CashFlowRE
Sign in Sign up
106 Mclauren Pl
D- Composite 37.12
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 +10.6/30.0
  • ARV discount +6.1/15.0
  • Schools +4.2/10.0
  • Livability +4.1/5.0
  • Rent growth +3.6/5.0
  • DSCR +3.1/10.0
  • 1% rule +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$229,900

106 Mclauren Pl · Fountain Inn, SC 29644
3 bd · 2.5 ba · 1,583 sqft · Townhouse · 11 Days on market
Built 2026 2,178 sqft lot Est $223k · at est. $150/mo HOA · 8% of rent

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

Listing remarks

Come home to a quaint community of 51 Townhomes. Open floor plans with large kitchen for entertaining family and friends, The kitchen has lots of counter space with quartz countertops, stainless appliances to include a 5 burner gas range, dishwasher, microwave and refrigerator. You'll also love the built-in trash containers. To top this off, there is also a large walk-in pantry. White shaker style cabinets for easy decorating with your favorite accent colors. Hard surface flooring in the main living areas are easy to clean and water resistant. Design package to include pendant lighting in the kitchen with ample puck lighting and a ceiling fan in the living area. There is also a powder room

Key facts

  • Quartz countertops
  • Stainless appliances
  • Large kitchen

Tags

OPEN FLOOR PLANSLARGE KITCHENLOTS OF COUNTER SPACEQUARTZ COUNTERTOPSSTAINLESS APPLIANCESBUILT-IN TRASH CONTAINERS

Property features AI

Finance

  • HOA & community: Homeowners association in place; HOA covers common area insurance and electricity, lawn maintenance, street lights, termite contract, bylaws, and restrictive covenants; Community amenities include lights, some sidewalks, lawn maintenance, private roads, and landscape maintenance

Exterior

  • Parking: Attached 1-car garage with door opener; Paved concrete driveway
  • Security: Smoke detectors (interior)
  • Utilities: Public water; Public sewer; Public garbage pickup; Gas tankless water heater; Attached garage (power available)
  • Home design: Two-story home; New construction (approximate year built 2026); Model: Stoneycree; Never lived in
  • Construction: Architectural roof; Slab foundation; Built by Veranda Homes, LLC; Attic and garage provide additional storage
  • Exterior features: Front porch; Patio; Stone and vinyl siding exterior; Level lot with underground utilities; Lot dimensions approximately 24 x 100

Interior

  • Kitchen: Dishwasher; Disposal; Gas range (stand alone); Built-in microwave; Refrigerator; Kitchen approx. 10 x 10
  • Bedrooms: Primary bedroom on 2nd level with double sink, full bath, shower only, and walk-in closet; Second bedroom approximately 10 x 13; Third bedroom approximately 10 x 12; Primary bedroom size approximately 17 x 12
  • Flooring: Carpet; Laminate flooring; Vinyl; Luxury vinyl tile/plank
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Forced air heating (natural gas) with damper control; Central electric cooling with damper control
  • Interior features: Attic with pull-down stairs; Cable available; Ceiling fans; Smooth ceilings; Open floor plan; Smoke detectors; Walk-in closets; Quartz countertops; Walk-in pantry; Radon mitigation system; Window treatments remain
  • Laundry & utility: Laundry on 2nd floor in closet-style area; Washer connection; Electric hookup for dryer

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 $230k.

Deal economics

  • At list price, monthly cash flow is $-112 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $210k (8.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $180k (21.7% below list).
  • Recommended offer: $180k (21.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 4.2% in Fountain Inn — 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 82/100 on livability (#4 in SC, #1,162 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: commute F.
  • Greenville 01 (suburban): math 44% / reading 54% proficiency, ranked #10 of 80 in SC (top 12%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Fountain Inn Elementary (math 48% / reading 47%, grade D, #199 of 597 statewide, top 35%, 835 students, 100% FRL) — zoned schools average 100% FRL vs 42% district-wide (58 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.5%/yr); 484 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); 621 units permitted in Laurens County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($70k/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 $7k of value loss. Plan a longer hold.
  • Laurens County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $180,006 (21.7% 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. 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. 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
0.78%
Cap rate
5.71%
Cash-on-cash
-2.09%
DSCR
0.91
GRM
10.6

CMA / ARV

ARV (on-the-fly)
$223,203
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
112 Mclauren Pl 0.01mi 3/2.5 1,593 (+1%) 2mo $232,710 $146 96
116 Mclauren Pl 0.02mi 3/2.5 1,615 (+2%) 1mo $238,071 $147 95
102 Mclauren Pl 0.01mi 3/2.5 1,615 (+2%) 3mo $225,710 $140 94
108 Mclauren Pl 0.00mi 3/2.5 1,615 (+2%) 3mo $225,710 $140 94
120 Mclauren Pl 0.03mi 3/2.5 1,615 (+2%) 2mo $225,710 $140 93
209 Higher Ct 0.04mi 3/2.5 1,615 (+2%) 4mo $214,900 $133 92
203 Higher Ct 0.03mi 3/2.5 1,593 (+1%) 8mo $225,710 $142 92
128 Cillian St 0.04mi 3/2.5 1,593 (+1%) 8mo $221,210 $139 91
132 Cillian St 0.04mi 3/2.5 1,615 (+2%) 5mo $210,000 $130 91
129 Cillian St 0.02mi 3/2.5 1,615 (+2%) 7mo $227,710 $141 90
124 Cillian St 0.05mi 3/2.5 1,615 (+2%) 7mo $227,710 $141 88
123 Cillian St 0.04mi 3/2.5 1,615 (+2%) 9mo $237,710 $147 88

