CashFlowRE
Sign in Sign up
1131 Haltom Holw
D- Composite 36.57
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).

  • ARV discount +10.5/15.0
  • Cash flow +7.7/30.0
  • Schools +4.6/10.0
  • Condition / age +4.0/5.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • 1% rule +2.3/10.0
  • DSCR +1.8/10.0
  • Appreciation +0.0/10.0

$344,999

1131 Haltom Holw · York, SC 29745
5 bd · 2.0 ba · 2,213 sqft · SingleFamily · 107 Days on market
Built 2026 Good condition Garage $156/sqft · 7% below area Est $369k · 7% under ↓ 7% since listing

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

Listing remarks MLS

This new two-story home is designed for family living. It showcases an open-concept layout among the first-floor family room, breakfast room and kitchen. Upstairs balances shared living and privacy with a centrally located loft and five bedrooms including the owner's suite, three of which have walk-in closets.

Key facts

  • Breakfast room
  • Walk-in closets
  • Open-concept layout

Tags

OPEN-CONCEPT LAYOUTFIRST-FLOOR FAMILY ROOMBREAKFAST ROOMCENTRALLY LOCATED LOFTWALK-IN CLOSETS

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 5-bed/2.0-bath single-family listed at $345k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-466 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $278k (19.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $251k (27.2% below list).
  • Recommended offer: $251k (27.2% below list) — sets the bar for 1% rule.
  • Cap rate 4.9% vs local median 4.0% in York — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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 Middle (math 21% / reading 33%, grade F, #153 of 229 statewide, top 68%, 814 students, 72% 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 (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 837 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 2,550 units permitted in York County in 2024 (350 in 5+ unit buildings).
  • This rent runs 38% 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 107 days — a 9% lower offer ($314k) is reasonable based on typical stale-listing flexibility.
  • 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; moderate wind risk, 24% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $251,250 (27.2% 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 107 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
0.73%
Cap rate
4.90%
Cash-on-cash
-4.96%
DSCR
0.78
GRM
11.4

CMA / ARV

ARV (median comp)
$369,494
List price
$344,999
Delta
-6.63%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
544 Sansberry Dr 0.24mi 4/2.5 (-1) 2,305 (+4%) 5mo $291,500 $126 71
3241 Oberon St 0.35mi 4/3.0 (-1) 2,328 (+5%) 0mo $437,400 $188 66
513 Sansberry Dr 0.31mi 4/2.5 (-1) 2,051 (-7%) 0mo $295,000 $144 66
1120 Haltom Holw 0.67mi 5/2.5 2,213 (0%) 4mo $349,999 $158 64
326 Olympia Way 0.39mi 5/3.0 2,352 (+6%) 5mo $335,000 $142 63
184 Bellina Dr 0.39mi 4/2.5 (-1) 2,328 (+5%) 4mo $376,282 $162 63
772 Candela Ct 0.44mi 4/2.5 (-1) 2,106 (-5%) 3mo $353,000 $168 62
170 Canoga Ave 0.31mi 4/2.5 (-1) 2,024 (-8%) 4mo $328,000 $162 61
309 Olympia Way 0.35mi 4/2.5 (-1) 2,014 (-9%) 4mo $314,900 $156 59
1123 Haltom Holw 0.66mi 5/2.5 2,306 (+4%) 2mo $349,000 $151 58
1128 Haltom Holw 0.64mi 5/2.5 2,306 (+4%) 4mo $339,349 $147 58
529 Ramona St 0.48mi 4/2.5 (-1) 2,328 (+5%) 5mo $378,000 $162 57

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-26.2%
Equity multiple
0.11×
Total profit
$-85,493
Equity at exit
$51,440
10-year hold
IRR
-23.0%
Equity multiple
-0.16×
Total profit
$-112,326
Equity at exit
$29,829

Cash invested: $96,600 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
48 active · 24 under contract
Months of supply
13.1 mo (8%/mo absorbed)
Median asking
$355,297 ($153/sqft)
Median days on market
41 d
This list price
27% of active listings are priced below it
ARV vs active asking
+9.2% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 29745

