204 Rosedale Dr.AynorSC29511
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 Aynor at 204 Rosedale Dr, Aynor, SC, 29511 generates $1,678/mo in rent and, after a $979/mo payment, leaves $487/mo in cash flow. Total monthly income is $1,678/mo, and annual cash flow is $5,848/yr on $66,300 invested. Return on cash invested sits at 28.73% in year one, and rental yield is 10.07% on a $200,000 entry. Equity gained on principal adds $1,291/yr, while 5% annual appreciation builds toward $55,256 over five years. Five-year ROI reaches 149.89% and total cumulative return in cash sums $99,380. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,678/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29511, Aynor, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,644 (100%) |
| Owner Occupied HU | 1,945 (73.6%) |
| Renter Occupied HU | 522 (19.7%) |
| Vacant Housing Units | 177 ( 6.7%) |
| Median Home Value | $326,225 |
| Average Home Value | $325,540 |
Housing Distribution
Address Breakdown
Residential
2,758
Single Family
2,758
Multi-Family
0
Businesses
171
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Deborah H Hudson • Realty ONE Group Dockside
Mls Name: CCAR
Mls ID: #2518924