179 Willow Bay DrOrangeburgSC29118
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 179 Willow Bay Dr, Orangeburg, SC, 29118 priced at $238,500 pairs $2,160/mo rent with $741/mo cash flow after a $1,167/mo payment. Total monthly income equals $2,160/mo, and annual cash flow comes to $8,887/yr on $79,063 invested. Return on cash invested is 31.15% in year one, and rental yield stands at 10.87% on a $238,500 basis. Equity gained on principal adds $1,539/yr, and 5% annual appreciation accumulates to $65,893 by year five. Five-year ROI measures 162.84% and total cumulative return in cash reaches $128,747. For financing, Ziffy Mortgage’s DSCR program evaluates $2,160/mo property income against a $1,167/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
7,840 sqft 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: N/A • Middleton and Associates, Realtors, Inc.
Mls Name: CTMLS
Mls ID: #26001388