200 Idlewood Dr, West Columbia, SC, 29169 | $276/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1100 sft

321 Stanford St, Columbia, SC, 29203

Investment Property+ 1 more

2 Bed
1 Bath
758 sft

3254 Bagnal Dr, Columbia, SC, 29204

3 Bed
2 Bath
1215 sft

1901 Roof St, Columbia, SC, 29223

3 Bed
1 Bath
1350 sft

1813 Sunnyside Dr, Cayce, SC, 29033

Nearby investment properties with comparable prices

1 Bed
1 Bath
525 sft

1100 Wheat St APT 607, Columbia, SC, 29201

2 Bed
2 Bath
1000 sft

405 Harbison Blvd APT 821, Columbia, SC, 29212

2 Bed
2 Bath
1100 sft

118 Wincay Rd, Columbia, SC, 29223

2 Bed
2 Bath
1472 sft

1825 Saint Julian Pl APT 17J, Columbia, SC, 29204

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 West Columbia at 200 Idlewood Dr, West Columbia, SC, 29169 with 5% annual appreciation on a $170,000 basis while $1,335/mo rent supports operations. Total monthly income totals $1,335/mo and a $832/mo payment preserves $276/mo for cash returns. Annual cash flow comes to $3,314/yr on $56,355 deployed, and return on cash invested reaches 25.79% in year one. Equity gained on principal adds $1,097/yr, and five-year appreciation sums $46,968 alongside rental yield of 9.42%. Five-year ROI measures 134.51% and total cumulative return in cash totals $75,801.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,335/mo property income versus a $832/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1950

0.25 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29169, West Columbia, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,168 (100%)
Owner Occupied HU	6,385 (48.5%)
Renter Occupied HU	5,258 (39.9%)
Vacant Housing Units	1,525 (11.6%)
Median Home Value	$228,228
Average Home Value	$289,891