Home prices YoY
-30.3%
Active inventory
837
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$2,512 medium interval (Pro) →
Mortgage (P&I)
$1,809
Tax est. 1.5%
$431 /mo · $5,175/yr
Insurance
$144
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$528
Net cashflow
$-466

Break-even live

Break-even rent $3,102
Max offer price $277,598
Occupancy floor

Sensitivity live

Price -10% $-227 -5% $-347 +0% $-466 +5% $-585 +10% $-704
Rent -10% $-664 -5% $-565 +0% $-466 +5% $-367 +10% $-267
Rate -1.0pp $-292 -0.5pp $-378 base $-466 +0.5pp $-555 +1.0pp $-646

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
$86,250
Closing costs
$10,350
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1010 Two Brothers Ln York, SC 4.0 2.5 2174 $2,400 $1.10 43d 1 1.24mi

Property features AI

Finance

Other
Zoning: R5Builder: Lennar (Model: Dickenson F)
HOA & community
Mandatory HOA (CAMS)HOA fee $114 monthlyCommunity amenities: cabana and outdoor poolAssociation subject to dues and requiredArchitectural review restrictions

Exterior

Parking
Attached garage with 2 spacesDriveway
Utilities
City waterPublic sewerUnderground utilities
Home design
Single family residenceResidential propertyTwo-storyUnder construction / New construction
Construction
Site-built constructionFiber cement exteriorSlab foundationProposed completion mid-2026
Exterior features
Located on a cul-de-sacConcrete and paved road accessDedicated to public use pending acceptance

Interior

Kitchen
DishwasherDisposalGas rangeMicrowaveIce makerTankless water heater
Bedrooms
5 bedrooms (all located on the upper level)
Bathrooms
2 full bathrooms1 half bathroom (main level)
Heating & cooling
Forced air heating (natural gas)Electric cooling with zoned systems
Interior features
Open floorplanKitchen island10 total rooms
Laundry & utility
Laundry room on the upper level

