CashFlowRE
Sign in Sign up
17 Coronado Ct
C- Composite 51.8
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.2/30.0
  • Rent growth +4.8/5.0
  • DSCR +4.3/10.0
  • Schools +4.1/10.0
  • 1% rule +3.5/10.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$300,000

17 Coronado Ct · Bluffton, SC 29909
2 bd · 2.0 ba · 1,120 sqft · SingleFamily public records · 166 Days on market
Built 2006 4,791 sqft lot $268/sqft · 18% below area Est $366k · 18% under

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

Listing remarks MLS

Bring your іmagіnatіοn and stylе tο capitalize on a greаt hοme in a great location with a ton of potential. Best value opportunity in Sun City! This home has a clean stucco exterior and endless potential inside. Bring your vision and transform this property into a customized Lowcountry home. Priced to reflect its current condition, this home presents a rare chance to renovate and build equity in one of the area's most sought-after 55+ communities. Whether you're an investor or a buyer ready to create your ideal space, the upside here is undeniable. Enjoy world-class amenities including golf, pools, fitness centers, and an active social lifestyle-all just minutes from shopping, dining, and everyday conveniences.

Key facts

  • Azalea model
  • Fresh carpeting
  • Cul-de-sac

Tags

AZALEA MODELQUIET LOTCUL-DE-SACBRIGHT EAT-IN KITCHENFRESH CARPETINGNEW ROOF

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 2-bed/2.0-bath single-family listed at $300k.

Deal economics

  • At list price, monthly cash flow is $50 ($597/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 $255k (15.1% below list).
  • Recommended offer: $255k (15.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.2% in Bluffton — 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 68/100 on livability (#76 in SC) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, cost of living D-.
  • Beaufort 01 (town): math 42% / reading 51% proficiency, ranked #17 of 80 in SC (top 21%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+9.3%/yr); 650 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 1,824 units permitted in Beaufort County in 2024 (618 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($91k/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 $9k of value loss. Plan a longer hold.
  • Beaufort County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 166 days — a 12% lower offer ($264k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 19y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% 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 $254,808 (15.1% below list)

Questions for the listing agent

  1. It's been on market 166 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.85%
Cap rate
6.49%
Cash-on-cash
0.71%
DSCR
1.03
GRM
9.8

CMA / ARV

ARV (median comp)
$366,413
List price
$300,000
Delta
-18.13%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9 Twinkling Ct 0.27mi 2/2.0 1,140 (+2%) 7mo $315,000 $276 79
27 Orion Pl 0.32mi 2/2.0 1,240 (+11%) 2mo $350,000 $282 66
23 Callisto Rd 0.29mi 2/2.0 1,260 (+12%) 3mo $300,000 $238 64
9 Beaufort River Rd 0.06mi 2/2.0 1,258 (+12%) 21mo $343,000 $273 59
21 Callisto Rd 0.28mi 2/2.0 1,240 (+11%) 13mo $313,000 $252 58
4 Moonglow Ct 0.23mi 2/2.0 1,240 (+11%) 18mo $310,500 $250 57
47 Wild Strawberry Ln 0.23mi 2/2.0 1,278 (+14%) 24mo $350,000 $274 46
14 Pineapple Dr 0.60mi 2/2.0 1,258 (+12%) 19mo $355,000 $282 36

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

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-10.0%
Equity multiple
0.62×
Total profit
$-32,008
Equity at exit
$44,731
10-year hold
IRR
5.0%
Equity multiple
1.44×
Total profit
$37,378
Equity at exit
$25,939

Cash invested: $84,000 (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 29909

Home prices YoY
-12.5%
Rents YoY
9.3%
Active inventory
650
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$2,548 medium interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$265 /mo · $3,180/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$535
Net cashflow
$50

Break-even live

Break-even rent $2,485
Max offer price $300,000
Occupancy floor 93%

Sensitivity live

Price -10% $220 -5% $135 +0% $50 +5% $-35 +10% $-120
Rent -10% $-152 -5% $-51 +0% $50 +5% $150 +10% $251
Rate -1.0pp $201 -0.5pp $126 base $50 +0.5pp $-28 +1.0pp $-107

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
$75,000
Closing costs
$9,000
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
28 Darby Creek Ct Bluffton, SC 2.0 2.0 1488 $2,350 $1.58 44d 1 0.15mi
314 Gibbet Rd Bluffton, SC 1.0–3.0 1.0–2.0 1015 $2,554 $2.52 14d 21 0.87mi

