13 Starks Cir · Simpsonville, SC
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 5/10 · Moderate
- Est. fire insurance / yr
- $783 – $1,453
Heat risk 6/10 · Moderate
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 2.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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.
Questions for the listing agent
- 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?
- 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?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- -20.8%
- Equity multiple
- 0.28×
- Total profit
- $-50,582
- Equity at exit
- $37,274
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-01status $249,990 Pending 51 DOM
-
2026-05-31days on market $249,990 Active 51 DOM
-
2026-04-22price $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!
-
2026-04-21price $249,990
-
2026-04-11$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!
-
2026-04-10$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
- 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
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
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
- 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 |
|---|---|---|
| Packaging | 1 | $7B |
|
||
Price history
-0.4% since first listed4 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
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…