1119 Hyatt Ave #1119 & 1117, Columbia, SC, 29203 | $540/mo Cash Flow

For Sale

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1180 sft

1450 Ilex St, Columbia, SC, 29205

2 Bed
2 Bath
1037 sft

6 Bradley Ct #B, Cayce, SC, 29033

3 Bed
1 Bath
1300 sft

904 Cedar Ter, Columbia, SC, 29209

4 Bed
5 Bath
5200 sft

41 Dinkins Place Rd, Blythewood, SC, 29130

Nearby investment properties with comparable prices

2 Bed
2 Bath
1100 sft

531 Edgewater Ln, West Columbia, SC, 29169

2 Bed
2 Bath
1050 sft

448 Deerwood St APT 6F, Columbia, SC, 29205

3 Bed
1 Bath
1000 sft

4520 Bluff Rd, Columbia, SC, 29209

2 Bed
2 Bath
1200 sft

1825 Saint Julian Pl APT 3H, Columbia, SC, 29204

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 1119 Hyatt Ave #1119 & 1117, Columbia, SC, 29203 offers a 10.8% rental yield on a $177,500 purchase with $1,597/mo rent. Total monthly income registers $1,597/mo, and a $869/mo payment leaves $540/mo available for distribution. Annual cash flow reaches $6,482/yr on $58,841 to close, and return on cash invested stands at 30.92% in year one. Equity gained on principal adds $1,145/yr while 5% annual appreciation supports $49,040 over five years. Portfolio math shows five-year ROI at 161.7% and total cumulative return in cash at $95,148. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,597/mo property income against a $869/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Multi Family

Built in 1950

8,276 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29203, Columbia, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,188 (100%)
Owner Occupied HU	9,182 (47.9%)
Renter Occupied HU	7,860 (41.0%)
Vacant Housing Units	2,146 (11.2%)
Median Home Value	$190,357
Average Home Value	$287,559