CashFlowRE
Sign in Sign up
574 Lamorak Pl
D+ Composite 49.87
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 +16.5/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.5/10.0
  • DSCR +5.1/10.0
  • 1% rule +3.8/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$312,000

574 Lamorak Pl · Richburg, SC 29729
3 bd · 1.5 ba · 2,084 sqft · Other public records · 304 Days on market
Built 2023 8,712 sqft lot $25/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

You will fall in love from the moment you enter into the foyer which flows into the spacious living and kitchen. This open floor plan is full of natural light and beautiful finishes. This new home is complete with granite counter tops, Whirlpool stainless steel appliances which includes refrigerator, dishwasher, oven and microwave. Upstairs are spacious bedrooms with an amazing primary suite with 2 walk-in closets and private bath. Enjoy our neighborhood park and let your furry friends play at the dog park

Key facts

  • 8,712 sq ft lot
  • 2 garage spots
  • Built 2023

Property features AI

Finance

  • HOA & community: Mandatory HOA with annual fee ($300) managed by American Property Associatiion

Exterior

  • Parking: Attached 2-car garage (main level)
  • Utilities: City water; Public sewer
  • Home design: Single-family residential home; Two levels; Site built
  • Construction: Vinyl exterior; Slab foundation
  • Exterior features: Concrete and paved road access; Publicly maintained road; 0.2-acre lot

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Refrigerator
  • Bedrooms: 3 bedrooms (all on upper level)
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Heat pump heating; Heat pump cooling; Ceiling fan(s)
  • Interior features: Kitchen island; Vaulted ceiling(s); 8 total rooms
  • Laundry & utility: Laundry on upper level

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/1.5-bath other listed at $312k.

Deal economics

  • At list price, monthly cash flow is $182 ($2k/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 $275k (12.0% below list).
  • Recommended offer: $275k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% vs local median 5.7% in Richburg — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 63/100 on livability (#182 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D+, health & safety D+, amenities F.
  • Chester 01 (rural): math 23% / reading 34% proficiency, ranked #59 of 80 in SC (top 74%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Lewisville Elementary (math 47% / reading 42%, grade F, #226 of 597 statewide, top 40%, 510 students, 100% FRL); Lewisville High (math 44% / reading 87%, grade B, #83 of 196 statewide, top 43%, 416 students, 100% FRL) — zoned schools average 100% FRL vs 64% district-wide (36 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 55% at this address vs 28% district-wide (+27 pts) — the actual schools serving this property are materially stronger than the Chester 01 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 81 active listings in the ZIP; 269 units permitted in Chester County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $11k of equity ($2k loan paydown + $9k appreciation (3.0% local appreciation)).
  • Chester County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $87k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$39k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 304 days — a 12% lower offer ($275k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 3y ago; this cycle's ask has dropped $24k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $274,560 (12.0% below list)

Questions for the listing agent

  1. It's been on market 304 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is D 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.88%
Cap rate
6.99%
Cash-on-cash
2.49%
DSCR
1.11
GRM
9.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.99% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
9.8%
Equity multiple
1.56×
Total profit
$48,975
Equity at exit
$140,173
10-year hold
IRR
12.2%
Equity multiple
2.81×
Total profit
$158,243
Equity at exit
$215,933

Cash invested: $87,360 (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 29729

Home prices YoY
1.4%
Active inventory
81
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$2,746 medium interval (Pro) →
Mortgage (P&I)
$1,636
Tax from tax record
$197 /mo · $2,359/yr
Insurance
$130
HOA
$25
Vacancy / Maint / Mgmt
$577
Net cashflow
$182

Break-even live

Break-even rent $2,516
Max offer price $312,000
Occupancy floor 88%

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
$78,000
Closing costs
$9,360
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.

HOA detail

Monthly dues
$25 · $300/yr
Likely covers
pool

Listing history 16 events

  1. 2026-02-21
    status Active
  2. 2026-02-21
    price $312,000
  3. 2026-01-14
    price $315,000
  4. 2025-09-05
    price $324,000
  5. 2025-07-24
    listed $336,000 Active
  6. 2025-07-23
    historical $336,000
  7. 2023-09-05
    soldstatus $324,900 Closed 514-char remark
    Show marketing remark (514 chars)

    You will fall in love from the moment you enter into the foyer which flows into the spacious living and kitchen. This open floor plan is full of natural light and beautiful finishes. This new home is complete with granite counter tops, Whirlpool stainless steel appliances which includes refrigerator, dishwasher, oven and microwave. Upstairs are spacious bedrooms with an amazing primary suite with 2 walk-in closets and private bath. Enjoy our neighborhood park and let your furry friends play at the dog park

  8. 2023-08-02
    historical Active Under Contract 514-char remark
    Show marketing remark (514 chars)

    You will fall in love from the moment you enter into the foyer which flows into the spacious living and kitchen. This open floor plan is full of natural light and beautiful finishes. This new home is complete with granite counter tops, Whirlpool stainless steel appliances which includes refrigerator, dishwasher, oven and microwave. Upstairs are spacious bedrooms with an amazing primary suite with 2 walk-in closets and private bath. Enjoy our neighborhood park and let your furry friends play at the dog park

