CashFlowRE
Sign in Sign up
374 Saluda Springs Rd
D- Composite 38.73
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).

  • Cash flow +11.6/30.0
  • ARV discount +7.5/15.0
  • Schools +4.2/10.0
  • Livability +4.0/5.0
  • DSCR +3.4/10.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • Appreciation +0.0/10.0

$255,000

374 Saluda Springs Rd · Lexington, SC 29072
3 bd · 2.5 ba · 1,542 sqft · Townhouse public records · 23 Days on market
Built 2009 1,742 sqft lot

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

Listing remarks

Welcome home to easy living in the heart of Lexington! Lovingly maintained and move-in ready, this charming townhome offers the perfect blend of comfort, convenience, and low-maintenance living. Hardwood flooring welcomes you inside and flows throughout the main level, creating a warm and inviting atmosphere. The expansive primary suite provides a relaxing retreat with plenty of space to unwind at the end of the day. A new HVAC system installed in 2025 provides added comfort and peace of mind. Step outside to enjoy your own private backyard, ideal for morning coffee, evening gatherings, or simply enjoying a quiet moment outdoors. Front yard maintenance is included, giving you more time to e

Key facts

  • Hardwood flooring
  • Private backyard
  • Garage

Tags

PRIVATE BACKYARDHARDWOOD FLOORINGPEACEFUL NEIGHBORHOOD

Property features AI

Finance

  • Other: Directions: From Sunset Blvd, turn right onto Saluda Springs Road; destination will be on your right.
  • HOA & community: Homeowners association in place; Association maintains common areas, exterior, front yard and landscaping, and sidewalks

Exterior

  • Parking: Attached garage with space for 1 car
  • Utilities: Public water; Public sewer
  • Home design: Two-story house; Home faces west; Entry on main level
  • Construction: Slab foundation
  • Exterior features: Patio; Partially brick and vinyl exterior; Paved road frontage

Interior

  • Kitchen: Granite countertops; Stained wood cabinets; Tile flooring
  • Bedrooms: Primary suite on second floor with garden tub, private bath, separate shower and walk-in closet; Second bedroom on second floor with ceiling fan and carpeted floors; Third bedroom on second floor with ceiling fan and carpeted floors
  • Flooring: Engineered hardwood in great room; Carpet in bedrooms; Tile in kitchen
  • Bathrooms: Two full bathrooms; One half bathroom; Second-floor full bath (in addition to primary bath)
  • Heating & cooling: Central cooling; Heat pump serving first and second levels; Second-level heat pump supports cooling
  • Interior features: High ceilings in the great room; Ceiling fans in great room and bedrooms; Engineered hardwood floors in great room; Free-standing smooth-surface range
  • Laundry & utility: Laundry closet (washer/dryer located on second 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/2.5-bath townhouse listed at $255k.

Deal economics

  • At list price, monthly cash flow is $-80 ($-955/yr) — negative.
  • To cash-flow at today's rent, offer at most $241k (5.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $184k (28.0% below list).
  • Recommended offer: $184k (28.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 81/100 on livability (#8 in SC, #1,502 nationally) — a professional / high-income tenant draw. Strengths: housing A+, health & safety A+, employment A; Watch: commute F.
  • Lexington 01 (suburban): math 42% / reading 53% proficiency, ranked #11 of 80 in SC (top 14%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Midway Elementary (math 65% / reading 63%, grade B, #63 of 597 statewide, top 11%, 891 students, 9% FRL); Meadow Glen Middle (math 51% / reading 65%, grade B, #17 of 229 statewide, top 7%, 808 students, 20% FRL); River Bluff High (math 54% / reading 93%, grade B+, #43 of 196 statewide, top 22%, 2,197 students, 19% FRL).
  • Zoned-school proficiency averages 65% at this address vs 48% district-wide (+18 pts) — the actual schools serving this property are materially stronger than the Lexington 01 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+3.2%/yr); 714 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,712 units permitted in Lexington County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Lexington County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($251k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $148k; list at $255k implies a 73% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 64% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $183,550 (28.0% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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?
  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
0.72%
Cap rate
5.92%
Cash-on-cash
-1.34%
DSCR
0.94
GRM
11.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.23% rent growth · sell at horizon

5-year hold
IRR
-18.3%
Equity multiple
0.35×
Total profit
$-46,077
Equity at exit
$38,021
10-year hold
IRR
-10.4%
Equity multiple
0.36×
Total profit
$-45,361
Equity at exit
$22,048

Cash invested: $71,400 (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 29072

Rents YoY
3.2%
Active inventory
714
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$1,836 high interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$86 /mo · $1,033/yr
Insurance
$106
HOA
$0
Vacancy / Maint / Mgmt
$385
Net cashflow
$-80

Break-even live

Break-even rent $1,936
Max offer price $240,946
Occupancy floor 99%

Sensitivity live

Price -10% $65 -5% $-7 +0% $-80 +5% $-152 +10% $-224
Rent -10% $-225 -5% $-152 +0% $-80 +5% $-7 +10% $65
Rate -1.0pp $49 -0.5pp $-15 base $-80 +0.5pp $-146 +1.0pp $-213

