3922 Edmond DrColumbiaSC29205
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
Investment property for sale in Columbia at 3922 Edmond Dr, Columbia, SC, 29205 listed at $304,000 pairs $2,468/mo rent with a $1,488/mo payment to leave $658/mo cash flow. Total monthly income runs $2,468/mo, and annual cash flow reaches $7,899/yr on $100,776 cash to close. Return on cash invested measures 27.75% in year one, and rental yield registers 9.74% at a $304,000 basis. Equity gained on principal adds $1,962/yr, and annual property appreciation at 5% supports $83,990 by year five. Five-year ROI tracks 144.59% and total cumulative return in cash totals $145,712. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,468/mo property income relative to a $1,488/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1954
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29205, Columbia, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,610 (100%) |
| Owner Occupied HU | 6,798 (49.9%) |
| Renter Occupied HU | 5,092 (37.4%) |
| Vacant Housing Units | 1,720 (12.6%) |
| Median Home Value | $346,573 |
| Average Home Value | $420,577 |
Housing Distribution
Address Breakdown
Residential
12,188
Single Family
10,741
Multi-Family
1,447
Businesses
780
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Elaine Gillespie • Coldwell Banker Realty
Mls Name: Consolidated MLS
Mls Provider:
Mls ID: #590659
Disclaimer: IDX listing data provided courtesy of Consolidated MLS - Columbia, SC