1135 Makayla LnWedgefieldSC29168
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1135 Makayla Ln, Wedgefield, SC, 29168 in Wedgefield. Priced at $239,900, it generates $2,063/mo in gross rent and $635/mo in net monthly cash flow, a 10.32% yield that comfortably supports the 1.91 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,617. Five-year appreciation: $66,280. Equity from principal paydown: $2,210/yr. Total projected cumulative return: $131,601.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 6.2% |
| Monthly Cash Flow | $635 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,063 |
| Total Monthly Debt Service | $1,333 |
| DSCR Ratio | 1.55x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2024
0.76 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29168, Wedgefield, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,423 (100%) |
| Owner Occupied HU | 975 (68.5%) |
| Renter Occupied HU | 304 (21.4%) |
| Vacant Housing Units | 144 (10.1%) |
| Median Home Value | $201,316 |
| Average Home Value | $215,844 |
Housing Distribution
Address Breakdown
Residential
1,350
Single Family
1,350
Multi-Family
0
Businesses
42
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
Single Family
Built in 2024
0.76 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29168, Wedgefield, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,423 (100%) |
| Owner Occupied HU | 975 (68.5%) |
| Renter Occupied HU | 304 (21.4%) |
| Vacant Housing Units | 144 (10.1%) |
| Median Home Value | $201,316 |
| Average Home Value | $215,844 |
Housing Distribution
Address Breakdown
Residential
1,350
Single Family
1,350
Multi-Family
0
Businesses
42
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices