104 Lighthouse DrWilliamstonSC29697
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors who treat current yield as secondary to long-run equity growth will find 104 Lighthouse Dr, Williamston, SC, 29697 in Williamston worth modelling. At $305,000 with a 7.59% gross yield, the $1,928/mo rent leaves $113/mo after the $1,371/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.41 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $84,266 by year five; $2,809/yr in principal reduction adds further equity. Total projected return: $122,630.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 6.2% |
| Monthly Cash Flow | $113 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,928 |
| Total Monthly Debt Service | $1,694 |
| DSCR Ratio | 1.14x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2002
1.09 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29697, Williamston, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,552 (100%) |
| Owner Occupied HU | 4,221 (76.0%) |
| Renter Occupied HU | 1,005 (18.1%) |
| Vacant Housing Units | 326 ( 5.9%) |
| Median Home Value | $264,101 |
| Average Home Value | $317,126 |
Housing Distribution
Address Breakdown
Residential
5,341
Single Family
5,243
Multi-Family
98
Businesses
376
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Single Family
Built in 2002
1.09 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29697, Williamston, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,552 (100%) |
| Owner Occupied HU | 4,221 (76.0%) |
| Renter Occupied HU | 1,005 (18.1%) |
| Vacant Housing Units | 326 ( 5.9%) |
| Median Home Value | $264,101 |
| Average Home Value | $317,126 |
Housing Distribution
Address Breakdown
Residential
5,341
Single Family
5,243
Multi-Family
98
Businesses
376
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Melanie Dugan • Jackson Stanley, REALTORS
Mls Name: WUMLS
Mls ID: #20292037