106 Courtyards Pl, North Augusta, SC, 29841 | $468/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1994 sft

4323 Alpine Way, Martinez, GA, 30907

4 Bed
2 Bath
1683 sft

1959 Long Creek Fls, Grovetown, GA, 30813

4 Bed
2 Bath
1940 sft

416 Crystal Peak Rd, Graniteville, SC, 29829

3 Bed
2 Bath
1846 sft

Holly Plan, Everly Woods, Warrenville, SC, 29851

Nearby investment properties with comparable prices

4 Bed
3 Bath
2344 sft

249 Red Haven Ct, Augusta, GA, 30906

5 Bed
3 Bath
2361 sft

Robie Plan, Captain's Corner, Grovetown, GA, 30813

3 Bed
3 Bath
2110 sft

6179 General Dr, North Augusta, SC, 29860

4 Bed
3 Bath
2095 sft

2095 Plan, Windsor, North Augusta, SC, 29860

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

Rental property for sale in North Augusta at 106 Courtyards Pl, North Augusta, SC, 29841 generates $2,809/mo in rent and, after a $1,884/mo payment, leaves $468/mo in cash flow. Total monthly income is $2,809/mo, and annual cash flow is $5,612/yr on $127,594 invested. Return on cash invested sits at 24.31% in year one, and rental yield is 8.76% on a $384,900 entry. Equity gained on principal adds $2,484/yr, while 5% annual appreciation builds toward $106,341 over five years. Five-year ROI reaches 126.28% and total cumulative return in cash sums $161,127. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,809/mo property income rather than buyer’s personal income.

Single Family

Built in 1999

8,276 sqft lot

$N/A/sqft

$50 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29841, North Augusta, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,966 (100%)
Owner Occupied HU	10,367 (64.9%)
Renter Occupied HU	4,266 (26.7%)
Vacant Housing Units	1,333 ( 8.3%)
Median Home Value	$214,024
Average Home Value	$274,435