1258 Gregory Landing Dr, North Augusta, SC, 29860 | $642/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2315 sft

321 Crown Heights Way, Grovetown, GA, 30813

4 Bed
3 Bath
2482 sft

4441 Dave Macdonald Dr, Hephzibah, GA, 30815

3 Bed
2 Bath
1908 sft

139 Gentle Breeze Ct, Aiken, SC, 29805

5 Bed
3 Bath
2326 sft

275 Switchgrass Run, Aiken, SC, 29803

Nearby investment properties with comparable prices

4 Bed
3 Bath
2344 sft

249 Red Haven Ct, Augusta, GA, 30906

5 Bed
3 Bath
2361 sft

Robie Plan, Captain's Corner, Grovetown, GA, 30813

4 Bed
3 Bath
2095 sft

2095 Plan, Windsor, North Augusta, SC, 29860

4 Bed
3 Bath
2321 sft

146 Autumn Gold Ct, Augusta, GA, 30906

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 North Augusta at 1258 Gregory Landing Dr, North Augusta, SC, 29860 with 5% annual appreciation on a $384,900 basis while $2,958/mo rent supports operations. Total monthly income totals $2,958/mo and a $1,884/mo payment preserves $642/mo for cash returns. Annual cash flow comes to $7,700/yr on $127,594 deployed, and return on cash invested reaches 25.94% in year one. Equity gained on principal adds $2,484/yr, and five-year appreciation sums $106,341 alongside rental yield of 9.22%. Five-year ROI measures 134.99% and total cumulative return in cash totals $172,239.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,958/mo property income versus a $1,884/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2021

0.29 Acres lot

$N/A/sqft

$300 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29860, North Augusta, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	7,938 (100%)
Owner Occupied HU	6,309 (79.5%)
Renter Occupied HU	1,025 (12.9%)
Vacant Housing Units	604 ( 7.6%)
Median Home Value	$264,904
Average Home Value	$271,717