live

Break-even rent $2,106
Max offer price $275,000
Occupancy floor 78%

Sensitivity live

Price -10% $626 -5% $548 +0% $470 +5% $392 +10% $315
Rent -10% $257 -5% $364 +0% $470 +5% $577 +10% $684
Rate -1.0pp $609 -0.5pp $540 base $470 +0.5pp $399 +1.0pp $326

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
$68,750
Closing costs
$8,250
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
618 Count Fleet Ct Graniteville, SC 4.0 2.5 2362 $2,299 $0.97 22d 1 0.28mi
6279 Whirlaway Rd Graniteville, SC 3.0 2.0 1295 $1,900 $1.47 22d 1 0.37mi

HOA detail

Monthly dues
$35 · $420/yr
Likely covers
pool

Listing history 30 events

  1. 2026-06-21
    days on market $275,000 Active 41 DOM
  2. 2026-06-18
    days on market $275,000 Active 38 DOM
  3. 2026-06-17
    days on market $275,000 Active 37 DOM
  4. 2026-06-16
    days on market $275,000 Active 36 DOM
  5. 2026-06-15
    days on market $275,000 Active 35 DOM
  6. 2026-06-14
    days on market $275,000 Active 33 DOM
  7. 2026-06-13
    days on market $275,000 Active 32 DOM
  8. 2026-06-10
    days on market $275,000 Active 30 DOM
  9. 2026-06-09
    days on market $275,000 Active 29 DOM
  10. 2026-06-08
    days on market $275,000 Active 28 DOM
  11. 2026-06-07
    days on market $275,000 Active 27 DOM
  12. 2026-06-03
    days on market $275,000 Active 23 DOM
  13. 2026-06-02
    days on market $275,000 Active 22 DOM
  14. 2026-06-01
    days on market $275,000 Active 21 DOM
  15. 2026-05-31
    days on market $275,000 Active 20 DOM
  16. 2026-05-30
    pricedays on market $275,000 Active 19 DOM
  17. 2026-05-11
    historical
  18. 2026-04-24
    price $315,000
    Show marketing remark (1592 chars)

    Welcome home to this thoughtfully designed and completely move-in ready 4-bedroom, 3-bathroom home featuring the owner's suite plus an additional bedroom and full bathroom on the main level, offering flexibility to guests or a home office! Situated in a welcoming community, residents enjoy access to a neighborhood pool, cabana, playground, and sidewalks! From the moment you arrive, the charming rocking chair front porch invites you to slow down and stay a while! Inside, you'll find low-maintenance LVP flooring stretching throughout the main living areas, including the dining room highlighted by a stylish light fixture! The heart of the home is the kitchen, featuring granite countertops, snack bar seating, a pantry, and a full suite of appliances - including range, built-in microwave, dishwasher and refrigerator! The kitchen flows seamlessly into the living room, where a ceiling fan keeps things cool and provides easy access to the outdoor living area with a large covered patio with an extended patio, perfect for grilling or lounging! The owner's suite is complete with a ceiling fan and an ensuite bathroom boasting a double sink granite vanity, a relaxing soaking tub, a separate shower, and a spacious walk-in closet! Upstairs, you will find two additional generously sized guest bedrooms and a nearby full bathroom, also finished with a granite-top vanity! For added convenience, the laundry room comes move-in ready with the washer and dryer included! Enjoy the manicured, privacy-fenced backyard with added storage building that matches the home exterior! Two car garage!

  19. 2026-04-24
    price $315,000 1592-char remark
    Show marketing remark (1592 chars)

