1087 White Willow DrSpartanburgSC29303
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 Spartanburg at 1087 White Willow Dr, Spartanburg, SC, 29303 generates $2,208/mo in rent and, after a $1,510/mo payment, leaves $371/mo in cash flow. Total monthly income is $2,208/mo, and annual cash flow is $4,457/yr on $102,298 invested. Return on cash invested sits at 24.27% in year one, and rental yield is 8.59% on a $308,590 entry. Equity gained on principal adds $1,991/yr, while 5% annual appreciation builds toward $85,258 over five years. Five-year ROI reaches 125.91% and total cumulative return in cash sums $128,805. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,208/mo property income rather than buyer’s personal income.
Single Family
Built in 2026
7,840 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29303, Spartanburg, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,934 (100%) |
| Owner Occupied HU | 5,515 (46.2%) |
| Renter Occupied HU | 4,926 (41.3%) |
| Vacant Housing Units | 1,493 (12.5%) |
| Median Home Value | $174,936 |
| Average Home Value | $223,304 |
Housing Distribution
Address Breakdown
Residential
10,568
Single Family
8,920
Multi-Family
1,648
Businesses
1,197
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Trina L Montalbano • D.R. Horton
Mls Name: SAR
Mls ID: #332256