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 · 4.55% rent growth · sell at horizon

5-year hold
IRR
-18.1%
Equity multiple
0.35×
Total profit
$-41,540
Equity at exit
$34,279
10-year hold
IRR
-7.7%
Equity multiple
0.48×
Total profit
$-33,306
Equity at exit
$19,878

Cash invested: $64,372 (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 29644

Home prices YoY
-28.6%
Rents YoY
4.5%
Active inventory
484
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$1,800 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$83 /mo · $991/yr
Insurance
$96
HOA
$150
Vacancy / Maint / Mgmt
$378
Net cashflow
$-112

Break-even live

Break-even rent $1,942
Max offer price $210,124
Occupancy floor

Sensitivity live

Price -10% $18 -5% $-47 +0% $-112 +5% $-177 +10% $-242
Rent -10% $-254 -5% $-183 +0% $-112 +5% $-41 +10% $30
Rate -1.0pp $4 -0.5pp $-53 base $-112 +0.5pp $-172 +1.0pp $-232

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
$57,475
Closing costs
$6,897
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
201 Chapman Rd Fountain Inn, SC 2.0–3.0 2.0 1236 $1,074 $0.87 4d 1 0.39mi
205 Chapman Rd Fountain Inn, SC 2.0 1.0 1157 $982 $0.85 4d 1 0.44mi
40 Fernhill Ln Fountain Inn, SC 3.0 3.0 1983 $1,900 $0.96 4d 1 0.54mi
7 Gramercy Woods Ln Fountain Inn, SC 3.0–5.0 2.5–3.0 1967 $2,224 $1.13 4d 13 0.79mi
217 N Nelson Dr Fountain Inn, SC 3.0–4.0 2.5–3.5 2115 $2,100 $0.99 4d 12 1.12mi
108 Forrest Dr Fountain Inn, SC 2.0 2.0 1104 $1,495 $1.35 13d 1 1.38mi

HOA detail

Monthly dues
$150 · $1,800/yr
Likely covers
watertrashgas

Listing history 8 events

  1. 2026-06-22
    days on market $229,900 Active 11 DOM
  2. 2026-06-18
    days on market $229,900 Active 8 DOM
  3. 2026-06-17
    days on market $229,900 Active 7 DOM
  4. 2026-06-16
    days on market $229,900 Active 6 DOM
  5. 2026-06-15
    days on market $229,900 Active 5 DOM
  6. 2026-06-13
    days on market $229,900 Active 3 DOM
  7. 2026-06-13
    remarks 699-char remark
  8. 2026-06-13
    listed $229,900 Active 2 DOM

ⓘ 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
$991 · $83/mo
Projected year-2 tax
$1,310 · $109/mo
Expected delta
+$319/yr (+$27/mo · 32.2%)

ⓘ 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
$21,601
− Mortgage interest
−$12,878
− Property taxes
−$991
− Insurance
−$1,150
− Repairs & maintenance
−$1,728
− Management
−$1,728
− HOA
−$1,800
− Depreciation
−$6,688
Taxable loss
−$5,362
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,287
After-tax cash flow
$-57/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
Greenville 01
NCES district ID
4502310
Math proficiency
44% ▼ -10.00%
Reading proficiency
54% ▼ -2.00%
Median HH income
$49,596
Composite
41.88/100
National rank
#3370
State rank
#10 of 80 in SC

Livability — Fountain Inn

Score
82/100
State rank
#4
US rank
#1162

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fountain Inn, SC
County
Greenville County · 573,815 people
City population
22,907
Metro
Greenville-Anderson, SC
Population (ZIP)
22,907
Household income
$70,301
Rent vs Own
26.2% rent · 73.8% own
Severe rent burden
475.0

Population outlook (Laurens County) Hauer SSP2

Today (2025)
66,741 people
By 2030
66,454 · -0.4%
By 2040
64,881 · -2.8%
By 2050
61,941 · -7.2%
By 2075
53,266 · -20.2%
By 2100
41,495 · -37.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (66%)
Race & ethnicity
White 66% Black 18% Two or more races 10% Hispanic / Latino 10%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Slovak 3% Romanian 2% Lithuanian 2%
Foreign-born
6% · Canada, Jamaica
Languages at home
89% English-only · Spanish 9% Tagalog/Filipino 1%

Political lean MEDSL · Laurens

2024 margin
Solid R (+40.9) · D 29.0% · R 69.9% · Other 1.1%
2008→2024 swing
-22.8pp toward R · 2008: -18.1pp · 2024: -40.9pp
All cycles
2024: R+40.9 2020: R+32.3 2016: R+29.9 2012: R+17.5 2008: R+18.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -100.45%
Current HPI
250.5271
Rent YoY
▲ 4.55%
Metro
Greenville-Anderson, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

-82.8% since first listed
6 events — show timeline
  • 2026-06-10 Listed $229,900 Greater Greenville MLS
  • 2026-03-14 Listing Removed Greater Greenville MLS
  • 2026-03-04 Price Changed $220,710 Greater Greenville MLS
  • 2026-02-26 Price Changed $215,710 Greater Greenville MLS
  • 2026-02-17 Listed $213,710 Greater Greenville MLS
  • 2025-04-09 Sold (Public Records) $1,334,000 Public Records

Property tax history

+1.8%/yr

Latest (2025): $991 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…