    Welcome home to this thoughtfully designed and completely move-in ready 4-bedroom, 3-bathroom home featuring the owner's suite plus an additional bedroom and full bathroom on the main level, offering flexibility to guests or a home office! Situated in a welcoming community, residents enjoy access to a neighborhood pool, cabana, playground, and sidewalks! From the moment you arrive, the charming rocking chair front porch invites you to slow down and stay a while! Inside, you'll find low-maintenance LVP flooring stretching throughout the main living areas, including the dining room highlighted by a stylish light fixture! The heart of the home is the kitchen, featuring granite countertops, snack bar seating, a pantry, and a full suite of appliances - including range, built-in microwave, dishwasher and refrigerator! The kitchen flows seamlessly into the living room, where a ceiling fan keeps things cool and provides easy access to the outdoor living area with a large covered patio with an extended patio, perfect for grilling or lounging! The owner's suite is complete with a ceiling fan and an ensuite bathroom boasting a double sink granite vanity, a relaxing soaking tub, a separate shower, and a spacious walk-in closet! Upstairs, you will find two additional generously sized guest bedrooms and a nearby full bathroom, also finished with a granite-top vanity! For added convenience, the laundry room comes move-in ready with the washer and dryer included! Enjoy the manicured, privacy-fenced backyard with added storage building that matches the home exterior! Two car garage!

  20. 2026-03-12
    price $325,000
    Show marketing remark (1592 chars)

    Welcome home to this thoughtfully designed and completely move-in ready 4-bedroom, 3-bathroom home featuring the owner's suite plus an additional bedroom and full bathroom on the main level, offering flexibility to guests or a home office! Situated in a welcoming community, residents enjoy access to a neighborhood pool, cabana, playground, and sidewalks! From the moment you arrive, the charming rocking chair front porch invites you to slow down and stay a while! Inside, you'll find low-maintenance LVP flooring stretching throughout the main living areas, including the dining room highlighted by a stylish light fixture! The heart of the home is the kitchen, featuring granite countertops, snack bar seating, a pantry, and a full suite of appliances - including range, built-in microwave, dishwasher and refrigerator! The kitchen flows seamlessly into the living room, where a ceiling fan keeps things cool and provides easy access to the outdoor living area with a large covered patio with an extended patio, perfect for grilling or lounging! The owner's suite is complete with a ceiling fan and an ensuite bathroom boasting a double sink granite vanity, a relaxing soaking tub, a separate shower, and a spacious walk-in closet! Upstairs, you will find two additional generously sized guest bedrooms and a nearby full bathroom, also finished with a granite-top vanity! For added convenience, the laundry room comes move-in ready with the washer and dryer included! Enjoy the manicured, privacy-fenced backyard with added storage building that matches the home exterior! Two car garage!

  21. 2026-03-12
    price $325,000 1592-char remark
    Show marketing remark (1592 chars)

    Welcome home to this thoughtfully designed and completely move-in ready 4-bedroom, 3-bathroom home featuring the owner's suite plus an additional bedroom and full bathroom on the main level, offering flexibility to guests or a home office! Situated in a welcoming community, residents enjoy access to a neighborhood pool, cabana, playground, and sidewalks! From the moment you arrive, the charming rocking chair front porch invites you to slow down and stay a while! Inside, you'll find low-maintenance LVP flooring stretching throughout the main living areas, including the dining room highlighted by a stylish light fixture! The heart of the home is the kitchen, featuring granite countertops, snack bar seating, a pantry, and a full suite of appliances - including range, built-in microwave, dishwasher and refrigerator! The kitchen flows seamlessly into the living room, where a ceiling fan keeps things cool and provides easy access to the outdoor living area with a large covered patio with an extended patio, perfect for grilling or lounging! The owner's suite is complete with a ceiling fan and an ensuite bathroom boasting a double sink granite vanity, a relaxing soaking tub, a separate shower, and a spacious walk-in closet! Upstairs, you will find two additional generously sized guest bedrooms and a nearby full bathroom, also finished with a granite-top vanity! For added convenience, the laundry room comes move-in ready with the washer and dryer included! Enjoy the manicured, privacy-fenced backyard with added storage building that matches the home exterior! Two car garage!

