178 Scruple Way, North Augusta, SC, 29860 | $17/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1560 sft

239 Cavalier Court, Martinez, GA, 30907

3 Bed
2 Bath
1550 sft

416 Millwater Ct, Grovetown, GA, 30813

3 Bed
3 Bath
2030 sft

708 Crown Point Ct, Martinez, GA, 30907

4 Bed
2 Bath
2256 sft

3115 Edinburgh Dr, Augusta, GA, 30909

Nearby investment properties with comparable prices

5 Bed
3 Bath
2511 sft

1399 Admiral Ave, Grovetown, GA, 30813

5 Bed
3 Bath
2511 sft

710 Hollis Ave, Grovetown, GA, 30813

3 Bed
3 Bath
2028 sft

8163 Snelling Dr, Aiken, SC, 29803

3 Bed
2 Bath
2217 sft

415 MYERS Lane, Evans, GA, 30809

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 178 Scruple Way, North Augusta, SC, 29860 offers $2,506/mo rent that, after a $2,016/mo payment, leaves $17/mo cash flow. Total monthly income is $2,506/mo, and annual cash flow is $198/yr on $136,563 cash. Return on cash invested measures 20.05% in year one, and rental yield stands at 7.3% at a $411,955 entry. Equity gained on principal adds $2,658/yr while 5% annual appreciation compounds into $113,816 by year five. Five-year ROI records 103.43% and total cumulative return in cash reaches $141,253. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,506/mo property income versus a $2,016/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

10,454 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