CashFlowRE
Sign in Sign up
839 Foxglove Ln
D- Composite 37.37
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 +11.7/30.0
  • ARV discount +7.8/15.0
  • DSCR +3.4/10.0
  • Livability +3.2/5.0
  • 1% rule +3.1/10.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$340,000

839 Foxglove Ln · York, SC 29745
4 bd · 2.5 ba · 2,155 sqft · SingleFamily public records · 346 Days on market
Built 2023 3,920 sqft lot Est $343k · at est. $28/mo HOA · 1% of rent ↓ 6% since listing

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

Listing remarks

This nearly new 4-bedroom, 2.5-bathroom home was built in 2023 and offers the perfect blend of modern design, comfort, and space. With a 2-car garage, an open and functional layout, and thoughtful upgrades throughout, this home is ready for its next chapter. The kitchen opens into the main living space, creating an ideal setup for hosting guests. Upstairs, you’ll find four generously sized bedrooms, including a private primary suite with a walk-in closet and en-suite bath. Outside, enjoy the fully fenced backyard—perfect for pets, play, or simply relaxing in your own space. Located in the peaceful Austen Lakes neighborhood, you’re just minutes from charming downtown York,

Key facts

  • 3,920 sq ft lot
  • 2 garage spots
  • Built 2023

Property features AI

Finance

  • HOA & community: Mandatory HOA with annual fee of $330

Exterior

  • Parking: Attached 2-car garage (main level, approximately 398 sq ft); Driveway parking
  • Utilities: City water; Public sewer
  • Home design: Single-family residence; Site-built construction; Two levels; Entry and living areas on main and upper floors
  • Construction: Vinyl exterior; Slab foundation; Builder: True Homes
  • Exterior features: Wood privacy fence in backyard; Concrete and paved public road access

Interior

  • Kitchen: Dishwasher; Disposal; Electric oven and electric range; Exhaust hood; Microwave; Refrigerator
  • Bedrooms: 4 bedrooms (all on upper level)
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Forced air heating; Central air conditioning; Ceiling fans
  • Interior features: 11 total rooms; Ceiling fans; Forced air heating; Central air conditioning
  • Laundry & utility: Dedicated laundry room

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 4-bed/2.5-bath single-family listed at $340k.

Deal economics

  • At list price, monthly cash flow is $-99 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $323k (5.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $275k (19.1% below list).
  • Recommended offer: $275k (19.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 4.6% 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: Cotton Belt Elementary (math 42% / reading 37%, grade F, #295 of 597 statewide, top 50%, 437 students, 80% 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 74% FRL vs 54% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 545 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,550 units permitted in York County in 2024 (350 in 5+ unit buildings).
  • This rent runs 42% 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 346 days — a 12% lower offer ($299k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 25% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $275,092 (19.1% 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 346 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
0.81%
Cap rate
5.95%
Cash-on-cash
-1.24%
DSCR
0.94
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$342,645
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1211 Whitehall Hill Rd 0.30mi 3/2.5 (-1) 2,117 (-2%) 3mo $315,000 $149 76
767 Gants Rd 0.27mi 3/2.5 (-1) 2,107 (-2%) 4mo $310,000 $147 76
373 Brannon Meadows Dr 0.14mi 3/2.5 (-1) 2,001 (-7%) 3mo $335,000 $167 74
404 Vidette Dr 0.58mi 4/3.0 2,156 (0%) 1mo $328,990 $153 70
408 Vidette Dr 0.58mi 4/2.5 2,097 (-3%) 3mo $333,990 $159 66
145 Pheasant Ridge Cir 0.35mi 4/2.0 1,943 (-10%) 1mo $300,000 $154 65
244 Bezelle Ave 0.75mi 4/3.0 2,156 (0%) 4mo $345,990 $160 60
247 Bezelle Ave 0.75mi 4/2.5 2,097 (-3%) 3mo $349,970 $167 58
412 Vidette Dr 0.59mi 4/2.5 1,889 (-12%) 3mo $304,990 $161 50
416 Vidette Dr 0.59mi 3/2.5 (-1) 1,939 (-10%) 4mo $303,990 $157 47
681 Cashion Rd 0.62mi 3/2.5 (-1) 1,939 (-10%) 3mo $328,990 $170 47
255 Bezelle Ave 0.74mi 3/2.5 (-1) 1,939 (-10%) 3mo $306,990 $158 42