Listing history 50 events

  1. 2026-09-05
    days on market $344,999 Active 107 DOM
  2. 2026-09-04
    days on market $344,999 Active 106 DOM
  3. 2026-09-03
    pricedays on market $344,999 Active 105 DOM
  4. 2026-08-31
    days on market $349,999 Active 102 DOM
  5. 2026-08-30
    days on market $349,999 Active 101 DOM
  6. 2026-08-29
    days on market $349,999 Active 100 DOM
  7. 2026-08-28
    days on market $349,999 Active 99 DOM
  8. 2026-08-27
    days on market $349,999 Active 98 DOM
  9. 2026-08-26
    days on market $349,999 Active 97 DOM
  10. 2026-08-25
    days on market $349,999 Active 96 DOM
  11. 2026-08-24
    days on market $349,999 Active 95 DOM
  12. 2026-08-23
    days on marketlisting id $349,999 Active 94 DOM
  13. 2026-08-20
    days on market $349,999 Active 48 DOM
  14. 2026-08-19
    days on market $349,999 Active 47 DOM
  15. 2026-08-18
    days on market $349,999 Active 46 DOM
  16. 2026-08-17
    pricestatusdays on market $349,999 Active 45 DOM
  17. 2026-08-16
    days on market $329,999 Active Under Contract 44 DOM
  18. 2026-08-15
    days on market $329,999 Active Under Contract 43 DOM
  19. 2026-08-14
    days on market $329,999 Active Under Contract 42 DOM
  20. 2026-08-13
    days on market $329,999 Active Under Contract 41 DOM
  21. 2026-08-12
    days on market $329,999 Active Under Contract 40 DOM
  22. 2026-08-11
    days on market $329,999 Active Under Contract 39 DOM
  23. 2026-08-10
    days on market $329,999 Active Under Contract 38 DOM
  24. 2026-08-09
    days on market $329,999 Active Under Contract 37 DOM
  25. 2026-08-08
    days on market $329,999 Active Under Contract 36 DOM
  26. 2026-08-06
    days on market $329,999 Active Under Contract 34 DOM
  27. 2026-08-05
    days on market $329,999 Active Under Contract 33 DOM
  28. 2026-08-04
    days on market $329,999 Active Under Contract 32 DOM
  29. 2026-08-03
    days on market $329,999 Active Under Contract 31 DOM
  30. 2026-07-31
    days on market $329,999 Active Under Contract 28 DOM
  31. 2026-07-30
    days on market $329,999 Active Under Contract 27 DOM
  32. 2026-07-30
    days on market $329,999 Active Under Contract 26 DOM
  33. 2026-07-28
    days on market $329,999 Active Under Contract 25 DOM
  34. 2026-07-26
    statusdays on market $329,999 Active Under Contract 23 DOM
  35. 2026-07-24
    days on market $329,999 Active 21 DOM
  36. 2026-07-23
    days on market $329,999 Active 20 DOM
  37. 2026-07-22
    price $329,999 Active 19 DOM
  38. 2026-07-22
    days on market $329,000 Active 19 DOM
  39. 2026-07-21
    days on market $329,000 Active 18 DOM
  40. 2026-07-20
    days on market $329,000 Active 17 DOM
  41. 2026-07-18
    days on market $329,000 Active 15 DOM
  42. 2026-07-18
    days on market $329,000 Active 14 DOM
  43. 2026-07-16
    days on market $329,000 Active 13 DOM
  44. 2026-07-15
    days on market $329,000 Active 12 DOM
  45. 2026-07-14
    days on market $329,000 Active 11 DOM
  46. 2026-07-13
    days on market $329,000 Active 10 DOM
  47. 2026-07-13
    days on market $329,000 Active 9 DOM
  48. 2026-07-11
    days on market $329,000 Active 8 DOM
  49. 2026-07-10
    days on market $329,000 Active 7 DOM
  50. 2026-07-09
    days on market $329,000 Active 6 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 24% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$30,150
− Mortgage interest
−$19,325
− Property taxes
−$5,175
− Insurance
−$2,522
− Repairs & maintenance
−$2,412
− Management
−$2,412
− Depreciation
−$10,036
Taxable loss
−$11,733
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,816
After-tax cash flow
$-2,774/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.

Condition & rehab AI · 12 photos

Good 80/100 None rehab

This single-family home is in good condition with a spacious floorplan and modern finishes. It is ready for move-in and offers excellent value for both resale and rental.

Value-add opportunities

  • Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both Upgrading light fixtures — Improves ambiance and energy efficiency
F Composite school gradezoned avg 46/100

Zoned Schools

Elementary Hunter Street Elementary D SC #168/597 Nat'l #12,785/41,679 Middle York Middle F SC #153/229 Nat'l #9,793/14,009 High York Comprehensive High C+ SC #108/196 Nat'l #3,510/17,239

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
C Composite livability gradescore 65/100

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 · 307,757 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
11% of renters

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

Price history

-7.4% since first listed
15 events — show timeline
  • 2026-06-20 Price Changed $335,249 Zillow
  • 2026-06-18 Price Changed $337,849 Zillow
  • 2026-06-16 Price Changed $337,849 CANOPYMLS as Distributed by MLS Grid
  • 2026-06-04 Price Changed $339,849 Zillow
  • 2026-06-03 Price Changed $339,849 CANOPYMLS as Distributed by MLS Grid
  • 2026-06-02 Price Changed $343,849 Zillow
  • 2026-06-01 Price Changed $343,849 CANOPYMLS as Distributed by MLS Grid
  • 2026-05-30 Price Changed $342,000 Zillow
  • 2026-05-22 Price Changed $344,749 Zillow
  • 2026-05-21 Price Changed $344,749 CANOPYMLS as Distributed by MLS Grid
  • 2026-05-08 Price Changed $346,749 CANOPYMLS as Distributed by MLS Grid
  • 2026-05-08 Price Changed $346,749 Zillow
  • 2026-04-25 Price Changed $349,999 Zillow
  • 2026-04-25 Listed $349,999 CANOPYMLS as Distributed by MLS Grid
  • 2026-04-22 Listed $361,999 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…