155 Garden DrWillistonSC29853
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 155 Garden Dr, Williston, SC, 29853 in Williston. Priced at $299,000, it generates $2,722/mo in gross rent and $942/mo in net monthly cash flow, a 10.92% yield that comfortably supports the 2.03 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $11,300. Five-year appreciation: $82,608. Equity from principal paydown: $2,754/yr. Total projected cumulative return: $173,748.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.2% |
| Monthly Cash Flow | $942 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,722 |
| Total Monthly Debt Service | $1,661 |
| DSCR Ratio | 1.64x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1978
0.83 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29853, Williston, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,134 (100%) |
| Owner Occupied HU | 2,032 (64.8%) |
| Renter Occupied HU | 671 (21.4%) |
| Vacant Housing Units | 431 (13.8%) |
| Median Home Value | $175,000 |
| Average Home Value | $218,579 |
Housing Distribution
Address Breakdown
Residential
2,715
Single Family
2,667
Multi-Family
48
Businesses
177
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Single Family
Built in 1978
0.83 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29853, Williston, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,134 (100%) |
| Owner Occupied HU | 2,032 (64.8%) |
| Renter Occupied HU | 671 (21.4%) |
| Vacant Housing Units | 431 (13.8%) |
| Median Home Value | $175,000 |
| Average Home Value | $218,579 |
Housing Distribution
Address Breakdown
Residential
2,715
Single Family
2,667
Multi-Family
48
Businesses
177
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Allison Forehand • Coldwell Banker Best Life Realty
Mls Name: Aiken MLS
Mls ID: #221160