124 Hamilton Park Dr, Irmo, SC, 29063 | $135/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1164 sft

705 S Prospect St, Columbia, SC, 29205

3 Bed
3 Bath
1476 sft

Bartow Plan, Winston Point, Gilbert, SC, 29054

- Bed
- Bath
1808 sft

4108 Glendon Rd, Columbia, SC, 29203

3 Bed
3 Bath
1400 sft

720 Leafy Bend Ct, Lexington, SC, 29073

Nearby investment properties with comparable prices

3 Bed
3 Bath
1404 sft

813 Cattle Egret Ln, Hopkins, SC, 29061

3 Bed
2 Bath
1292 sft

Holly A Plan, Canary Woods, Hopkins, SC, 29061

3 Bed
2 Bath
1292 sft

9 Yellow Kelp LOT 159, Hopkins, SC, 29061

3 Bed
2 Bath
1453 sft

124 Minehead Rd, Irmo, SC, 29063

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 Irmo at 124 Hamilton Park Dr, Irmo, SC, 29063 offers a 7.93% rental yield on a $269,900 purchase with $1,783/mo rent. Total monthly income registers $1,783/mo, and a $1,321/mo payment leaves $135/mo available for distribution. Annual cash flow reaches $1,616/yr on $89,472 to close, and return on cash invested stands at 21.72% in year one. Equity gained on principal adds $1,742/yr while 5% annual appreciation supports $74,568 over five years. Portfolio math shows five-year ROI at 112.43% and total cumulative return in cash at $100,590. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,783/mo property income against a $1,321/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2003

6,969 sqft lot

$N/A/sqft

$500 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29063, Irmo, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,409 (100%)
Owner Occupied HU	12,745 (82.7%)
Renter Occupied HU	2,104 (13.7%)
Vacant Housing Units	560 ( 3.6%)
Median Home Value	$273,754
Average Home Value	$346,566