364 Tiliwa Dr, Summerville, SC, 29486 | $789/mo Cash Flow

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1710 sft

8800 Dorchester Rd UNIT 2001, North Charleston, SC, 29420

3 Bed
2 Bath
1400 sft

235 Mary Scott Dr, Goose Creek, SC, 29445

3 Bed
2 Bath
1237 sft

8507 William Moultrie Dr, North Charleston, SC, 29420

3 Bed
3 Bath
1604 sft

210 Grand Palm Ln, Summerville, SC, 29485

Nearby investment properties with comparable prices

2 Bed
3 Bath
1422 sft

475 Colchester Ct, Moncks Corner, SC, 29461

3 Bed
3 Bath
1504 sft

317 Dupont Way, Summerville, SC, 29485

3 Bed
2 Bath
1272 sft

110 Sandy Hook Ct, Summerville, SC, 29486

2 Bed
2 Bath
1119 sft

7358 Suncatcher Dr, Hanahan, SC, 29410

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

Investment property for sale in Summerville at 364 Tiliwa Dr, Summerville, SC, 29486 offers a 10% rental yield on a $331,435 purchase with $2,762/mo rent. Total monthly income registers $2,762/mo, and a $1,622/mo payment leaves $789/mo available for distribution. Annual cash flow reaches $9,471/yr on $109,871 to close, and return on cash invested stands at 28.53% in year one. Equity gained on principal adds $2,139/yr while 5% annual appreciation supports $91,569 over five years. Portfolio math shows five-year ROI at 148.78% and total cumulative return in cash at $163,469. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,762/mo property income against a $1,622/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2026

5,662 sqft lot

$N/A/sqft

No HOA