CashFlowRE
Sign in Sign up
309 Parkridge Way
D- Composite 37.78
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 +10.7/30.0
  • ARV discount +7.1/15.0
  • Livability +4.4/5.0
  • Schools +4.2/10.0
  • Rent growth +3.2/5.0
  • DSCR +3.1/10.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$255,000

309 Parkridge Way · Simpsonville, SC 29680
3 bd · 2.5 ba · 1,620 sqft · Townhouse public records · 10 Days on market
Built 2020 2,178 sqft lot Est $253k · at est. $133/mo HOA · 7% of rent

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

Listing remarks

Welcome to Baldwin Ridge! Built in 2021, this like-new CORNER LOT townhome offers modern living in an incredible location near downtown Simpsonville. Freshly and professionally PAINTED THROUGHOUT, this home truly feels brand new. The first level features garage access, a versatile OFFICE/FLEX SPACE, and access to the COVERED PATIO overlooking the fully fenced backyard with added privacy fencing — perfect for relaxing or entertaining. Upstairs on the main level, you’ll find a bright and OPEN FLOOR PLAN complete with a spacious living room, large kitchen, breakfast nook, and convenient half bath. Step out onto the rear deck and enjoy your morning coffee or unwind on warm summer ev

Key facts

  • Exterior grounds
  • Covered patio
  • Office flex space

Tags

CORNER LOTOFFICE FLEX SPACECOVERED PATIOFULLY FENCED BACKYARDLOW MAINTENANCE LIVINGEXTERIOR GROUNDS

Property features AI

Finance

  • Other: Community amenities include lights, some sidewalks, lawn maintenance and a dog park
  • HOA & community: Homeowners association; HOA covers common area insurance, exterior maintenance, lawn maintenance and street lights

Exterior

  • Parking: Attached 1-car garage; Paved driveway
  • Utilities: Public water; Public sewer; Electric water heater; Private garbage pickup
  • Home design: Residential property; 3+ stories; Approximately 1–5 years old; Corner lot; Cul-de-sac lot; Level lot
  • Construction: Vinyl siding exterior; Composition shingle roof; Slab foundation; Attic and garage storage
  • Exterior features: Deck; Patio; Fenced yard; Sidewalks

Interior

  • Kitchen: Cooktop (smooth); Electric oven; Dishwasher; Pantry
  • Bedrooms: Primary bedroom with full bath, tub/shower and walk-in closet; Primary bedroom ~13 x 11; Second bedroom ~10 x 9; Third bedroom ~11 x 9
  • Flooring: Carpet; Laminate flooring
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Electric heating (multi-unit); Central forced cooling (electric, multi-unit)
  • Interior features: Cable available; Ceiling fans; Smooth ceilings; Smoke detector; Walk-in closet(s); Pantry closet; Attic
  • Laundry & utility: Closet-style laundry

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 $-124 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $233k (8.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $197k (22.9% below list).
  • Recommended offer: $197k (22.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 3.9% in Simpsonville — 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 87/100 on livability (#1 in SC, #295 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+.
  • 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: Plain Elementary (math 60% / reading 63%, grade B, #76 of 597 statewide, top 13%, 932 students, 54% FRL).
  • Zoned-school proficiency averages 62% at this address vs 49% district-wide (+12 pts) — the actual schools serving this property are materially stronger than the Greenville 01 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+2.9%/yr); 245 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 5,595 units permitted in Greenville County in 2024 (566 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.
  • Greenville County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $210k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $196,608 (22.9% 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. 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. 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?
  6. 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.
  7. 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.
  8. 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
0.77%
Cap rate
5.71%
Cash-on-cash
-2.08%
DSCR
0.91
GRM
10.8

CMA / ARV

ARV (on-the-fly)
$252,720
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
327 Hartland Pl 0.30mi 3/2.5 1,633 (+1%) 9mo $262,500 $161 77
205 Hartland Pl 0.29mi 3/2.5 1,637 (+1%) 12mo $259,000 $158 74
709 Wintergarden Pl 0.35mi 3/2.5 1,700 (+5%) 4mo $253,000 $149 72
323 Hartland Pl 0.30mi 3/2.5 1,663 (+3%) 13mo $259,000 $156 70
121 Hartland Pl 0.32mi 3/2.5 1,724 (+6%) 14mo $260,000 $151 62

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 · 2.85% rent growth · sell at horizon

5-year hold
IRR
-19.9%
Equity multiple
0.31×
Total profit
$-49,507
Equity at exit
$38,021
10-year hold
IRR
-13.2%
Equity multiple
0.24×
Total profit
$-54,545
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 29680

Home prices YoY
-31.2%
Rents YoY
2.9%
Active inventory
245
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,966 high interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$100 /mo · $1,203/yr
Insurance
$106
HOA
$133
Vacancy / Maint / Mgmt
$413
Net cashflow
$-124

