102 Fallstaff Rd, Columbia, SC, 29229 | $173/mo Cash Flow

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1950 sft

500 Oakbrook Village Rd, Columbia, SC, 29223

3 Bed
2 Bath
1025 sft

4243 Mandel Dr, Columbia, SC, 29210

- Bed
- Bath
- sft

2199 Longtown Rd, Ridgeway, SC, 29130

3 Bed
3 Bath
1288 sft

332 Channing Ct, Hopkins, SC, 29061

Nearby investment properties with comparable prices

3 Bed
2 Bath
1001 sft

1081 Goose Branch Dr #80, Hopkins, SC, 29061

3 Bed
2 Bath
1001 sft

Hazel B Plan, Hunters Branch, Hopkins, SC, 29061

3 Bed
2 Bath
1001 sft

1037 Goose Branch Dr, Hopkins, SC, 29061

3 Bed
2 Bath
1014 sft

1037 Goose Branch Dr #68, Hopkins, SC, 29061

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 Columbia at 102 Fallstaff Rd, Columbia, SC, 29229 listed at $245,000 pairs $1,666/mo rent with a $1,199/mo payment to leave $173/mo cash flow. Total monthly income runs $1,666/mo, and annual cash flow reaches $2,073/yr on $81,218 cash to close. Return on cash invested measures 22.46% in year one, and rental yield registers 8.16% at a $245,000 basis. Equity gained on principal adds $1,581/yr, and annual property appreciation at 5% supports $67,689 by year five. Five-year ROI tracks 116.41% and total cumulative return in cash totals $94,548. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,666/mo property income relative to a $1,199/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2005

0.39 Acres lot

$N/A/sqft

$420 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29229, Columbia, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	21,849 (100%)
Owner Occupied HU	16,516 (75.6%)
Renter Occupied HU	4,178 (19.1%)
Vacant Housing Units	1,155 ( 5.3%)
Median Home Value	$264,697
Average Home Value	$299,180