2nd Bend Rd, Harleyville, SC 29448

3 bd · 2.5 ba · 2,000 sqft · built 2026 · Harleyville · SINGLE_FAMILY·source listing ↗

$469,500

seller intel

Motivation score

5/100

OnePercent model (vv1)$2,628/mo

wide honest range — HUD/comp anchors · $1,620–$2,628

HUD Fair Market Rent · 29448 · 3BR$1,620/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Dorchester

Flood risk indexRelatively High FEMA NRI

Median household income$71,967

Median area rent$676/mo

Median home value$194,900

the verdict

0.56%⚠vs 1.0% target

Unverified — model rent disagrees with HUD/comps

financing: 20% down · — (FRED, live) · 30yr

$469,500

0.56% · unverified

Intrinsic value · income approach

$358,665

31% above intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.