CashFlowRE
Sign in Sign up
584 Lamorak Pl
C Composite 59.47
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 +21.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.9/10.0
  • Appreciation +6.5/10.0
  • 1% rule +4.9/10.0
  • Condition / age +4.0/5.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Schools +2.3/10.0

$284,900

584 Lamorak Pl · Richburg, SC 29729
3 bd · 1.0 ba · 1,317 sqft · Other public records · 91 Days on market
Built 2023 Good condition 9,147 sqft lot $38/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Practically new and meticulously maintained, this 2023 ranch-style home in the Knights Bridge community features one-level living with an open layout and a premium lot that backs to trees for added privacy. Inside, you’ll find luxury vinyl plank flooring, beadboard doors, vaulted ceilings, and softly curved wall corners that create a warm, welcoming feel. The bright kitchen has granite countertops, staggered cabinetry, stainless steel appliances, and a breakfast bar that opens to the vaulted great room and dining area—ideal for both everyday living and entertaining. The private primary suite includes a vaulted ceiling and raised dual vanity with granite, while two additional bed

Key facts

  • Beadboard doors
  • Curved wall corners
  • Backs to trees

Tags

PREMIUM LOTBACKS TO TREESLUXURY VINYL PLANK FLOORINGBEADBOARD DOORSVAULTED CEILINGSCURVED WALL CORNERS

Property features AI

Finance

  • HOA & community: Home association present

Exterior

  • Parking: Attached garage with 2 garage spaces (main level)
  • Utilities: Public water; Public sewer
  • Home design: Single-story home
  • Construction: Slab foundation
  • Exterior features: Vinyl exterior; Paved road access

Interior

  • Kitchen: Kitchen located on the main level
  • Bedrooms: Master bedroom on the main level; Second bedroom on the main level; Third bedroom on the main level
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Family room on the main level; Kitchen on the main level
  • Laundry & utility: Washer/Dryer area on the main level

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/1.0-bath other listed at $285k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $436 ($5k/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 $283k (0.8% below list).
  • Recommended offer: $259k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 5.7% in Richburg — 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 63/100 on livability (#182 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D+, crime D+, health & safety D+.
  • Chester 01 (rural): math 23% / reading 34% proficiency, ranked #59 of 80 in SC (top 74%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 81 active listings in the ZIP; 269 units permitted in Chester County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $10k of equity ($2k loan paydown + $9k appreciation (3.0% local appreciation)).
  • Chester County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $80k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 91 days — a 9% lower offer ($259k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y 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 $259,259 (9.0% below list)

Questions for the listing agent

  1. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 9% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.99%
Cap rate
8.13%
Cash-on-cash
6.55%
DSCR
1.29
GRM
8.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.99% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.6%
Equity multiple
1.78×
Total profit
$61,900
Equity at exit
$127,998
10-year hold
IRR
15.5%
Equity multiple
3.28×
Total profit
$181,560
Equity at exit
$197,177

Cash invested: $79,772 (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 29729

Home prices YoY
1.4%
Active inventory
81
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$2,826 medium interval (Pro) →
Mortgage (P&I)
$1,494
Tax from tax record
$146 /mo · $1,757/yr
Insurance
$119
HOA
$38
Vacancy / Maint / Mgmt
$594
Net cashflow
$436

Break-even live

Break-even rent $2,275
Max offer price $284,900
Occupancy floor 80%

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
$71,225
Closing costs
$8,547
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.

