172 Scruple Way, North Augusta, SC, 29860 | $601/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Rental Income+ 1 more

4 Bed
3 Bath
2500 sft

36 Park Place Circle, Augusta, GA, 30909

4 Bed
2 Bath
1878 sft

322 Rockdale Rd, Martinez, GA, 30907

3 Bed
3 Bath
1673 sft

540 Fairfield Way, Evans, GA, 30809

3 Bed
3 Bath
3020 sft

4064 Fairlane Court, Augusta, GA, 30906

Nearby investment properties with comparable prices

4 Bed
3 Bath
2346 sft

Insha Plan, Hitchcock Preserve 60', Aiken, SC, 29801

3 Bed
3 Bath
1663 sft

5171 Captain Dr, Grovetown, GA, 30813

3 Bed
3 Bath
2073 sft

4190 Litchfield Lane, Evans, GA, 30809

3 Bed
3 Bath
1797 sft

1797 Plan, Forrest Bluff, North Augusta, SC, 29841

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

Rental property for sale in North Augusta at 172 Scruple Way, North Augusta, SC, 29860 priced at $352,170 pairs $2,735/mo rent with $601/mo cash flow after a $1,724/mo payment. Total monthly income equals $2,735/mo, and annual cash flow comes to $7,209/yr on $116,744 invested. Return on cash invested is 26.08% in year one, and rental yield stands at 9.32% on a $352,170 basis. Equity gained on principal adds $2,273/yr, and 5% annual appreciation accumulates to $97,298 by year five. Five-year ROI measures 135.78% and total cumulative return in cash reaches $158,519. For financing, Ziffy Mortgage’s DSCR program evaluates $2,735/mo property income against a $1,724/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

9,147 sqft lot

$N/A/sqft

$450 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29860, North Augusta, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	7,938 (100%)
Owner Occupied HU	6,309 (79.5%)
Renter Occupied HU	1,025 (12.9%)
Vacant Housing Units	604 ( 7.6%)
Median Home Value	$264,904
Average Home Value	$271,717