CashFlowRE
Sign in Sign up
1042 Two Brothers Ln
F Composite 31.58
Why this score? — see what drove the F 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 +8.5/30.0
  • ARV discount +7.5/15.0
  • Livability +3.2/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.3/10.0
  • 1% rule +2.0/10.0
  • Appreciation +0.0/10.0

$348,000

1042 Two Brothers Ln · York, SC 29745
5 bd · 3.0 ba · 2,368 sqft · Land · 75 Days on market
Built 2026 4,791 sqft lot $102/mo HOA · 4% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come tour 1042 Two Brothers Lane! The Robie is one of our two-story plans featured at Fergus Crossing in York, SC. This home offers five bedrooms, three bathrooms, and a two-car garage. Upon entering the home, you'll be greeted by a foyer which invites you in the center of the home. At the heart of the home is a spacious living room and dining room that blends with the kitchen, creating an airy feel. The chef's kitchen is equipped with modern appliances, ample cabinet space, walk-in pantry, and breakfast bar, perfect for cooking and casual dining. Adjacent to the kitchen is a bedroom, providing privacy and comfort. The home features a primary suite, complete with a walk-in closet and en suite bathroom featuring a shower with dual vanities. The additional three bathrooms are spacious and have access to a secondary bathroom. The loft offers a flexible space that can be used as a media room, playroom, or home gym. The laundry room completes the second floor. With its thoughtful design, spacious layout, and modern conveniences, the Robie is the perfect place for you. Do not miss this opportunity to make the Robie yours at Fergus Crossing in York, SC. Pictures are representative.

Key facts

  • 4,791 sq ft lot
  • 2 garage spots
  • Community pool

Property features AI

Finance

  • HOA & community: Mandatory HOA; Quarterly HOA fee of $307

Exterior

  • Parking: 2-car garage; Driveway; Garage door opener; Main level garage
  • Security: Smoke detectors; Carbon monoxide detectors
  • Utilities: City water; Public sewer; Cable available; Fiber optics available
  • Home design: Single family residence; Site built; Two levels; Under construction (new construction)
  • Construction: Fiber cement exterior; Slab foundation; Builder: D.R. Horton; Model: Robie - J; Proposed completion date: 2026-06-15
  • Exterior features: Concrete road access; Community sidewalks and street lights; Community amenities: cabana, game court, outdoor pool, picnic area, playground, recreation area, tennis courts, walking trails

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Walk-in pantry
  • Bedrooms: 5 bedrooms (4 upstairs, 1 on main level)
  • Flooring: Carpet; Vinyl
  • Bathrooms: 3 full bathrooms (2 upstairs, 1 on main level)
  • Heating & cooling: Electric heating; Heat pump; Central air; Zoned cooling
  • Interior features: Open floorplan; Walk-in pantry; Garden tub; Insulated windows; 11 total rooms
  • Laundry & utility: Washer hookup; Electric dryer hookup; Laundry on upper 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 5-bed/3.0-bath land listed at $348k.

Deal economics

  • At list price, monthly cash flow is $-309 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $293k (15.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $245k (29.6% below list).
  • Recommended offer: $245k (29.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 65/100 on livability (#139 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • York 01 (rural): math 31% / reading 40% proficiency, ranked #41 of 80 in SC (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hunter Street Elementary (math 52% / reading 47%, grade D, #168 of 597 statewide, top 31%, 405 students, 74% FRL); York Comprehensive High (math 39% / reading 82%, grade C+, #108 of 196 statewide, top 55%, 1,493 students, 68% FRL) — zoned schools average 71% FRL vs 54% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 55% at this address vs 36% district-wide (+20 pts) — the actual schools serving this property are materially stronger than the York 01 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 541 active listings in the ZIP; solid renter incomes; 2,550 units permitted in York County in 2024 (350 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($79k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • York County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 75 days — a 6% lower offer ($327k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $36k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $245,159 (29.6% 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 75 days. Have you received any prior offers? Is the seller open to a 30% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  8. 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?
  9. 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.
  10. 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.
  11. 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
5.23%
Cash-on-cash
-3.80%
DSCR
0.83
GRM
11.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-22.7%
Equity multiple
0.22×
Total profit
$-76,110
Equity at exit
$51,888
10-year hold
IRR
-17.1%
Equity multiple
0.06×
Total profit
$-91,836
Equity at exit
$30,089

Cash invested: $97,440 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State South Carolina
90 Strongly Landlord-Friendly · R+6
County
— inherits STATE
City
— inherits STATE
5-day notice; preempted; landlord-favorable.

