309 Beechwood Ln, Irmo, SC, 29063 | $535/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1566 sft

5901 Barksdale Dr, Columbia, SC, 29203

3 Bed
2 Bath
1305 sft

357 White Gables Dr, Columbia, SC, 29229

3 Bed
1 Bath
962 sft

1203 Decatur St, Cayce, SC, 29033

3 Bed
2 Bath
1275 sft

1746 Nearview Ave, Columbia, SC, 29223

Nearby investment properties with comparable prices

Investment Property+ 1 more

3 Bed
2 Bath
2020 sft

1235 Daralynn Dr, Lexington, SC, 29073

3 Bed
2 Bath
1572 sft

1708 Morninglo Ln, Columbia, SC, 29223

3 Bed
1 Bath
936 sft

27 Rose Dr, Columbia, SC, 29205

2 Bed
2 Bath
852 sft

105 Walnut Creek Ct, Lexington, SC, 29073

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

Rental property for sale in Irmo at 309 Beechwood Ln, Irmo, SC, 29063 offers $1,808/mo rent that, after a $1,047/mo payment, leaves $535/mo cash flow. Total monthly income is $1,808/mo, and annual cash flow is $6,414/yr on $70,941 cash. Return on cash invested measures 28.95% in year one, and rental yield stands at 10.14% at a $214,000 entry. Equity gained on principal adds $1,381/yr while 5% annual appreciation compounds into $59,124 by year five. Five-year ROI records 151.05% and total cumulative return in cash reaches $107,159. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,808/mo property income versus a $1,047/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1985

0.26 Acres 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