177 Hayworth Rd, Summerville, SC, 29486 | $385/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2649 sft

453 Eagleview Dr, Moncks Corner, SC, 29461

3 Bed
2 Bath
2168 sft

309 Regent St, Summerville, SC, 29483

4 Bed
2 Bath
2000 sft

415 Waring St, Summerville, SC, 29483

3 Bed
2 Bath
1200 sft

5017 Ferry Field Dr, Summerville, SC, 29485

Nearby investment properties with comparable prices

3 Bed
3 Bath
2136 sft

Lawton Plan, North Creek, Summerville, SC, 29486

5 Bed
3 Bath
2345 sft

614 Winter Wren Way, Moncks Corner, SC, 29461

5 Bed
3 Bath
2400 sft

4163 Rising Tide Dr, Summerville, SC, 29485

4 Bed
2 Bath
2136 sft

13 Opal Wing St, Moncks Corner, SC, 29461

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 Summerville at 177 Hayworth Rd, Summerville, SC, 29486 offers $3,034/mo rent that, after a $2,178/mo payment, leaves $385/mo cash flow. Total monthly income is $3,034/mo, and annual cash flow is $4,621/yr on $147,517 cash. Return on cash invested measures 23.04% in year one, and rental yield stands at 8.18% at a $444,999 entry. Equity gained on principal adds $2,872/yr while 5% annual appreciation compounds into $122,945 by year five. Five-year ROI records 119.36% and total cumulative return in cash reaches $176,072. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,034/mo property income versus a $2,178/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2019

6,098 sqft lot

$N/A/sqft

No HOA