106 Regatta Forest DrColumbiaSC29212
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
Investment Highlights
Rental property for sale in Columbia at 106 Regatta Forest Dr, Columbia, SC, 29212 priced at $474,900 converts $3,130/mo rent into $266/mo cash flow after a $2,324/mo obligation. Total monthly income equals $3,130/mo, and annual cash flow totals $3,191/yr on $157,429 invested. Return on cash invested prints 21.94% in year one, and rental yield reads 7.91% against a $474,900 entry. Equity gained on principal adds $3,064/yr, while 5% annual appreciation compiles into $131,206 by year five. Five-year ROI reaches 113.5% and total cumulative return in cash sums $178,679. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,130/mo property income covering a $2,324/mo payment, not borrower’s personal income.
Single Family
Built in 2017
0.29 Acres lot
$N/A/sqft
$450 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29212, Columbia, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,392 (100%) |
| Owner Occupied HU | 9,755 (67.8%) |
| Renter Occupied HU | 3,792 (26.3%) |
| Vacant Housing Units | 845 ( 5.9%) |
| Median Home Value | $261,900 |
| Average Home Value | $331,148 |
Housing Distribution
Address Breakdown
Residential
13,858
Single Family
11,610
Multi-Family
2,248
Businesses
828
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rachelle Rawl • Property Consultants
Mls Name: Consolidated MLS
Mls Provider:
Mls ID: #605155
Disclaimer: IDX listing data provided courtesy of Consolidated MLS - Columbia, SC