27 Rose DrColumbiaSC29205
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 Columbia at 27 Rose Dr, Columbia, SC, 29205 priced at $182,000 converts $1,409/mo rent into $325/mo cash flow after a $891/mo obligation. Total monthly income equals $1,409/mo, and annual cash flow totals $3,905/yr on $60,333 invested. Return on cash invested prints 26.38% in year one, and rental yield reads 9.29% against a $182,000 entry. Equity gained on principal adds $1,174/yr, while 5% annual appreciation compiles into $50,283 by year five. Five-year ROI reaches 137.27% and total cumulative return in cash sums $82,821. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,409/mo property income covering a $891/mo payment, not borrower’s personal income.
Single Family
Built in 1954
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29205, Columbia, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,610 (100%) |
| Owner Occupied HU | 6,798 (49.9%) |
| Renter Occupied HU | 5,092 (37.4%) |
| Vacant Housing Units | 1,720 (12.6%) |
| Median Home Value | $346,573 |
| Average Home Value | $420,577 |
Housing Distribution
Address Breakdown
Residential
12,188
Single Family
10,741
Multi-Family
1,447
Businesses
780
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brooklyn Peagler • ERA Wilder Realty
Mls Name: Consolidated MLS
Mls ID: #606553