125 Riley Farms Ct, Summerville, SC, 29486 | $437/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2530 sft

131 Tin Can Aly, Summerville, SC, 29483

4 Bed
2 Bath
2800 sft

630 Grandfather Ln, Summerville, SC, 29486

3 Bed
3 Bath
1890 sft

8014 Reagan Way, North Charleston, SC, 29418

4 Bed
3 Bath
2221 sft

504 Beverly Dr, Summerville, SC, 29485

Nearby investment properties with comparable prices

5 Bed
3 Bath
2511 sft

221 Yarrow Way, Moncks Corner, SC, 29461

RUTLEDGE Plan, Heron's Walk at Summers Corner : Row Collection

4 Bed
3 Bath
2277 sft

RUTLEDGE Plan, Heron's Walk at Summers Corner : Row Collection, Summerville, SC, 29485

4 Bed
2 Bath
1774 sft

345 Willow Run Dr, Summerville, SC, 29486

4 Bed
4 Bath
2901 sft

541 Verdi Dr, Summerville, SC, 29486

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

Rental property for sale in Summerville at 125 Riley Farms Ct, Summerville, SC, 29486 offers $3,407/mo rent that, after a $2,442/mo payment, leaves $437/mo cash flow. Total monthly income is $3,407/mo, and annual cash flow is $5,243/yr on $165,419 cash. Return on cash invested measures 23.08% in year one, and rental yield stands at 8.19% at a $499,000 entry. Equity gained on principal adds $3,220/yr while 5% annual appreciation compounds into $137,865 by year five. Five-year ROI records 119.52% and total cumulative return in cash reaches $197,706. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,407/mo property income versus a $2,442/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2022

7,405 sqft lot

$N/A/sqft

No HOA