2035 Day Lily Way, Elgin, SC, 29045 | $826/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Southfork Modern Farmhouse Plan, Columbia, SC: Build On Your Lot

3 Bed
2 Bath
2193 sft

Southfork Modern Farmhouse Plan, Columbia, SC: Build On Your Lot, Columbia, SC, 29212

Oxford Modern Farmhouse Plan, Columbia, SC: Build On Your Lot

3 Bed
2 Bath
2110 sft

Oxford Modern Farmhouse Plan, Columbia, SC: Build On Your Lot, Columbia, SC, 29212

3 Bed
2 Bath
1283 sft

132 Prairie Grass Way, Columbia, SC, 29212

4 Bed
3 Bath
2906 sft

Nile Plan, Beechcreek, Sumter, SC, 29154

Nearby investment properties with comparable prices

2 Bed
3 Bath
1288 sft

169 Carr Ln, Columbia, SC, 29223

2 Bed
3 Bath
1288 sft

161 Carr Ln, Columbia, SC, 29223

3 Bed
1 Bath
1026 sft

3620 Edmond Dr, Columbia, SC, 29205

3 Bed
2 Bath
1113 sft

106 Bradstone Rd, Irmo, SC, 29063

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 Elgin at 2035 Day Lily Way, Elgin, SC, 29045 offers a 12.9% rental yield on a $223,225 purchase with $2,400/mo rent. Total monthly income registers $2,400/mo, and a $1,093/mo payment leaves $826/mo available for distribution. Annual cash flow reaches $9,909/yr on $73,999 to close, and return on cash invested stands at 33.3% in year one. Equity gained on principal adds $1,440/yr while 5% annual appreciation supports $61,673 over five years. Portfolio math shows five-year ROI at 175.79% and total cumulative return in cash at $130,084. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,400/mo property income against a $1,093/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2024

2,744 sqft lot

$N/A/sqft

$245 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29045, Elgin, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,039 (100%)
Owner Occupied HU	9,414 (78.2%)
Renter Occupied HU	1,752 (14.6%)
Vacant Housing Units	873 ( 7.3%)
Median Home Value	$279,894
Average Home Value	$321,774