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
$63,750
Closing costs
$7,650
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
110 Saluda Springs Ct Lexington, SC 2.0 2.5 1499 $1,700 $1.13 25d 1 0.02mi
300 Caughman Farm Ln Lexington, SC 1.0–2.0 1.0–2.0 923 $1,670 $1.81 4d 8 0.31mi
300 Palmetto Park Blvd Lexington, SC 1.0–3.0 1.0–2.0 930 $1,954 $2.10 5d 14 0.50mi
248 Cherokee Pond Ct Lexington, SC 3.0 2.5 1787 $2,400 $1.34 25d 1 1.19mi
121 Northpoint Dr Lexington, SC 1.0–2.0 1.0–2.0 973 $1,560 $1.60 4d 13 1.48mi

Listing history 20 events

  1. 2026-06-22
    statusdays on market $255,000 Pending 23 DOM
  2. 2026-06-18
    days on market $255,000 Active - Contingent 21 DOM
  3. 2026-06-17
    days on market $255,000 Active - Contingent 20 DOM
  4. 2026-06-16
    days on market $255,000 Active - Contingent 19 DOM
  5. 2026-06-15
    days on market $255,000 Active - Contingent 18 DOM
  6. 2026-06-14
    days on market $255,000 Active - Contingent 16 DOM
  7. 2026-06-10
    days on market $255,000 Active - Contingent 13 DOM
  8. 2026-06-09
    days on market $255,000 Active - Contingent 12 DOM
  9. 2026-06-08
    days on market $255,000 Active - Contingent 11 DOM
  10. 2026-06-07
    statusdays on market $255,000 Active - Contingent 10 DOM
  11. 2026-06-03
    days on market $255,000 Active 6 DOM
  12. 2026-06-03
    days on market $255,000 Active 5 DOM
  13. 2026-06-02
    days on market $255,000 Active 4 DOM
  14. 2026-05-31
    days on market $255,000 Active 3 DOM
  15. 2026-05-28
    listed $255,000 Active
  16. 2018-07-19
    soldstatus $147,500
  17. 2018-05-16
    price $151,000
  18. 2015-05-06
    soldstatus $135,000
  19. 2009-10-08
    soldstatus $186,300
  20. 2009-08-18
    soldstatus $159,168

ⓘ 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
$1,033 · $86/mo
Projected year-2 tax
$1,454 · $121/mo
Expected delta
+$420/yr (+$35/mo · 40.7%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥107°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 64% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 2 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
$22,026
− Mortgage interest
−$14,284
− Property taxes
−$1,033
− Insurance
−$1,275
− Repairs & maintenance
−$1,762
− Management
−$1,762
− Depreciation
−$7,418
Taxable loss
−$5,509
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,322
After-tax cash flow
$367/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
Lexington 01
NCES district ID
4502700
Math proficiency
42% ▼ -12.00%
Reading proficiency
53% ▼ -2.00%
Median HH income
$61,298
Composite
41.75/100
National rank
#3399
State rank
#11 of 80 in SC

Livability — Lexington

Score
81/100
State rank
#8
US rank
#1502

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lexington, SC
County
Lexington County · 232,571 people
City population
122,563
Metro
Columbia, SC
Population (ZIP)
69,407
Household income
$106,382
Rent vs Own
16.7% rent · 83.3% own
Severe rent burden
858.0

Population outlook (Lexington County) Hauer SSP2

Today (2025)
322,999 people
By 2030
342,356 · +6.0%
By 2040
377,715 · +16.9%
By 2050
406,984 · +26.0%
By 2075
465,447 · +44.1%
By 2100
485,674 · +50.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Black 7% Hispanic / Latino 5% Two or more races 5% Asian 4%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Italian 4% Serbian 3% Romanian 3%
Foreign-born
7% · Canada, Jamaica, China
Languages at home
91% English-only · Spanish 4% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Lexington

2024 margin
Solid R (+33.5) · D 32.5% · R 66.0% · Other 1.4%
2008→2024 swing
+4.6pp toward D · 2008: -38.0pp · 2024: -33.5pp
All cycles
2024: R+33.5 2020: R+30.1 2016: R+36.7 2012: R+37.8 2008: R+38.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -197.53%
Current HPI
212.3235
Rent YoY
▲ 3.23%
Metro
Columbia, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+60.2% since first listed
6 events — show timeline
  • 2026-05-28 Listed $255,000 Consolidated MLS
  • 2018-07-19 Sold (Public Records) $147,500 Public Records
  • 2018-05-16 Price Changed $151,000 Consolidated MLS
  • 2015-05-06 Sold (Public Records) $135,000 Public Records
  • 2009-10-08 Sold (Public Records) $186,300 Public Records
  • 2009-08-18 Sold (Public Records) $159,168 Public Records

Property tax history

-8.6%/yr

Latest (2024): $1,033 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…