  22. 2026-02-11
    listed $350,000 Active 1592-char remark
    Show marketing remark (1592 chars)

    Welcome home to this thoughtfully designed and completely move-in ready 4-bedroom, 3-bathroom home featuring the owner's suite plus an additional bedroom and full bathroom on the main level, offering flexibility to guests or a home office! Situated in a welcoming community, residents enjoy access to a neighborhood pool, cabana, playground, and sidewalks! From the moment you arrive, the charming rocking chair front porch invites you to slow down and stay a while! Inside, you'll find low-maintenance LVP flooring stretching throughout the main living areas, including the dining room highlighted by a stylish light fixture! The heart of the home is the kitchen, featuring granite countertops, snack bar seating, a pantry, and a full suite of appliances - including range, built-in microwave, dishwasher and refrigerator! The kitchen flows seamlessly into the living room, where a ceiling fan keeps things cool and provides easy access to the outdoor living area with a large covered patio with an extended patio, perfect for grilling or lounging! The owner's suite is complete with a ceiling fan and an ensuite bathroom boasting a double sink granite vanity, a relaxing soaking tub, a separate shower, and a spacious walk-in closet! Upstairs, you will find two additional generously sized guest bedrooms and a nearby full bathroom, also finished with a granite-top vanity! For added convenience, the laundry room comes move-in ready with the washer and dryer included! Enjoy the manicured, privacy-fenced backyard with added storage building that matches the home exterior! Two car garage!

  23. 2026-02-11
    listed $350,000 Active
    Show marketing remark (1592 chars)

    Welcome home to this thoughtfully designed and completely move-in ready 4-bedroom, 3-bathroom home featuring the owner's suite plus an additional bedroom and full bathroom on the main level, offering flexibility to guests or a home office! Situated in a welcoming community, residents enjoy access to a neighborhood pool, cabana, playground, and sidewalks! From the moment you arrive, the charming rocking chair front porch invites you to slow down and stay a while! Inside, you'll find low-maintenance LVP flooring stretching throughout the main living areas, including the dining room highlighted by a stylish light fixture! The heart of the home is the kitchen, featuring granite countertops, snack bar seating, a pantry, and a full suite of appliances - including range, built-in microwave, dishwasher and refrigerator! The kitchen flows seamlessly into the living room, where a ceiling fan keeps things cool and provides easy access to the outdoor living area with a large covered patio with an extended patio, perfect for grilling or lounging! The owner's suite is complete with a ceiling fan and an ensuite bathroom boasting a double sink granite vanity, a relaxing soaking tub, a separate shower, and a spacious walk-in closet! Upstairs, you will find two additional generously sized guest bedrooms and a nearby full bathroom, also finished with a granite-top vanity! For added convenience, the laundry room comes move-in ready with the washer and dryer included! Enjoy the manicured, privacy-fenced backyard with added storage building that matches the home exterior! Two car garage!

  24. 2026-02-11
    listed $315,000 Active
    Show marketing remark (1592 chars)

    Welcome home to this thoughtfully designed and completely move-in ready 4-bedroom, 3-bathroom home featuring the owner's suite plus an additional bedroom and full bathroom on the main level, offering flexibility to guests or a home office! Situated in a welcoming community, residents enjoy access to a neighborhood pool, cabana, playground, and sidewalks! From the moment you arrive, the charming rocking chair front porch invites you to slow down and stay a while! Inside, you'll find low-maintenance LVP flooring stretching throughout the main living areas, including the dining room highlighted by a stylish light fixture! The heart of the home is the kitchen, featuring granite countertops, snack bar seating, a pantry, and a full suite of appliances - including range, built-in microwave, dishwasher and refrigerator! The kitchen flows seamlessly into the living room, where a ceiling fan keeps things cool and provides easy access to the outdoor living area with a large covered patio with an extended patio, perfect for grilling or lounging! The owner's suite is complete with a ceiling fan and an ensuite bathroom boasting a double sink granite vanity, a relaxing soaking tub, a separate shower, and a spacious walk-in closet! Upstairs, you will find two additional generously sized guest bedrooms and a nearby full bathroom, also finished with a granite-top vanity! For added convenience, the laundry room comes move-in ready with the washer and dryer included! Enjoy the manicured, privacy-fenced backyard with added storage building that matches the home exterior! Two car garage!

