178 Navigator TrlProsperitySC29127
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 Prosperity at 178 Navigator Trl, Prosperity, SC, 29127 priced at $525,345 converts $4,260/mo rent into $1,133/mo cash flow after a $2,571/mo obligation. Total monthly income equals $4,260/mo, and annual cash flow totals $13,596/yr on $172,839 invested. Return on cash invested prints 27.93% in year one, and rental yield reads 9.73% against a $525,345 entry. Equity gained on principal adds $3,390/yr, while 5% annual appreciation compiles into $145,143 by year five. Five-year ROI reaches 145.51% and total cumulative return in cash sums $251,493. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,260/mo property income covering a $2,571/mo payment, not borrower’s personal income.
Single Family
Built in 2025
1.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29127, Prosperity, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,528 (100%) |
| Owner Occupied HU | 3,774 (68.3%) |
| Renter Occupied HU | 496 ( 9.0%) |
| Vacant Housing Units | 1,258 (22.8%) |
| Median Home Value | $292,951 |
| Average Home Value | $377,778 |
Housing Distribution
Address Breakdown
Residential
4,741
Single Family
4,707
Multi-Family
34
Businesses
213
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lori H Carnes • Keller Williams Palmetto
Mls Name: Consolidated MLS
Mls ID: #619977