158 Hayworth Rd, Summerville, SC, 29486 | $457/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2580 sft

190 Darcy Ave, Goose Creek, SC, 29445

3 Bed
1 Bath
1333 sft

2651 Martha Dr, North Charleston, SC, 29405

3 Bed
1 Bath
1248 sft

1232 Hawthorne Cir, Hanahan, SC, 29410

3 Bed
3 Bath
1473 sft

4678 Palm View Cir, North Charleston, SC, 29418

Nearby investment properties with comparable prices

3 Bed
3 Bath
1621 sft

127 D Ireland Dr, Summerville, SC, 29486

3 Bed
2 Bath
1435 sft

1686 Locals St, Summerville, SC, 29485

3 Bed
3 Bath
1986 sft

Blakely Plan, Abbey Walk, Moncks Corner, SC, 29461

3 Bed
3 Bath
1279 sft

110 Yorkshire Dr, Summerville, SC, 29483

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 Summerville at 158 Hayworth Rd, Summerville, SC, 29486 uses $118,511 cash to close to unlock $5,484/yr annual cash flow and $457/mo monthly cash flow. Total monthly income runs $2,849/mo, and a $1,750/mo payment keeps the spread at $457/mo. Purchase price stands at $357,500, and rental yield measures 9.56% with $2,849/mo rent. Return on cash invested shows 24.54% in year one, and 5% annual appreciation builds toward $98,771 over five years. Five-year ROI reaches 128.31% and total cumulative return in cash records $152,057. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,849/mo property income covering a $1,750/mo payment rather than investor’s personal income.

Single Family

Built in 2020

N/A lot

$N/A/sqft

No HOA