CashFlowRE
Sign in Sign up
423 Christiane Way
D+ Composite 45.47
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 +13.7/30.0
  • ARV discount +11.5/15.0
  • Livability +4.4/5.0
  • Schools +4.2/10.0
  • DSCR +4.1/10.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$245,000

423 Christiane Way · Mauldin, SC 29607
3 bd · 2.5 ba · 1,562 sqft · Townhouse public records · 18 Days on market
Built 2016 Est $269k · 9% under $13/mo HOA · 1% of rent

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

Listing remarks MLS

Fantastic Townhome in mint condition with New Carpet & New Paint throughout. It is centrally located in a great location just off Woodruff Road that has all the shopping and restaurants you could ask for. This home features 3BR, 2.5 baths + a one car garage. You enter the home into a nice foyer that leads to a large family room with 9ft. ceilings and is ovelooked by a beautiful kitchen with center island, granite counter-tops, custom cabinets and a nice breakfast area. There is also a half bath on the main level and door to the garage plus a nice patio off of the breakfast area. The upstairs features a large master bedroom with full bath, double sink and a walk-in closet. There are two additional nice size bedrooms that share the second bath from the hallway.

Key facts

  • Open floor plan
  • Tall ceilings
  • $13 HOA

Tags

OPEN FLOOR PLANTALL CEILINGSSPACIOUS LIVING AREASGENEROUSLY SIZED BEDROOMSQUICK ACCESS TO SHOPPINGQUICK ACCESS TO DINING

Property features AI

Finance

  • HOA & community: Homeowners association present; HOA covers common area insurance and electric, exterior maintenance, lawn maintenance, street lights, and termite contract; Community amenities include common areas, lights, some sidewalks, lawn and landscape maintenance

Exterior

  • Parking: Attached 1-car garage with door opener; Paved driveway
  • Utilities: Public water; Public sewer; Gas tankless water heater; Public garbage pickup
  • Home design: Two-story residential home; Approximately 11–20 years old; Entry level information not specified; Facing direction not specified
  • Construction: Architectural roof; Slab foundation
  • Exterior features: Patio; Tilt-out windows; Vinyl/aluminum trim; Thermal windows; Vinyl siding

Interior

  • Kitchen: Dishwasher; Garbage disposal; Refrigerator; Electric oven; Built-in microwave
  • Bedrooms: Primary bedroom on 2nd level with double sink, full bath, tub/shower and walk-in closet (approx. 17 x 13); Second bedroom (approx. 12 x 10); Third bedroom (approx. 12 x 10)
  • Flooring: Carpet; Ceramic tile; Laminate flooring
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Natural gas heating; Central forced air cooling (electric)
  • Interior features: Attic with disappearing stairs; Cable available; 9+ foot ceilings; Ceiling fans; Smooth ceilings; Granite countertops; Open floor plan; Smoke detector; Walk-in closets; Pantry closet
  • Laundry & utility: Laundry on 2nd floor with walk-in laundry area

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 $245k.

Deal economics

  • At list price, monthly cash flow is $16 ($193/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $189k (22.9% below list).
  • Recommended offer: $189k (22.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.0% in Mauldin — 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 (#2 in SC, #321 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing 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: Mauldin Elementary (math 50% / reading 52%, grade C-, #158 of 597 statewide, top 27%, 990 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 soft (-0.1%/yr); 416 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 5,595 units permitted in Greenville County in 2024 (566 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($75k/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 $7k 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 18 days — a 2% lower offer ($241k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y ago 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.
  • Current owner paid $190k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $188,783 (22.9% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are A-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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
6.37%
Cash-on-cash
0.28%
DSCR
1.01
GRM
10.8

CMA / ARV

ARV (on-the-fly)
$268,664
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
116 Awendaw Way 0.05mi 3/2.5 1,580 (+1%) 24mo $255,000 $161 76
108 Emerywood Ln 0.13mi 3/2.5 1,476 (-6%) 12mo $266,000 $180 75
134 Awendaw Way 0.05mi 3/2.5 1,654 (+6%) 17mo $259,200 $157 74
15 Jaycee Ct 0.14mi 3/2.5 1,743 (+12%) 5mo $290,000 $166 70
110 Callen Dr 0.58mi 3/2.5 1,688 (+8%) 7mo $279,000 $165 54
245 Taylor Woods Ct 0.62mi 3/2.5 1,740 (+11%) 2mo $292,175 $168 51
242 Louisville Dr 0.53mi 3/2.0 1,622 (+4%) 24mo $355,000 $219 47
124 Callen Dr 0.61mi 3/2.5 1,740 (+11%) 16mo $299,675 $172 40
233 Taylor Woods Ct 0.59mi 3/2.5 1,740 (+11%) 16mo $298,550 $172 40
128 Callen Dr 0.62mi 3/2.5 1,740 (+11%) 16mo $299,500 $172 39

