187 Royal Pine Dr, Warrenville, SC, 29851 | $285/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1568 sft

33 Old Country Road, Aiken, SC, 29801

3 Bed
2 Bath
1893 sft

301 Burroughs St, Jackson, SC, 29831

3 Bed
2 Bath
1512 sft

102 Cokesbury Ct, Martinez, GA, 30907

3 Bed
2 Bath
1413 sft

118 E Hale St, Augusta, GA, 30901

Nearby investment properties with comparable prices

3 Bed
3 Bath
1634 sft

Cabral Plan, Belle Meade, Graniteville, SC, 29829

4 Bed
2 Bath
1852 sft

3521 NW Tanbark Oak Ln, Aiken, SC, 29801

3 Bed
2 Bath
1395 sft

9121 Wafer Ash Bnd NW, Aiken, SC, 29801

3 Bed
2 Bath
1674 sft

9099 Wafer Ash Bnd NW LOT 7, Aiken, SC, 29801

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

Investment property for sale in Warrenville at 187 Royal Pine Dr, Warrenville, SC, 29851 with 5% annual appreciation on a $299,900 basis while $2,081/mo rent supports operations. Total monthly income totals $2,081/mo and a $1,468/mo payment preserves $285/mo for cash returns. Annual cash flow comes to $3,422/yr on $99,417 deployed, and return on cash invested reaches 23.35% in year one. Equity gained on principal adds $1,935/yr, and five-year appreciation sums $82,857 alongside rental yield of 8.33%. Five-year ROI measures 121.07% and total cumulative return in cash totals $120,364.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,081/mo property income versus a $1,468/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2007

0.38 Acres lot

$N/A/sqft

$125 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29851, Warrenville, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,843 (100%)
Owner Occupied HU	3,327 (68.7%)
Renter Occupied HU	990 (20.4%)
Vacant Housing Units	526 (10.9%)
Median Home Value	$170,568
Average Home Value	$235,744