Break-even live

Break-even rent $2,122
Max offer price $233,179
Occupancy floor

Sensitivity live

Price -10% $21 -5% $-51 +0% $-124 +5% $-196 +10% $-268
Rent -10% $-279 -5% $-201 +0% $-124 +5% $-46 +10% $32
Rate -1.0pp $5 -0.5pp $-59 base $-124 +0.5pp $-190 +1.0pp $-257

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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7001 Wiley Dr Simpsonville, SC 1.0–3.0 1.0–2.0 1517 $2,100 $1.38 4d 39 0.14mi
8001 Pointe Grand Pl Simpsonville, SC 1.0–2.0 2.0 1153 $1,395 $1.21 4d 9 0.25mi
10 Pasture View Ct Simpsonville, SC 3.0 2.0 1746 $1,895 $1.09 4d 1 0.65mi
8 Madera Trl Simpsonville, SC 4.0 2.0 1700 $1,975 $1.16 20d 1 1.16mi
300 Florence Dr Simpsonville, SC 3.0 2.0 1080 $1,525 $1.41 24d 1 1.24mi
101 Boren Way Greenville, SC 4.0 2.5 1934 $2,045 $1.06 15d 1 1.31mi
114 Edwards St Simpsonville, SC 4.0 4.0 1800 $1,850 $1.03 15d 1 1.32mi
113 Karland Dr Simpsonville, SC 2.0 2.0 1254 $1,898 $1.51 4d 7 1.35mi
113 W Okaloosa Way Simpsonville, SC 3.0 2.0 1536 $1,995 $1.30 24d 1 1.46mi
103 Jones Ave Unit B Simpsonville, SC 2.0 1.5 1360 $1,700 $1.25 24d 1 1.48mi

HOA detail

Monthly dues
$133 · $1,596/yr

Listing history 16 events

  1. 2026-06-18
    days on market $255,000 Active 10 DOM
  2. 2026-06-17
    days on market $255,000 Active 9 DOM
  3. 2026-06-16
    days on market $255,000 Active 8 DOM
  4. 2026-06-15
    days on market $255,000 Active 7 DOM
  5. 2026-06-13
    days on market $255,000 Active 5 DOM
  6. 2026-06-13
    days on market $255,000 Active 4 DOM
  7. 2026-06-10
    days on market $255,000 Active 2 DOM
  8. 2026-06-08
    days on marketlisting id $255,000 Active 1 DOM
  9. 2026-06-07
    days on market $255,000 Active 27 DOM
  10. 2026-06-03
    days on market $255,000 Active 23 DOM
  11. 2026-06-03
    days on market $255,000 Active 22 DOM
  12. 2026-06-01
    days on market $255,000 Active 21 DOM
  13. 2026-05-31
    days on market $255,000 Active 20 DOM
  14. 2026-05-21
    price $255,000
  15. 2026-05-11
    listed $265,000 Active
  16. 2020-09-11
    soldstatus $210,000

ⓘ 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
$1,203 · $100/mo
Projected year-2 tax
$1,454 · $121/mo
Expected delta
+$251/yr (+$21/mo · 20.9%)

ⓘ 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 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥103°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 4 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
$23,593
− Mortgage interest
−$14,284
− Property taxes
−$1,203
− Insurance
−$1,275
− Repairs & maintenance
−$1,887
− Management
−$1,887
− HOA
−$1,596
− Depreciation
−$7,418
Taxable loss
−$5,958
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,430
After-tax cash flow
$-52/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 — Simpsonville

Score
87/100
State rank
#1
US rank
#295

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Greenville County · 573,815 people
City population
104,420
Metro
Greenville-Anderson, SC
Population (ZIP)
35,770
Household income
$86,716
Rent vs Own
21.7% rent · 78.3% own
Severe rent burden
553.0

Population outlook (Greenville County) Hauer SSP2

Today (2025)
574,580 people
By 2030
615,615 · +7.1%
By 2040
695,373 · +21.0%
By 2050
769,367 · +33.9%
By 2075
933,296 · +62.4%
By 2100
1,029,196 · +79.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 57% Black 24% Two or more races 10% Hispanic / Latino 9% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Lithuanian 2% Slovak 2% Italian 2%
Foreign-born
8% · Canada, Jamaica
Languages at home
89% English-only · Spanish 7% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · Greenville

2024 margin
Strong R (+22.2) · D 38.0% · R 60.2% · Other 1.8%
2008→2024 swing
+1.7pp toward D · 2008: -23.9pp · 2024: -22.2pp
All cycles
2024: R+22.2 2020: R+18.2 2016: R+24.7 2012: R+27.8 2008: R+23.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -102.15%
Current HPI
224.9051
Rent YoY
▲ 2.85%
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

+21.4% since first listed
3 events — show timeline
  • 2026-05-21 Price Changed $255,000 Greater Greenville MLS
  • 2026-05-11 Listed $265,000 Greater Greenville MLS
  • 2020-09-11 Sold (Public Records) $210,000 Public Records

Property tax history

+52.5%/yr

Latest (2025): $1,203 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…