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
-18.3%
Equity multiple
0.36×
Total profit
$-61,378
Equity at exit
$50,695
10-year hold
IRR
-10.7%
Equity multiple
0.35×
Total profit
$-61,556
Equity at exit
$29,397

Cash invested: $95,200 (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 29745

Home prices YoY
-30.3%
Active inventory
545
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,751 medium interval (Pro) →
Mortgage (P&I)
$1,783
Tax from tax record
$319 /mo · $3,829/yr
Insurance
$142
HOA
$28
Vacancy / Maint / Mgmt
$578
Net cashflow
$-99

Break-even live

Break-even rent $2,876
Max offer price $322,590
Occupancy floor 99%

Sensitivity live

Price -10% $94 -5% $-2 +0% $-99 +5% $-195 +10% $-291
Rent -10% $-316 -5% $-207 +0% $-99 +5% $10 +10% $119
Rate -1.0pp $73 -0.5pp $-12 base $-99 +0.5pp $-187 +1.0pp $-276

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
$85,000
Closing costs
$10,200
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
372 Brannon Meadows Dr York, SC 3.0 2.5 2265 $2,500 $1.10 24d 1 0.13mi
730 Gants Rd York, SC 4.0 2.5 2369 $2,450 $1.03 0d 1 0.34mi
208 Washington St York, SC 5.0 3.0 3000 $1,995 $0.67 3d 1 0.62mi
195 Bezelle Ave York, SC 5.0 3.0 2570 $2,700 $1.05 0d 1 0.81mi

HOA detail

Monthly dues
$28 · $336/yr

Listing history 18 events

  1. 2026-06-21
    days on market $340,000 Active 346 DOM
  2. 2026-06-18
    days on market $340,000 Active 343 DOM
  3. 2026-06-17
    days on market $340,000 Active 342 DOM
  4. 2026-06-16
    days on market $340,000 Active 341 DOM
  5. 2026-06-15
    days on market $340,000 Active 340 DOM
  6. 2026-06-13
    days on market $340,000 Active 338 DOM
  7. 2026-06-09
    days on market $340,000 Active 334 DOM
  8. 2026-06-08
    days on market $340,000 Active 333 DOM
  9. 2026-06-07
    days on market $340,000 Active 332 DOM
  10. 2026-06-04
    days on market $340,000 Active 329 DOM
  11. 2026-06-03
    days on market $340,000 Active 328 DOM
  12. 2026-06-02
    days on market $340,000 Active 327 DOM
  13. 2026-06-01
    days on market $340,000 Active 326 DOM
  14. 2026-05-31
    days on market $340,000 Active 325 DOM
  15. 2026-01-02
    price $340,000
  16. 2025-07-31
    price $355,000
  17. 2025-07-11
    listed $360,000 Active
  18. 2025-07-09
    historical $360,000

ⓘ 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
$3,829 · $319/mo
Projected year-2 tax
$3,829 · $319/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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 25% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$33,011
− Mortgage interest
−$19,045
− Property taxes
−$3,829
− Insurance
−$1,700
− Repairs & maintenance
−$2,641
− Management
−$2,641
− HOA
−$336
− Depreciation
−$9,891
Taxable loss
−$7,072
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,697
After-tax cash flow
$515/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
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

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

County
York County · 281,758 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
321.0

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

Market trends

HPI YoY
▼ -109.42%
Current HPI
251.6848
Rent YoY
Metro
Charlotte-Concord-Gastonia, NC-SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

-5.6% since first listed
4 events — show timeline
  • 2026-01-02 Price Changed $340,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-07-31 Price Changed $355,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-07-11 Listed $360,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-07-09 Coming Soon $360,000 CANOPYMLS as Distributed by MLS Grid

Property tax history

+259.0%/yr

Latest (2025): $3,829 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…