135 Village Walk, Columbia, SC, 29209 | $238/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1054 sft

1112 Ashley St, Columbia, SC, 29203

3 Bed
2 Bath
1436 sft

308 Percival Rd APT 1102, Columbia, SC, 29206

3 Bed
1 Bath
1102 sft

902 Denny Rd, Columbia, SC, 29203

3 Bed
3 Bath
1664 sft

1657 Woodtrail Dr, Gaston, SC, 29053

Nearby investment properties with comparable prices

Investment Property+ 2 more

3 Bed
2 Bath
2460 sft

238 Cromer Rd, Lexington, SC, 29073

2 Bed
1 Bath
1000 sft

3905 Forest Dr APT D, Columbia, SC, 29204

3 Bed
3 Bath
1357 sft

308 Percival Rd APT 1802, Columbia, SC, 29206

3 Bed
2 Bath
1517 sft

1018 Pinevale Dr, Columbia, SC, 29203

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 Columbia at 135 Village Walk, Columbia, SC, 29209 with 5% annual appreciation on a $149,900 basis while $1,193/mo rent supports operations. Total monthly income totals $1,193/mo and a $734/mo payment preserves $238/mo for cash returns. Annual cash flow comes to $2,856/yr on $49,692 deployed, and return on cash invested reaches 25.66% in year one. Equity gained on principal adds $967/yr, and five-year appreciation sums $41,415 alongside rental yield of 9.55%. Five-year ROI measures 134.02% and total cumulative return in cash totals $66,599.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,193/mo property income versus a $734/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Townhouse

Built in 1985

N/A lot

$N/A/sqft

$187 quarterly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29209, Columbia, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,612 (100%)
Owner Occupied HU	10,573 (60.0%)
Renter Occupied HU	6,085 (34.6%)
Vacant Housing Units	954 ( 5.4%)
Median Home Value	$223,804
Average Home Value	$311,122