102 Cynthia Dr, Johnston, SC, 29832 | $616/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1536 sft

1050 Masterpiece Dr, Trenton, SC, 29847

2 Bed
2 Bath
1078 sft

3171 Nolana Loop, Graniteville, SC, 29829

2 Bed
2 Bath
1078 sft

Calloway 2 Plan, Byrd Village, Graniteville, SC, 29829

Investment Property+ 1 more

3 Bed
2 Bath
1644 sft

182 S Fair Ave, Batesburg, SC, 29006

Nearby investment properties with comparable prices

2 Bed
2 Bath
1280 sft

166 Mayfield Rd, Aiken, SC, 29801

3 Bed
1 Bath
1075 sft

1111 Alderman St NE, Aiken, SC, 29801

3 Bed
1 Bath
1166 sft

413 Norris Street, Edgefield, SC, 29824

3 Bed
2 Bath
1172 sft

730 Wrights Mill Rd, Aiken, SC, 29801

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Johnston at 102 Cynthia Dr, Johnston, SC, 29832 listed at $187,900 pairs $1,744/mo rent with a $920/mo payment to leave $616/mo cash flow. Total monthly income runs $1,744/mo, and annual cash flow reaches $7,393/yr on $62,289 cash to close. Return on cash invested measures 31.78% in year one, and rental yield registers 11.14% at a $187,900 basis. Equity gained on principal adds $1,212/yr, and annual property appreciation at 5% supports $51,913 by year five. Five-year ROI tracks 166.32% and total cumulative return in cash totals $103,597. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,744/mo property income relative to a $920/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1970

0.34 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29832, Johnston, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,457 (100%)
Owner Occupied HU	1,550 (63.1%)
Renter Occupied HU	601 (24.5%)
Vacant Housing Units	306 (12.5%)
Median Home Value	$188,014
Average Home Value	$257,682