122B Willow Creek Blvd, Lugoff, SC, 29078 | $145/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1273 sft

724 Saint Paul Rd, Camden, SC, 29020

3 Bed
2 Bath
1056 sft

1010 Pineview St, Camden, SC, 29020

2 Bed
2 Bath
1100 sft

202 Elders Pond Cir, Columbia, SC, 29229

2 Bed
3 Bath
1312 sft

6905 Cleaton Rd UNIT R195, Columbia, SC, 29206

Nearby investment properties with comparable prices

- Bed
- Bath
400 sft

Muller Rd, Blythewood, SC, 29016

3 Bed
2 Bath
1572 sft

1708 Morninglo Ln, Columbia, SC, 29223

3 Bed
3 Bath
1419 sft

119C Rose Park Ct, Camden, SC, 29020

3 Bed
3 Bath
1419 sft

119B Rose Park Ct, Camden, SC, 29020

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 Lugoff at 122B Willow Creek Blvd, Lugoff, SC, 29078 with 5% annual appreciation on a $213,000 basis while $1,509/mo rent supports operations. Total monthly income totals $1,509/mo and a $1,043/mo payment preserves $145/mo for cash returns. Annual cash flow comes to $1,737/yr on $70,610 deployed, and return on cash invested reaches 22.37% in year one. Equity gained on principal adds $1,374/yr, and five-year appreciation sums $58,848 alongside rental yield of 8.5%. Five-year ROI measures 116.33% and total cumulative return in cash totals $82,137.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,509/mo property income versus a $1,043/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Townhouse

Built in 2025

4,356 sqft lot

$N/A/sqft

$1,150 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29078, Lugoff, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	7,459 (100%)
Owner Occupied HU	5,925 (79.4%)
Renter Occupied HU	1,058 (14.2%)
Vacant Housing Units	476 ( 6.4%)
Median Home Value	$230,745
Average Home Value	$262,437