417 Waterlily Way, Summerville, SC, 29486 | $376/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1524 sft

216 Cozy Brook Ct, Summerville, SC, 29486

3 Bed
2 Bath
1544 sft

430 Delmont Dr, Goose Creek, SC, 29445

3 Bed
2 Bath
1439 sft

141 Antebellum Way, Summerville, SC, 29483

3 Bed
3 Bath
1689 sft

234 Meadow Wood Rd, Summerville, SC, 29486

Nearby investment properties with comparable prices

4 Bed
3 Bath
2196 sft

104 Slipper Shell St, Summerville, SC, 29485

3 Bed
3 Bath
1616 sft

123 Azalea Dr, Summerville, SC, 29485

3 Bed
3 Bath
2604 sft

330 Albrighton Way, Moncks Corner, SC, 29461

3 Bed
3 Bath
1516 sft

302 Chapman Cir, Goose Creek, SC, 29445

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 417 Waterlily Way, Summerville, SC, 29486 with 5% annual appreciation on a $439,500 basis while $2,992/mo rent supports operations. Total monthly income totals $2,992/mo and a $2,151/mo payment preserves $376/mo for cash returns. Annual cash flow comes to $4,510/yr on $145,694 deployed, and return on cash invested reaches 23% in year one. Equity gained on principal adds $2,836/yr, and five-year appreciation sums $121,426 alongside rental yield of 8.17%. Five-year ROI measures 119.12% and total cumulative return in cash totals $173,553.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,992/mo property income versus a $2,151/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2011

7,840 sqft lot

$N/A/sqft

No HOA