361 Waterlily WaySummervilleSC29486
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 Summerville at 361 Waterlily Way, Summerville, SC, 29486 generates $3,119/mo in rent and, after a $2,374/mo payment, leaves $232/mo in cash flow. Total monthly income is $3,119/mo, and annual cash flow is $2,781/yr on $160,778 invested. Return on cash invested sits at 21.64% in year one, and rental yield is 7.72% on a $485,000 entry. Equity gained on principal adds $3,130/yr, while 5% annual appreciation builds toward $133,997 over five years. Five-year ROI reaches 111.8% and total cumulative return in cash sums $179,750. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,119/mo property income rather than buyer’s personal income.
Single Family
Built in 2011
0.25 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • The Boulevard Company
Mls Name: CTMLS
Mls ID: #25016541