  9. 2023-08-01
    status Active 514-char remark
    Show marketing remark (514 chars)

    You will fall in love from the moment you enter into the foyer which flows into the spacious living and kitchen. This open floor plan is full of natural light and beautiful finishes. This new home is complete with granite counter tops, Whirlpool stainless steel appliances which includes refrigerator, dishwasher, oven and microwave. Upstairs are spacious bedrooms with an amazing primary suite with 2 walk-in closets and private bath. Enjoy our neighborhood park and let your furry friends play at the dog park

  10. 2023-08-01
    historical Active Under Contract 514-char remark
    Show marketing remark (514 chars)

    You will fall in love from the moment you enter into the foyer which flows into the spacious living and kitchen. This open floor plan is full of natural light and beautiful finishes. This new home is complete with granite counter tops, Whirlpool stainless steel appliances which includes refrigerator, dishwasher, oven and microwave. Upstairs are spacious bedrooms with an amazing primary suite with 2 walk-in closets and private bath. Enjoy our neighborhood park and let your furry friends play at the dog park

  11. 2023-08-01
    listed $324,900 Active 514-char remark
    Show marketing remark (514 chars)

    You will fall in love from the moment you enter into the foyer which flows into the spacious living and kitchen. This open floor plan is full of natural light and beautiful finishes. This new home is complete with granite counter tops, Whirlpool stainless steel appliances which includes refrigerator, dishwasher, oven and microwave. Upstairs are spacious bedrooms with an amazing primary suite with 2 walk-in closets and private bath. Enjoy our neighborhood park and let your furry friends play at the dog park

  12. 2023-06-30
    status Active
  13. 2023-06-30
    price $324,900
  14. 2023-03-03
    historical Active Under Contract
  15. 2023-03-02
    price $309,900
  16. 2023-02-14
    listed $307,900 Active

ⓘ 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
$2,359 · $197/mo
Projected year-2 tax
$2,359 · $197/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$32,951
− Mortgage interest
−$17,477
− Property taxes
−$2,359
− Insurance
−$1,560
− Repairs & maintenance
−$2,636
− Management
−$2,636
− HOA
−$300
− Depreciation
−$9,076
Taxable loss
−$3,093
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$742
After-tax cash flow
$2,921/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
Chester 01
NCES district ID
4501530
Math proficiency
23% ▼ -6.00%
Reading proficiency
34% ▬ 0.00%
Median HH income
$34,041
Composite
23.39/100
National rank
#7902
State rank
#59 of 80 in SC

Livability — Richburg

Score
63/100
State rank
#182
US rank
#15927

Category grades

Amenities F Commute F Cost of living A+ Crime D+ Employment F Housing A+ Health & safety D+ User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
2,313

Population outlook (Chester County) Hauer SSP2

Today (2025)
30,121 people
By 2030
28,700 · -4.7%
By 2040
25,784 · -14.4%
By 2050
23,001 · -23.6%
By 2075
17,770 · -41.0%
By 2100
13,584 · -54.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 60% Black 26% Two or more races 12% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5%
Common ancestry
Danish 2% Serbian 2% Lithuanian 2%
Foreign-born
2% · Canada, Guatemala
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Chester

2024 margin
R (+17.2) · D 40.8% · R 58.0% · Other 1.1%
2008→2024 swing
-25.5pp toward R · 2008: 8.3pp · 2024: -17.2pp
All cycles
2024: R+17.2 2020: R+10.9 2016: R+4.8 2012: D+10.5 2008: D+8.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.99%
Current HPI
210.6518
Rent YoY
Metro
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+1.3% since first listed
16 events — show timeline
  • 2026-02-21 Relisted CANOPYMLS as Distributed by MLS Grid
  • 2026-02-21 Price Changed $312,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-01-14 Price Changed $315,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-09-05 Price Changed $324,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-07-24 Listed $336,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-07-23 Coming Soon $336,000 CANOPYMLS as Distributed by MLS Grid
  • 2023-09-05 Sold (MLS) $324,900 CANOPYMLS as Distributed by MLS Grid
  • 2023-08-02 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2023-08-01 Relisted CANOPYMLS as Distributed by MLS Grid
  • 2023-08-01 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2023-08-01 Listed $324,900 CANOPYMLS as Distributed by MLS Grid
  • 2023-06-30 Relisted CANOPYMLS as Distributed by MLS Grid
  • 2023-06-30 Price Changed $324,900 CANOPYMLS as Distributed by MLS Grid
  • 2023-03-03 Contingent CANOPYMLS as Distributed by MLS Grid
  • 2023-03-02 Price Changed $309,900 CANOPYMLS as Distributed by MLS Grid
  • 2023-02-14 Listed $307,900 CANOPYMLS as Distributed by MLS Grid

Property tax history

+25.7%/yr

Latest (2025): $2,359 · -9.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…