213 Headwater Cir, Irmo, SC, 29063 | $481/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3456 sft

112 N Ridge Rd, Columbia, SC, 29223

3 Bed
3 Bath
1444 sft

1225 Pine St, Columbia, SC, 29204

5 Bed
3 Bath
2489 sft

3038 Gedney Cir, Blythewood, SC, 29016

4 Bed
3 Bath
2550 sft

258 Walter Rawl Rd, Lexington, SC, 29072

Nearby investment properties with comparable prices

4 Bed
3 Bath
3040 sft

2080 Allan Crest Rd, Blythewood, SC, 29016

3 Bed
2 Bath
1720 sft

2712 Pawtucket Way, Chapin, SC, 29036

3 Bed
2 Bath
1672 sft

1433 Trailhead Ln, Lexington, SC, 29072

3 Bed
4 Bath
2498 sft

218 Scarborough Way, Lexington, SC, 29072

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 Irmo at 213 Headwater Cir, Irmo, SC, 29063 offers a 8.47% rental yield on a $449,000 purchase with $3,170/mo rent. Total monthly income registers $3,170/mo, and a $2,198/mo payment leaves $481/mo available for distribution. Annual cash flow reaches $5,773/yr on $148,844 to close, and return on cash invested stands at 23.79% in year one. Equity gained on principal adds $2,897/yr while 5% annual appreciation supports $124,050 over five years. Portfolio math shows five-year ROI at 123.41% and total cumulative return in cash at $183,688. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,170/mo property income against a $2,198/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2008

0.50 Acres lot

$N/A/sqft

$189 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29063, Irmo, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,409 (100%)
Owner Occupied HU	12,745 (82.7%)
Renter Occupied HU	2,104 (13.7%)
Vacant Housing Units	560 ( 3.6%)
Median Home Value	$273,754
Average Home Value	$346,566