170 Willow BayOrangeburgSC29118
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
Rental property for sale in Orangeburg at 170 Willow Bay, Orangeburg, SC, 29118 offers $2,160/mo rent that, after a $1,375/mo payment, leaves $488/mo cash flow. Total monthly income is $2,160/mo, and annual cash flow is $5,853/yr on $93,118 cash. Return on cash invested measures 26.19% in year one, and rental yield stands at 9.23% at a $280,900 entry. Equity gained on principal adds $1,813/yr while 5% annual appreciation compounds into $77,607 by year five. Five-year ROI records 136.26% and total cumulative return in cash reaches $126,879. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,160/mo property income versus a $1,375/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A 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: Karen Lee • Middleton & Associates
Mls Name: Palmetto MLS
Mls Provider:
Mls ID: #47787
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.