CashFlowRE
Sign in Sign up
13 Starks Cir
D+ Composite 45.51
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 +12.6/15.0
  • Cash flow +9.9/30.0
  • Condition / age +5.0/5.0
  • Livability +4.4/5.0
  • Schools +4.2/10.0
  • 1% rule +3.5/10.0
  • Rent growth +3.2/5.0
  • DSCR +2.8/10.0
  • Appreciation +0.0/10.0

$249,990

13 Starks Cir · Simpsonville, SC 29680
3 bd · 2.5 ba · 1,600 sqft · Townhouse · 51 Days on market
Built 2026 Excellent condition 1,742 sqft lot Est $282k · 11% under $100/mo HOA · 5% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Modern Comfort, Open Spaces, Effortless Living Spacious, open concept kitchen with a 9 foot centered island sits adjacent to the airy family room and breakfast room Main level powder room and coat closet in entryway with 9 foot ceilings Oak stairs with open railing The roomy primary suite boasts a spacious walk-in closet and an en suite primary bathroom with a dual vanity, water closet, and glass enclosed walk-in shower The second level includes two secondary bedrooms, each with walk-in closets, a secondary bathroom, and the laundry room Easy outdoor access with built-in shed Home includes 1 car garage with 2 car parking pad Step into modern living designed for you-schedule your private showing today!

Key facts

  • $100 HOA
  • Garage
  • Built 2026

Property features AI

Finance

  • Other: Storage available in garage and additional storage described in remarks
  • HOA & community: Homeowners association present; HOA maintains lawn and street lights; Community amenities include lighting and lawn maintenance

Exterior

  • Parking: Attached 1-car garage with door opener; Paved driveway
  • Utilities: Public water; Public sewer; Electric water heater; Garbage pickup (private); Attached garage (electric available); Electric cooling; Natural gas heating
  • Home design: Two-story home; Model: Litchfield; Estimated completion in 2026 (under construction)
  • Construction: Vinyl siding exterior; Architectural roof; Slab foundation; Built by DRB Homes (2026)
  • Exterior features: Front porch; Patio; Tilt-out windows

Interior

  • Kitchen: Dishwasher; Garbage disposal; Gas range / oven (stand-alone); Self-cleaning oven; Built-in microwave; Refrigerator; Pantry closet; Quartz countertops
  • Bedrooms: Primary bedroom on second level with double sinks, full bath, shower (no tub) and walk-in closet; Bedroom 2: 14 x 10; Bedroom 3: 14 x 10; Primary bedroom size: 12 x 15
  • Flooring: Carpet; Luxury vinyl tile/plank
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Natural gas heating; Electric cooling
  • Interior features: Attic pull-down stairs; Cable available; 9-foot (or higher) smooth ceilings; Open floor plan; Smoke detector; Walk-in closets; Split floor plan; Quartz countertops; Pantry closet; Smart systems pre-wiring
  • Laundry & utility: Second-floor laundry in closet-style room; Electric dryer hookup; Washer and dryer included

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 $250k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-155 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $228k (8.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $212k (15.3% below list).
  • Recommended offer: $212k (15.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% 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: Ellen Woodside Elementary (math 46% / reading 44%, grade D-, #224 of 597 statewide, top 38%, 1,020 students, 78% FRL) — zoned schools average 78% FRL vs 42% district-wide (35 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.9%/yr); 245 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 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

  • It's been on market 51 days — a 3% lower offer ($242k) 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

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $211,775 (15.3% 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 51 days. Have you received any prior offers? Is the seller open to a 15% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
5.55%
Cash-on-cash
-2.65%
DSCR
0.88
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$281,600
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7 Starks Cir 0.00mi 3/2.5 1,587 (-1%) 0mo $273,990 $173 98
9 Starks Cir 0.01mi 3/2.5 1,616 (+1%) 0mo $284,990 $176 97

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
-20.8%
Equity multiple
0.28×
Total profit
$-50,582
Equity at exit
$37,274
10-year hold
IRR
-14.4%
Equity multiple
0.18×
Total profit
$-57,651
Equity at exit
$21,615

Cash invested: $69,997 (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
9.8×

Monthly cashflow live

Estimated rent
$2,118 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax est. 1.5%
$312 /mo · $3,750/yr
Insurance
$104
HOA
$100
Vacancy / Maint / Mgmt
$445
Net cashflow
$-155