Listing history 19 events

  1. 2026-06-18
    days on market $300,000 Active 166 DOM
  2. 2026-06-17
    days on market $300,000 Active 165 DOM
  3. 2026-06-16
    days on market $300,000 Active 164 DOM
  4. 2026-06-15
    days on market $300,000 Active 163 DOM
  5. 2026-06-14
    days on market $300,000 Active 161 DOM
  6. 2026-06-13
    days on market $300,000 Active 160 DOM
  7. 2026-06-10
    days on market $300,000 Active 158 DOM
  8. 2026-06-09
    days on market $300,000 Active 157 DOM
  9. 2026-06-08
    days on market $300,000 Active 156 DOM
  10. 2026-06-07
    days on market $300,000 Active 155 DOM
  11. 2026-06-05
    days on market $300,000 Active 152 DOM
  12. 2026-06-03
    days on market $300,000 Active 151 DOM
  13. 2026-06-02
    days on market $300,000 Active 150 DOM
  14. 2026-06-01
    days on market $300,000 Active 149 DOM
  15. 2026-05-31
    days on market $300,000 Active 148 DOM
  16. 2026-05-01
    status Active 744-char remark
    Show marketing remark (744 chars)

    Bring your іmagіnatіοn and stylе tο capitalize on a greаt hοme in a great location with a ton of potential. Best value opportunity in Sun City! This home has a clean stucco exterior and endless potential inside. Bring your vision and transform this property into a customized Lowcountry home. Priced to reflect its current condition, this home presents a rare chance to renovate and build equity in one of the area's most sought-after 55+ communities. Whether you're an investor or a buyer ready to create your ideal space, the upside here is undeniable. Enjoy world-class amenities including golf, pools, fitness centers, and an active social lifestyle-all just minutes from shopping, dining, and everyday conveniences.

  17. 2026-04-13
    price $300,000 744-char remark
    Show marketing remark (744 chars)

    Bring your іmagіnatіοn and stylе tο capitalize on a greаt hοme in a great location with a ton of potential. Best value opportunity in Sun City! This home has a clean stucco exterior and endless potential inside. Bring your vision and transform this property into a customized Lowcountry home. Priced to reflect its current condition, this home presents a rare chance to renovate and build equity in one of the area's most sought-after 55+ communities. Whether you're an investor or a buyer ready to create your ideal space, the upside here is undeniable. Enjoy world-class amenities including golf, pools, fitness centers, and an active social lifestyle-all just minutes from shopping, dining, and everyday conveniences.

  18. 2026-01-02
    listed $310,000 Active 744-char remark
    Show marketing remark (744 chars)

    Bring your іmagіnatіοn and stylе tο capitalize on a greаt hοme in a great location with a ton of potential. Best value opportunity in Sun City! This home has a clean stucco exterior and endless potential inside. Bring your vision and transform this property into a customized Lowcountry home. Priced to reflect its current condition, this home presents a rare chance to renovate and build equity in one of the area's most sought-after 55+ communities. Whether you're an investor or a buyer ready to create your ideal space, the upside here is undeniable. Enjoy world-class amenities including golf, pools, fitness centers, and an active social lifestyle-all just minutes from shopping, dining, and everyday conveniences.

  19. 2007-12-19
    listed $198,900

ⓘ 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
$3,180 · $265/mo
Projected year-2 tax
$3,180 · $265/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 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
$30,577
− Mortgage interest
−$16,805
− Property taxes
−$3,180
− Insurance
−$1,500
− Repairs & maintenance
−$2,446
− Management
−$2,446
− Depreciation
−$8,727
Taxable loss
−$4,527
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,087
After-tax cash flow
$1,683/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
Beaufort 01
NCES district ID
4501110
Math proficiency
42% ▼ -8.00%
Reading proficiency
51% ▲ 2.00%
Median HH income
$57,430
Composite
40.56/100
National rank
#3699
State rank
#17 of 80 in SC

Livability — Bluffton

Score
68/100
State rank
#76
US rank
#8936

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Beaufort County · 163,770 people
City population
77,022
Metro
Hilton Head Island-Bluffton, SC
Population (ZIP)
24,003
Household income
$91,294
Rent vs Own
8.4% rent · 91.6% own
Severe rent burden
268.0

Population outlook (Beaufort County) Hauer SSP2

Today (2025)
211,915 people
By 2030
227,272 · +7.2%
By 2040
253,861 · +19.8%
By 2050
275,126 · +29.8%
By 2075
311,022 · +46.8%
By 2100
321,286 · +51.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Black 4% Hispanic / Latino 4% Two or more races 3% Asian 1%
Common ancestry
Romanian 5% Lithuanian 3% Slovak 2%
Foreign-born
6% · Canada, Vietnam
Languages at home
94% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Beaufort

2024 margin
R (+14.5) · D 42.1% · R 56.6% · Other 1.2%
2008→2024 swing
-3.7pp toward R · 2008: -10.8pp · 2024: -14.5pp
All cycles
2024: R+14.5 2020: R+10.0 2016: R+14.3 2012: R+17.5 2008: R+10.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -27.99%
Current HPI
196.0491
Rent YoY
▲ 9.31%
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

Price history

+50.8% since first listed
4 events — show timeline
  • 2026-05-01 Relisted RSMLS
  • 2026-04-13 Price Changed $300,000 RSMLS
  • 2026-01-02 Listed $310,000 RSMLS
  • 2007-12-19 Listed $198,900 RSMLS

Property tax history

+3.9%/yr

Latest (2025): $3,180 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…