ZIP-level market 29745

Home prices YoY
-30.3%
Active inventory
541
Price-to-rent
11.8×

Monthly cashflow live

Estimated rent
$2,452 medium interval (Pro) →
Mortgage (P&I)
$1,825
Tax from tax record
$173 /mo · $2,081/yr
Insurance
$145
HOA
$102
Vacancy / Maint / Mgmt
$515
Net cashflow
$-309

Break-even live

Break-even rent $2,842
Max offer price $293,476
Occupancy floor

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
$87,000
Closing costs
$10,440
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
$102 · $1,224/yr
Likely covers
gym

Listing history 18 events

  1. 2026-06-15
    days on market $348,000 Active 75 DOM
  2. 2026-06-13
    days on market $348,000 Active 73 DOM
  3. 2026-06-10
    price $348,000 Active 69 DOM
  4. 2026-06-09
    days on market $349,000 Active 69 DOM
  5. 2026-06-08
    days on market $349,000 Active 68 DOM
  6. 2026-06-07
    days on market $349,000 Active 67 DOM
  7. 2026-06-04
    days on market $349,000 Active 64 DOM
  8. 2026-06-03
    days on market $349,000 Active 63 DOM
  9. 2026-06-02
    pricedays on market $349,000 Active 62 DOM
  10. 2026-06-01
    days on market $355,000 Active 61 DOM
  11. 2026-05-31
    days on market $355,000 Active 60 DOM
  12. 2026-05-22
    price $355,000 1194-char remark
    Show marketing remark (1194 chars)

    Come tour 1042 Two Brothers Lane! The Robie is one of our two-story plans featured at Fergus Crossing in York, SC. This home offers five bedrooms, three bathrooms, and a two-car garage. Upon entering the home, you'll be greeted by a foyer which invites you in the center of the home. At the heart of the home is a spacious living room and dining room that blends with the kitchen, creating an airy feel. The chef's kitchen is equipped with modern appliances, ample cabinet space, walk-in pantry, and breakfast bar, perfect for cooking and casual dining. Adjacent to the kitchen is a bedroom, providing privacy and comfort. The home features a primary suite, complete with a walk-in closet and en suite bathroom featuring a shower with dual vanities. The additional three bathrooms are spacious and have access to a secondary bathroom. The loft offers a flexible space that can be used as a media room, playroom, or home gym. The laundry room completes the second floor. With its thoughtful design, spacious layout, and modern conveniences, the Robie is the perfect place for you. Do not miss this opportunity to make the Robie yours at Fergus Crossing in York, SC. Pictures are representative.

  13. 2026-05-21
    price $355,000
  14. 2026-05-13
    price $365,000 1194-char remark
    Show marketing remark (1194 chars)

    Come tour 1042 Two Brothers Lane! The Robie is one of our two-story plans featured at Fergus Crossing in York, SC. This home offers five bedrooms, three bathrooms, and a two-car garage. Upon entering the home, you'll be greeted by a foyer which invites you in the center of the home. At the heart of the home is a spacious living room and dining room that blends with the kitchen, creating an airy feel. The chef's kitchen is equipped with modern appliances, ample cabinet space, walk-in pantry, and breakfast bar, perfect for cooking and casual dining. Adjacent to the kitchen is a bedroom, providing privacy and comfort. The home features a primary suite, complete with a walk-in closet and en suite bathroom featuring a shower with dual vanities. The additional three bathrooms are spacious and have access to a secondary bathroom. The loft offers a flexible space that can be used as a media room, playroom, or home gym. The laundry room completes the second floor. With its thoughtful design, spacious layout, and modern conveniences, the Robie is the perfect place for you. Do not miss this opportunity to make the Robie yours at Fergus Crossing in York, SC. Pictures are representative.

