136 Darby Way, West Columbia, SC, 29170 | $664/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
2108 sft

506 Patio Dr, Columbia, SC, 29212

5 Bed
4 Bath
2668 sft

122 Kingsley Dr, Blythewood, SC, 29016

4 Bed
2 Bath
2186 sft

1718 Madison Rd APT 9, Columbia, SC, 29204

4 Bed
3 Bath
1861 sft

1301 Rabon Pond Dr, Columbia, SC, 29223

Nearby investment properties with comparable prices

$ 267,800

ROI

Cash Flow/m

- Bed
- Bath
- sft

706 S Sage Drop Rd #M82VWS, M82vws Blythewood, SC, 29016

$ 267,800

ROI

Cash Flow/m

- Bed
- Bath
- sft

706 S Sage Drop Rd #D21LTR, D21ltr Blythewood, SC, 29016

4 Bed
3 Bath
2201 sft

193 Federation St, Lexington, SC, 29073

4 Bed
2 Bath
1540 sft

Courtney II Plan, Peachtree Hills, Lexington, SC, 29073

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 West Columbia at 136 Darby Way, West Columbia, SC, 29170 offers a 9.67% rental yield on a $314,900 purchase with $2,538/mo rent. Total monthly income registers $2,538/mo, and a $1,541/mo payment leaves $664/mo available for distribution. Annual cash flow reaches $7,965/yr on $104,389 to close, and return on cash invested stands at 27.54% in year one. Equity gained on principal adds $2,032/yr while 5% annual appreciation supports $87,001 over five years. Portfolio math shows five-year ROI at 143.45% and total cumulative return in cash at $149,746. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,538/mo property income against a $1,541/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1996

10,018 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29170, West Columbia, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,476 (100%)
Owner Occupied HU	7,860 (75.0%)
Renter Occupied HU	1,892 (18.1%)
Vacant Housing Units	724 ( 6.9%)
Median Home Value	$230,188
Average Home Value	$272,206