170 Willow Bay DrOrangeburgSC29118
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
Investment Highlights
Investment property for sale in Orangeburg at 170 Willow Bay Dr, Orangeburg, SC, 29118 offers a 11.53% rental yield on a $280,895 purchase with $2,698/mo rent. Total monthly income registers $2,698/mo, and a $1,375/mo payment leaves $1,026/mo available for distribution. Annual cash flow reaches $12,309/yr on $93,117 to close, and return on cash invested stands at 33.13% in year one. Equity gained on principal adds $1,813/yr while 5% annual appreciation supports $77,606 over five years. Portfolio math shows five-year ROI at 173.41% and total cumulative return in cash at $161,474. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,698/mo property income against a $1,375/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29118, Orangeburg, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,069 (100%) |
| Owner Occupied HU | 4,446 (62.9%) |
| Renter Occupied HU | 1,858 (26.3%) |
| Vacant Housing Units | 765 (10.8%) |
| Median Home Value | $196,852 |
| Average Home Value | $239,056 |
Housing Distribution
Address Breakdown
Residential
6,940
Single Family
6,577
Multi-Family
363
Businesses
377
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Wilmont Berry • eXp Realty LLC
Mls Name: Consolidated MLS
Mls ID: #620823