HOA detail

Monthly dues
$38 · $456/yr

Listing history 28 events

  1. 2026-06-18
    days on market $284,900 Active 91 DOM
  2. 2026-06-17
    days on market $284,900 Active 90 DOM
  3. 2026-06-16
    days on market $284,900 Active 89 DOM
  4. 2026-06-15
    days on market $284,900 Active 88 DOM
  5. 2026-06-13
    days on market $284,900 Active 86 DOM
  6. 2026-06-09
    days on market $284,900 Active 82 DOM
  7. 2026-06-08
    days on market $284,900 Active 81 DOM
  8. 2026-06-07
    days on market $284,900 Active 80 DOM
  9. 2026-06-04
    days on market $284,900 Active 77 DOM
  10. 2026-06-03
    days on market $284,900 Active 76 DOM
  11. 2026-06-02
    days on market $284,900 Active 75 DOM
  12. 2026-06-01
    days on market $284,900 Active 74 DOM
  13. 2026-05-31
    days on market $284,900 Active 73 DOM
  14. 2026-05-08
    price $284,900
  15. 2026-04-24
    price $287,399
  16. 2026-03-17
    listed $287,400 Active
  17. 2026-03-12
    historical
  18. 2026-02-13
    price $287,400
  19. 2026-01-29
    listed $287,900 Active
  20. 2025-09-17
    price $289,900
  21. 2025-06-23
    price $296,999
  22. 2025-06-06
    price $300,000
  23. 2025-06-06
    price $301,000
  24. 2025-05-21
    listed $306,900 Active
  25. 2025-05-03
    historical
  26. 2023-07-21
    soldstatus $284,900 Closed
  27. 2023-03-31
    historical Active Under Contract
  28. 2023-03-31
    listed $284,900 Active

ⓘ 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
$1,757 · $146/mo
Projected year-2 tax
$1,757 · $146/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
$33,915
− Mortgage interest
−$15,959
− Property taxes
−$1,757
− Insurance
−$1,424
− Repairs & maintenance
−$2,713
− Management
−$2,713
− HOA
−$456
− Depreciation
−$8,288
Taxable income
$604
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$145
After-tax cash flow
$5,082/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 Cosmetic rehab

This 2023 ranch-style home in Knights Bridge is in good condition with minimal repairs needed. It offers a good return on investment with updates that can significantly increase its value.

Value-add opportunities

  • Resale paint exterior — fresh paint enhances curb appeal
  • Resale landscaping — improved landscaping can increase curb appeal
  • Both replace carpet — new carpet can improve both resale and rental value

Renovation cost estimate screening

Value-add ROI direction

  • Resale paint exterior — fresh paint enhances curb appeal
  • Resale landscaping — improved landscaping can increase curb appeal
  • Both replace carpet — new carpet can improve both resale and rental value

ⓘ 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
Chester 01
NCES district ID
4501530
Math proficiency
23% ▼ -6.00%
Reading proficiency
34% ▬ 0.00%
Median HH income
$34,041
Composite
23.39/100
National rank
#7902
State rank
#59 of 80 in SC

Livability — Richburg

Score
63/100
State rank
#182
US rank
#15927

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
2,313

Population outlook (Chester County) Hauer SSP2

Today (2025)
30,121 people
By 2030
28,700 · -4.7%
By 2040
25,784 · -14.4%
By 2050
23,001 · -23.6%
By 2075
17,770 · -41.0%
By 2100
13,584 · -54.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 60% Black 26% Two or more races 12% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5%
Common ancestry
Danish 2% Serbian 2% Lithuanian 2%
Foreign-born
2% · Canada, Guatemala
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Chester

2024 margin
R (+17.2) · D 40.8% · R 58.0% · Other 1.1%
2008→2024 swing
-25.5pp toward R · 2008: 8.3pp · 2024: -17.2pp
All cycles
2024: R+17.2 2020: R+10.9 2016: R+4.8 2012: D+10.5 2008: D+8.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.99%
Current HPI
210.6518
Rent YoY
Metro
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
15 events — show timeline
  • 2026-05-08 Price Changed $284,900 Consolidated MLS
  • 2026-04-24 Price Changed $287,399 Consolidated MLS
  • 2026-03-17 Listed $287,400 Consolidated MLS
  • 2026-03-12 Delisted Consolidated MLS
  • 2026-02-13 Price Changed $287,400 Consolidated MLS
  • 2026-01-29 Listed $287,900 Consolidated MLS
  • 2025-09-17 Price Changed $289,900 CANOPYMLS as Distributed by MLS Grid
  • 2025-06-23 Price Changed $296,999 CANOPYMLS as Distributed by MLS Grid
  • 2025-06-06 Price Changed $300,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-06-06 Price Changed $301,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-05-21 Listed $306,900 CANOPYMLS as Distributed by MLS Grid
  • 2025-05-03 Coming Soon CANOPYMLS as Distributed by MLS Grid
  • 2023-07-21 Sold (MLS) $284,900 CANOPYMLS as Distributed by MLS Grid
  • 2023-03-31 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2023-03-31 Listed $284,900 CANOPYMLS as Distributed by MLS Grid

Property tax history

+8.5%/yr

Latest (2025): $1,757 · -76.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…