2361 Wesley Dr, Columbia, SC, 29204 | $421/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1067 sft

733 Armour St, Columbia, SC, 29203

2 Bed
2 Bath
1268 sft

1825 Saint Julian Pl APT 6B, Columbia, SC, 29204

2 Bed
2 Bath
1100 sft

5516 Lakeshore Dr APT 315, Columbia, SC, 29206

2 Bed
2 Bath
1103 sft

5516 Lakeshore Dr, Columbia, SC, 29206

Nearby investment properties with comparable prices

3 Bed
1 Bath
1118 sft

4321 Colonial Dr, Columbia, SC, 29203

3 Bed
1 Bath
1152 sft

1628 Sunnyside Dr, Cayce, SC, 29033

3 Bed
2 Bath
1254 sft

1829 Nearview Ave, Columbia, SC, 29223

2 Bed
2 Bath
1100 sft

5516 Lakeshore Dr APT 412, Columbia, SC, 29206

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 Columbia at 2361 Wesley Dr, Columbia, SC, 29204 listed at $145,000 pairs $1,284/mo rent with a $710/mo payment to leave $421/mo cash flow. Total monthly income runs $1,284/mo, and annual cash flow reaches $5,047/yr on $48,068 cash to close. Return on cash invested measures 30.41% in year one, and rental yield registers 10.63% at a $145,000 basis. Equity gained on principal adds $936/yr, and annual property appreciation at 5% supports $40,061 by year five. Five-year ROI tracks 158.87% and total cumulative return in cash totals $76,364. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,284/mo property income relative to a $710/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1954

8,276 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29204, Columbia, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,285 (100%)
Owner Occupied HU	4,798 (51.7%)
Renter Occupied HU	3,184 (34.3%)
Vacant Housing Units	1,303 (14.0%)
Median Home Value	$238,178
Average Home Value	$299,340