  15. 2026-05-12
    price $365,000
  16. 2026-04-02
    listed $384,490 Active 1194-char remark
    Show marketing remark (1194 chars)

    Come tour 1042 Two Brothers Lane! The Robie is one of our two-story plans featured at Fergus Crossing in York, SC. This home offers five bedrooms, three bathrooms, and a two-car garage. Upon entering the home, you'll be greeted by a foyer which invites you in the center of the home. At the heart of the home is a spacious living room and dining room that blends with the kitchen, creating an airy feel. The chef's kitchen is equipped with modern appliances, ample cabinet space, walk-in pantry, and breakfast bar, perfect for cooking and casual dining. Adjacent to the kitchen is a bedroom, providing privacy and comfort. The home features a primary suite, complete with a walk-in closet and en suite bathroom featuring a shower with dual vanities. The additional three bathrooms are spacious and have access to a secondary bathroom. The loft offers a flexible space that can be used as a media room, playroom, or home gym. The laundry room completes the second floor. With its thoughtful design, spacious layout, and modern conveniences, the Robie is the perfect place for you. Do not miss this opportunity to make the Robie yours at Fergus Crossing in York, SC. Pictures are representative.

  17. 2026-04-01
    listed $384,490 Active
  18. 2025-07-02
    soldstatus $3,030,240

ⓘ 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
$2,081 · $173/mo
Projected year-2 tax
$2,081 · $173/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
$29,419
− Mortgage interest
−$19,493
− Property taxes
−$2,081
− Insurance
−$1,740
− Repairs & maintenance
−$2,354
− Management
−$2,354
− HOA
−$1,224
− Depreciation
−$10,124
Taxable loss
−$9,950
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,388
After-tax cash flow
$-1,316/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
York 01
NCES district ID
4503810
Math proficiency
31% ▼ -16.00%
Reading proficiency
40% ▬ 0.00%
Median HH income
$44,491
Composite
30.21/100
National rank
#6305
State rank
#41 of 80 in SC

Livability — York

Score
65/100
State rank
#139
US rank
#13425

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
York, SC
County
York County · 281,758 people
City population
34,909
Metro
Charlotte-Concord-Gastonia, NC-SC
Population (ZIP)
34,909
Household income
$79,117
Rent vs Own
16.1% rent · 83.9% own
Severe rent burden
321.0

Population outlook (York County) Hauer SSP2

Today (2025)
307,757 people
By 2030
335,979 · +9.2%
By 2040
391,378 · +27.2%
By 2050
443,234 · +44.0%
By 2075
557,102 · +81.0%
By 2100
625,837 · +103.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Black 12% Two or more races 6% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 3% Serbian 3% Italian 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 4%

Political lean MEDSL · York

2024 margin
R (+19.1) · D 39.7% · R 58.8% · Other 1.5%
2008→2024 swing
-1.4pp toward R · 2008: -17.7pp · 2024: -19.1pp
All cycles
2024: R+19.1 2020: R+16.5 2016: R+22.1 2012: R+20.5 2008: R+17.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -109.42%
Current HPI
251.6848
Rent YoY
Metro
Charlotte-Concord-Gastonia, NC-SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

-88.3% since first listed
7 events — show timeline
  • 2026-05-22 Price Changed $355,000 Zillow
  • 2026-05-21 Price Changed $355,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-05-13 Price Changed $365,000 Zillow
  • 2026-05-12 Price Changed $365,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-04-02 Listed $384,490 Zillow
  • 2026-04-01 Listed $384,490 CANOPYMLS as Distributed by MLS Grid
  • 2025-07-02 Sold (Public Records) $3,030,240 Public Records

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…