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-18.9%
Equity multiple
0.35×
Total profit
$-44,314
Equity at exit
$36,530
10-year hold
IRR
-18.0%
Equity multiple
0.14×
Total profit
$-59,077
Equity at exit
$21,183

Cash invested: $68,600 (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.

ZIP-level market 29607

Rents YoY
-0.1%
Active inventory
416
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,888 high interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$75 /mo · $905/yr
Insurance
$102
HOA
$13
Vacancy / Maint / Mgmt
$396
Net cashflow
$16

Break-even live

Break-even rent $1,867
Max offer price $245,000
Occupancy floor 94%

Sensitivity live

Price -10% $155 -5% $85 +0% $16 +5% $-53 +10% $-123
Rent -10% $-133 -5% $-58 +0% $16 +5% $91 +10% $165
Rate -1.0pp $139 -0.5pp $78 base $16 +0.5pp $-47 +1.0pp $-112

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
$61,250
Closing costs
$7,350
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 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
405 Christiane Way Greenville, SC 3.0 2.5 1565 $1,835 $1.17 25d 1 0.06mi
453 Christiane Way Greenville, SC 3.0 2.5 1567 $1,895 $1.21 21d 1 0.06mi
2 Fairchild Way Greenville, SC 3.0 2.5 2000 $1,975 $0.99 5d 1 0.08mi
21 Jaycee Ct Greenville, SC 3.0 2.5 1700 $1,850 $1.09 25d 1 0.10mi
16 Jaycee Ct Greenville, SC 3.0 2.5 1653 $1,950 $1.18 25d 1 0.12mi
28 Tigris Way Greenville, SC 3.0 2.5 1649 $1,850 $1.12 25d 1 0.36mi
555 New Commerce Ct Greenville, SC 1.0–3.0 1.0–2.0 973 $1,652 $1.70 5d 1 0.59mi
815 E Butler Rd Greenville, SC 1.0–3.0 1.0–2.0 1062 $1,880 $1.77 5d 23 0.60mi
50 Tanner Rd Greenville, SC 3.0 1.0–3.5 1148 $3,130 $2.73 13d 45 0.71mi
20 Clearfield Rd Greenville, SC 3.0 2.0 1407 $1,650 $1.17 16d 1 0.80mi
206 Round Back Way Mauldin, SC 3.0 2.5 1618 $1,800 $1.11 16d 1 0.80mi
212 Round Back Way Mauldin, SC 3.0 2.5 1618 $1,800 $1.11 25d 1 0.81mi
202 Round Back Way Mauldin, SC 3.0 2.5 1600 $1,850 $1.16 16d 1 0.82mi
479 Woodbark Ct Mauldin, SC 3.0 2.5 1796 $1,995 $1.11 5d 1 0.91mi
782 E Butler Rd Mauldin, SC 1.0–3.0 1.0–2.0 1100 $1,579 $1.44 5d 62 0.96mi
130 Eagle Wood Dr Greenville, SC 3.0 2.5 1760 $2,100 $1.19 16d 1 1.00mi
154 Eagle Wood Dr Greenville, SC 3.0 2.5 1745 $1,895 $1.09 13d 1 1.02mi
306 Moonstone Dr Mauldin, SC 2.0 2.5 1400 $1,495 $1.07 25d 1 1.06mi
1312 Alexandrite Ln Mauldin, SC 3.0 2.5 1744 $1,895 $1.09 4d 1 1.15mi
52 Market Point Dr Greenville, SC 1.0–2.0 1.0–2.0 924 $3,016 $3.26 5d 22 1.16mi
263 Hadley Commons Dr Unit 1 Mauldin, SC 3.0 2.5 1794 $1,995 $1.11 5d 1 1.16mi
97 Market Point Dr Greenville, SC 1.0–3.0 1.0–2.0 1011 $1,649 $1.63 5d 31 1.18mi
254 Hadley Commons Dr Unit 1 Mauldin, SC 3.0 2.5 1775 $1,900 $1.07 25d 1 1.18mi
1000 Oak Springs Dr Greenville, SC 2.0 1.0–2.0 855 $1,690 $1.98 5d 16 1.24mi
5 Alkanet Way Greenville, SC 3.0 2.5 1578 $2,195 $1.39 25d 1 1.29mi
11 Alkanet Way Unit 1 Greenville, SC 3.0 2.5 1585 $2,150 $1.36 5d 1 1.30mi
201 Carolina Point Pkwy Greenville, SC 1.0–3.0 1.0–2.0 941 $1,780 $1.89 5d 14 1.31mi
1104 Via Corso Ave Simpsonville, SC 3.0 1.0–2.0 928 $2,570 $2.77 5d 12 1.33mi
2001 Double Creek Pl Greenville, SC 1.0–3.0 1.0–2.0 1033 $2,366 $2.29 4d 11 1.38mi
323 Nettle Ln Greenville, SC 3.0 2.5 1778 $2,400 $1.35 25d 1 1.45mi
15 Tyrian Dr Greenville, SC 3.0 2.5 1812 $2,500 $1.38 5d 1 1.47mi
7 Southpointe Dr Greenville, SC 2.0–3.0 1.5–2.5 1312 $1,605 $1.22 5d 12 1.47mi

