286 Livingston Woods DrIrmoSC29063
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 Irmo at 286 Livingston Woods Dr, Irmo, SC, 29063 priced at $411,890 pairs $2,730/mo rent with $278/mo cash flow after a $2,016/mo payment. Total monthly income equals $2,730/mo, and annual cash flow comes to $3,337/yr on $136,542 invested. Return on cash invested is 22.35% in year one, and rental yield stands at 7.95% on a $411,890 basis. Equity gained on principal adds $2,658/yr, and 5% annual appreciation accumulates to $113,798 by year five. Five-year ROI measures 115.67% and total cumulative return in cash reaches $157,937. For financing, Ziffy Mortgage’s DSCR program evaluates $2,730/mo property income against a $2,016/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
7,405 sqft lot
$N/A/sqft
No 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 |
Housing Distribution
Address Breakdown
Residential
15,078
Single Family
13,901
Multi-Family
1,177
Businesses
1,354
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mallory Warner • DR Horton Inc
Mls Name: Consolidated MLS
Mls ID: #617061