251 Bonhill St, North Augusta, SC, 29860 | $16/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1750 sft

2545 Grier Cir, Evans, GA, 30809

3 Bed
2 Bath
1706 sft

4879 Flagstone Ct, Evans, GA, 30809

4 Bed
2 Bath
1953 sft

1008 Storey Mill Ct, Hephzibah, GA, 30815

2 Bed
2 Bath
1750 sft

1223 Brookstone Way, Augusta, GA, 30909

Nearby investment properties with comparable prices

4 Bed
3 Bath
2703 sft

734 Southwick Avenue, Grovetown, GA, 30813

4 Bed
3 Bath
2471 sft

778 Fordham Road, Harlem, GA, 30813

5 Bed
3 Bath
2587 sft

852 Williford Run Drive, Grovetown, GA, 30813

3 Bed
2 Bath
2143 sft

Mount Calvary Rd, Trenton, SC, 29847

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 North Augusta at 251 Bonhill St, North Augusta, SC, 29860 earns $16/mo cash flow from $2,632/mo rent with a $2,129/mo payment. Total monthly income totals $2,632/mo, and annual cash flow totals $197/yr on $144,203 capital. ROI tracks 20.05% on current figures, and rental yield reads 7.26% at a $435,000 purchase. Equity gained on principal adds $2,807/yr, and 5% annual appreciation supports $120,182 over five years. Five-year ROI reaches 103.35% and total cumulative return in cash sums $149,028. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,632/mo property income instead of your personal income.

Single Family

Built in 2022

0.25 Acres lot

$N/A/sqft

$315 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29860, North Augusta, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	7,938 (100%)
Owner Occupied HU	6,309 (79.5%)
Renter Occupied HU	1,025 (12.9%)
Vacant Housing Units	604 ( 7.6%)
Median Home Value	$264,904
Average Home Value	$271,717