  25. 2020-08-04
    soldstatus $232,863
  26. 2020-08-04
    soldstatus $232,863
  27. 2020-08-04
    soldstatus $232,863
  28. 2020-03-11
    listed $232,863
  29. 2020-03-11
    listed $232,863
  30. 2020-03-11
    listed $232,863

ⓘ 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
$868 · $72/mo
Projected year-2 tax
$1,568 · $131/mo
Expected delta
+$699/yr (+$58/mo · 80.6%)

ⓘ 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 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥107°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 63% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$32,420
− Mortgage interest
−$15,404
− Property taxes
−$868
− Insurance
−$1,375
− Repairs & maintenance
−$2,594
− Management
−$2,594
− HOA
−$420
− Depreciation
−$8,000
Taxable income
$1,165
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$280
After-tax cash flow
$5,363/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 move-in ready home features a thoughtfully designed interior with modern finishes and a well-maintained exterior, making it an attractive option for both resale and rental.

Value-add opportunities

  • Both Paint exterior trim — Enhances curb appeal and value
  • Both Replace ceiling fans with energy-efficient models — Saves on energy costs and improves comfort
  • Both Install smart home devices — Enhances convenience and adds modern appeal

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior trim — Enhances curb appeal and value
  • Both Replace ceiling fans with energy-efficient models — Saves on energy costs and improves comfort
  • Both Install smart home devices — Enhances convenience and adds modern appeal

ⓘ 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
Aiken 01
NCES district ID
4500720
Math proficiency
31% ▼ -11.00%
Reading proficiency
44% ▼ -1.00%
Median HH income
$45,081
Composite
31.91/100
National rank
#5857
State rank
#36 of 80 in SC

Livability — Burnettown

Score
64/100
State rank
#159
US rank
#14711

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Aiken County · 116,534 people
City population
931
Metro
Augusta-Richmond County, GA-SC
Population (ZIP)
12,385
Household income
$84,228
Rent vs Own
18.3% rent · 81.7% own
Severe rent burden
213.0

Population outlook (Aiken County) Hauer SSP2

Today (2025)
178,003 people
By 2030
182,876 · +2.7%
By 2040
189,970 · +6.7%
By 2050
193,840 · +8.9%
By 2075
199,453 · +12.1%
By 2100
192,403 · +8.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 59% Black 26% Hispanic / Latino 12% Two or more races 9% Asian 1%
Hispanic origin (detail)
Mexican 8% Puerto Rican 1%
Common ancestry
Italian 2% Swedish 2% Slovak 1%
Foreign-born
6% · Canada
Languages at home
89% English-only · Spanish 10% Other Indo-European 1%

Political lean MEDSL · Aiken

2024 margin
Strong R (+25.9) · D 36.4% · R 62.2% · Other 1.4%
2008→2024 swing
-1.9pp toward R · 2008: -24.0pp · 2024: -25.9pp
All cycles
2024: R+25.9 2020: R+22.7 2016: R+27.5 2012: R+26.0 2008: R+24.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 8.38%
Current HPI
286.4155
Rent YoY
Metro
Augusta-Richmond County, GA-SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+35.3% since first listed
14 events — show timeline
  • 2026-05-11 Listing Removed Hive MLS
  • 2026-04-24 Price Changed $315,000 Hive MLS
  • 2026-04-24 Price Changed $315,000 AMLS
  • 2026-03-12 Price Changed $325,000 Hive MLS
  • 2026-03-12 Price Changed $325,000 AMLS
  • 2026-02-11 Listed $350,000 AMLS
  • 2026-02-11 Listed $350,000 Hive MLS
  • 2026-02-11 Listed $315,000 Hive MLS
  • 2020-08-04 Sold (MLS) $232,863 Hive MLS
  • 2020-08-04 Sold (MLS) $232,863 AMLS
  • 2020-08-04 Sold (MLS) $232,863 Hive MLS
  • 2020-03-11 Listed $232,863 Hive MLS
  • 2020-03-11 Listed $232,863 AMLS
  • 2020-03-11 Listed $232,863 Hive MLS

Property tax history

+8.9%/yr

Latest (2025): $868 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…