Break-even live

Break-even rent $2,313
Max offer price $227,619
Occupancy floor

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
$62,498
Closing costs
$7,500
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
123 Carruth St Simpsonville, SC 3.0 2.5 2056 $2,245 $1.09 3d 1 0.33mi
41 Beachley Pl Simpsonville, SC 3.0 2.5 1400 $1,650 $1.18 3d 1 0.56mi
44 Beachley Pl Simpsonville, SC 3.0 2.5 1400 $1,695 $1.21 11d 1 0.57mi
113 Riverport Dr Simpsonville, SC 4.0 2.5 2200 $2,200 $1.00 23d 1 0.68mi
135 Bayridge Rd , SC 3.0 2.0 1700 $1,950 $1.15 3d 1 0.73mi
218 Marefair Ln Simpsonville, SC 4.0 3.0 2157 $2,300 $1.07 19d 1 0.96mi
519 Crowder Pl Piedmont, SC 4.0 3.0 2100 $2,100 $1.00 3d 1 1.00mi
101 Brentmoor Pl Simpsonville, SC 4.0 2.0 2053 $2,250 $1.10 23d 1 1.15mi
517 Spokane Dr Simpsonville, SC 3.0 2.0 1601 $2,399 $1.50 11d 1 1.49mi

HOA detail

Monthly dues
$100 · $1,200/yr
Likely covers
water

Listing history 6 events

  1. 2026-06-01
    status $249,990 Pending 51 DOM
  2. 2026-05-31
    days on market $249,990 Active 51 DOM
  3. 2026-04-22
    price $249,990 712-char remark
    Show marketing remark (712 chars)

    Modern Comfort, Open Spaces, Effortless Living Spacious, open concept kitchen with a 9 foot centered island sits adjacent to the airy family room and breakfast room Main level powder room and coat closet in entryway with 9 foot ceilings Oak stairs with open railing The roomy primary suite boasts a spacious walk-in closet and an en suite primary bathroom with a dual vanity, water closet, and glass enclosed walk-in shower The second level includes two secondary bedrooms, each with walk-in closets, a secondary bathroom, and the laundry room Easy outdoor access with built-in shed Home includes 1 car garage with 2 car parking pad Step into modern living designed for you-schedule your private showing today!

  4. 2026-04-21
    price $249,990
  5. 2026-04-11
    listed $250,990 Active 712-char remark
    Show marketing remark (712 chars)

    Modern Comfort, Open Spaces, Effortless Living Spacious, open concept kitchen with a 9 foot centered island sits adjacent to the airy family room and breakfast room Main level powder room and coat closet in entryway with 9 foot ceilings Oak stairs with open railing The roomy primary suite boasts a spacious walk-in closet and an en suite primary bathroom with a dual vanity, water closet, and glass enclosed walk-in shower The second level includes two secondary bedrooms, each with walk-in closets, a secondary bathroom, and the laundry room Easy outdoor access with built-in shed Home includes 1 car garage with 2 car parking pad Step into modern living designed for you-schedule your private showing today!

  6. 2026-04-10
    listed $250,990 Active

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$25,413
− Mortgage interest
−$14,003
− Property taxes
−$3,750
− Insurance
−$1,250
− Repairs & maintenance
−$2,033
− Management
−$2,033
− HOA
−$1,200
− Depreciation
−$7,272
Taxable loss
−$6,129
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,471
After-tax cash flow
$-384/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

Excellent 100/100 None rehab

This modern townhouse is move-in ready with excellent condition and no visible repairs needed. It offers a spacious and well-designed layout with high-end finishes and a fresh paint job can further enhance its appeal.

Value-add opportunities

  • Resale Painting — Fresh paint can enhance curb appeal and interior aesthetics
  • Rental Lighting — Modern lighting can make the space feel more inviting and functional
  • Both Flooring — Hardwood floors are durable and add value to the property

Renovation cost estimate screening

Value-add ROI direction

  • Resale Painting — Fresh paint can enhance curb appeal and interior aesthetics
  • Rental Lighting — Modern lighting can make the space feel more inviting and functional
  • Both Flooring — Hardwood floors are durable and add value to the property

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

-0.4% since first listed
4 events — show timeline
  • 2026-04-22 Price Changed $249,990 Zillow
  • 2026-04-21 Price Changed $249,990 Greater Greenville MLS
  • 2026-04-11 Listed $250,990 Zillow
  • 2026-04-10 Listed $250,990 Greater Greenville MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…