189 Woodlawn TerBambergSC29003
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 189 Woodlawn Ter, Bamberg, SC, 29003 in Bamberg. Priced at $130,000, it generates $1,819/mo in gross rent and $979/mo in net monthly cash flow, a 16.79% yield that comfortably supports the 3.11 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $11,744. Five-year appreciation: $35,917. Equity from principal paydown: $1,197/yr. Total projected cumulative return: $112,409.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 16.8% | 6.2% |
| Monthly Cash Flow | $979 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,819 |
| Total Monthly Debt Service | $789 |
| DSCR Ratio | 2.31x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in N/A
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29003, Bamberg, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,783 (100%) |
| Owner Occupied HU | 1,754 (63.0%) |
| Renter Occupied HU | 654 (23.5%) |
| Vacant Housing Units | 375 (13.5%) |
| Median Home Value | $137,500 |
| Average Home Value | $158,556 |
Housing Distribution
Address Breakdown
Residential
2,456
Single Family
2,456
Multi-Family
0
Businesses
263
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
Single Family
Built in N/A
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29003, Bamberg, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,783 (100%) |
| Owner Occupied HU | 1,754 (63.0%) |
| Renter Occupied HU | 654 (23.5%) |
| Vacant Housing Units | 375 (13.5%) |
| Median Home Value | $137,500 |
| Average Home Value | $158,556 |
Housing Distribution
Address Breakdown
Residential
2,456
Single Family
2,456
Multi-Family
0
Businesses
263
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A