403 Fallen Leaf Dr, Columbia, SC, 29229 | $206/mo Cash Flow

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1317 sft

122 Mansfield Cir, Lexington, SC, 29073

3 Bed
3 Bath
1376 sft

164 Palmetto Park Cir, Columbia, SC, 29229

3 Bed
2 Bath
1134 sft

109 Teal Way, Columbia, SC, 29229

3 Bed
1 Bath
960 sft

2628 Singleton Creek Rd, Liberty Hill, SC, 29074

Nearby investment properties with comparable prices

4 Bed
3 Bath
1927 sft

179 Hunters Branch Dr, Hopkins, SC, 29061

4 Bed
3 Bath
1927 sft

187 Hunters Branch Dr, Hopkins, SC, 29061

4 Bed
3 Bath
2174 sft

161 Dunham Rd, Columbia, SC, 29209

3 Bed
3 Bath
1964 sft

4111 Half Mast Loop, Columbia, SC, 29229

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 Columbia at 403 Fallen Leaf Dr, Columbia, SC, 29229 priced at $334,900 converts $2,254/mo rent into $206/mo cash flow after a $1,639/mo obligation. Total monthly income equals $2,254/mo, and annual cash flow totals $2,477/yr on $111,019 invested. Return on cash invested prints 22.14% in year one, and rental yield reads 8.08% against a $334,900 entry. Equity gained on principal adds $2,161/yr, while 5% annual appreciation compiles into $92,527 by year five. Five-year ROI reaches 114.74% and total cumulative return in cash sums $127,381. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,254/mo property income covering a $1,639/mo payment, not borrower’s personal income.

Single Family

Built in 1996

1,742 sqft lot

$N/A/sqft

$650 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29229, Columbia, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	21,849 (100%)
Owner Occupied HU	16,516 (75.6%)
Renter Occupied HU	4,178 (19.1%)
Vacant Housing Units	1,155 ( 5.3%)
Median Home Value	$264,697
Average Home Value	$299,180