112 Heatherton St, West Columbia, SC, 29170 | $528/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1220 sft

124 Caughman Ridge Rd, Columbia, SC, 29209

3 Bed
2 Bath
1662 sft

500 Winslow Way, Columbia, SC, 29229

Airbnb Potential+ 1 more

3 Bed
2 Bath
1340 sft

732 Nichols Ct, Leesville, SC, 29070

3 Bed
2 Bath
1695 sft

724 Tara Ln, Columbia, SC, 29210

Nearby investment properties with comparable prices

4 Bed
3 Bath
2075 sft

1069 Goose Branch Dr #76, Hopkins, SC, 29061

4 Bed
3 Bath
2325 sft

403 Lady Liberty Way, Lexington, SC, 29073

3 Bed
3 Bath
1818 sft

203 Laurinton Farms Dr, Hopkins, SC, 29061

3 Bed
2 Bath
1283 sft

107 Prairie Grass Way, Columbia, SC, 29210

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 West Columbia at 112 Heatherton St, West Columbia, SC, 29170 uses $105,318 cash to close to unlock $6,331/yr annual cash flow and $528/mo monthly cash flow. Total monthly income runs $2,423/mo, and a $1,555/mo payment keeps the spread at $528/mo. Purchase price stands at $317,700, and rental yield measures 9.15% with $2,423/mo rent. Return on cash invested shows 25.92% in year one, and 5% annual appreciation builds toward $87,775 over five years. Five-year ROI reaches 134.79% and total cumulative return in cash records $141,961. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,423/mo property income covering a $1,555/mo payment rather than investor’s personal income.

Single Family

Built in 1990

0.37 Acres lot

$N/A/sqft

$50 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29170, West Columbia, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,476 (100%)
Owner Occupied HU	7,860 (75.0%)
Renter Occupied HU	1,892 (18.1%)
Vacant Housing Units	724 ( 6.9%)
Median Home Value	$230,188
Average Home Value	$272,206