3035 Gadwall Dr. Lot 49 Odessa IIOdessa Ii AynorSC29511
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 Odessa Ii Aynor at 3035 Gadwall Dr. Lot 49 Odessa II, Odessa Ii Aynor, SC, 29511 generates $1,674/mo in rent, after a $1,419/mo payment. Total monthly income is $1,674/mo. Return on cash invested sits at 19.26% in year one, and rental yield is 6.93% on a $289,990 entry. Equity gained on principal adds $1,871/yr, while 5% annual appreciation builds toward $80,119 over five years. Five-year ROI reaches 99.1% and total cumulative return in cash sums $95,269. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,674/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29511, Aynor, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,644 (100%) |
| Owner Occupied HU | 1,945 (73.6%) |
| Renter Occupied HU | 522 (19.7%) |
| Vacant Housing Units | 177 ( 6.7%) |
| Median Home Value | $326,225 |
| Average Home Value | $325,540 |
Housing Distribution
Address Breakdown
Residential
2,758
Single Family
2,758
Multi-Family
0
Businesses
171
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Nuckles • GSH Realty SC, LLC
Mls Name: CCAR
Mls ID: #2601231