HOA detail

Monthly dues
$13 · $156/yr

Listing history 13 events

  1. 2026-06-22
    days on market $245,000 Active 18 DOM
  2. 2026-06-18
    days on market $245,000 Active 15 DOM
  3. 2026-06-17
    days on market $245,000 Active 14 DOM
  4. 2026-06-16
    days on market $245,000 Active 13 DOM
  5. 2026-06-15
    days on market $245,000 Active 12 DOM
  6. 2026-06-13
    days on market $245,000 Active 10 DOM
  7. 2026-06-13
    days on market $245,000 Active 9 DOM
  8. 2026-06-10
    days on market $245,000 Active 7 DOM
  9. 2026-06-09
    days on market $245,000 Active 6 DOM
  10. 2026-06-08
    days on market $245,000 Active 5 DOM
  11. 2026-06-07
    days on market $245,000 Active 4 DOM
  12. 2026-06-03
    remarks 699-char remark
  13. 2026-06-03
    listed $245,000 Active 1 DOM

ⓘ 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
$905 · $75/mo
Projected year-2 tax
$1,396 · $116/mo
Expected delta
+$492/yr (+$41/mo · 54.3%)

ⓘ 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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥102°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$22,654
− Mortgage interest
−$13,724
− Property taxes
−$905
− Insurance
−$1,225
− Repairs & maintenance
−$1,812
− Management
−$1,812
− HOA
−$156
− Depreciation
−$7,127
Taxable loss
−$4,108
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$986
After-tax cash flow
$1,179/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 — Mauldin

Score
87/100
State rank
#2
US rank
#321

Category grades

Amenities B- Commute A+ Cost of living A+ Crime B Employment B 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
14,950
Metro
Greenville-Anderson, SC
Population (ZIP)
46,209
Household income
$74,503
Rent vs Own
53.6% rent · 46.4% own
Severe rent burden
2001.0

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 0.55)
Race & ethnicity
White 61% Black 26% Hispanic / Latino 6% Two or more races 5% Asian 4%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Slovak 4% Serbian 2% Lithuanian 2%
Foreign-born
8% · Canada, Jamaica, China
Languages at home
88% English-only · Spanish 5% Other Indo-European 2% Chinese 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
▼ -270.34%
Current HPI
255.9665
Rent YoY
▼ -0.07%
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

+14.7% since first listed
11 events — show timeline
  • 2026-06-03 Listed $245,000 Greater Greenville MLS
  • 2021-02-26 Sold (MLS) $189,900 Greater Greenville MLS
  • 2021-01-13 Contingent Greater Greenville MLS
  • 2020-12-05 Price Changed $189,900 Greater Greenville MLS
  • 2020-12-05 Listing Removed Greater Greenville MLS
  • 2020-12-04 Listed $195,500 Greater Greenville MLS
  • 2020-11-29 Price Changed $195,500 Greater Greenville MLS
  • 2020-11-14 Price Changed $199,900 Greater Greenville MLS
  • 2020-10-28 Price Changed $202,000 Greater Greenville MLS
  • 2020-09-21 Price Changed $205,000 Greater Greenville MLS
  • 2020-08-31 Listed $213,600 Greater Greenville MLS

Property tax history

-12.5%/yr

Latest (2025): $905 · +9.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…