1163 Pit A Tat RdKershawSC29067
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 1163 Pit A Tat Rd, Kershaw, SC, 29067 in Kershaw speaks for itself: 11.22% gross on a $217,000 price, generating $2,029/mo in rent and $737/mo in net income after the $976/mo debt service. DSCR 2.08, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $8,849 stacks alongside $59,953 in projected five-year appreciation and $1,999/yr in principal reduction. Projected total cumulative return: $129,529.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 6.2% |
| Monthly Cash Flow | $737 | $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 | $2,029 |
| Total Monthly Debt Service | $1,205 |
| DSCR Ratio | 1.68x |
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.
Manufactured
Built in 2005
3.75 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29067, Kershaw, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,141 (100%) |
| Owner Occupied HU | 2,949 (71.2%) |
| Renter Occupied HU | 710 (17.1%) |
| Vacant Housing Units | 482 (11.6%) |
| Median Home Value | $162,078 |
| Average Home Value | $216,404 |
Housing Distribution
Address Breakdown
Residential
3,940
Single Family
3,892
Multi-Family
48
Businesses
250
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
Manufactured
Built in 2005
3.75 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29067, Kershaw, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,141 (100%) |
| Owner Occupied HU | 2,949 (71.2%) |
| Renter Occupied HU | 710 (17.1%) |
| Vacant Housing Units | 482 (11.6%) |
| Median Home Value | $162,078 |
| Average Home Value | $216,404 |
Housing Distribution
Address Breakdown
Residential
3,940
Single Family
3,892
Multi-Family
48
Businesses
250
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sheila Eller • EXP Realty LLC Rock Hill
Mls Name: Canopy MLS as distributed by MLS GRID
Mls ID: #4314214