431 Spruce StPacoletSC29372
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 431 Spruce St, Pacolet, SC, 29372 in Pacolet. Priced at $200,000, it generates $1,865/mo in gross rent and $674/mo in net monthly cash flow, a 11.19% yield that comfortably supports the 2.07 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $8,091. Five-year appreciation: $55,256. Equity from principal paydown: $1,842/yr. Total projected cumulative return: $119,087.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 6.2% |
| Monthly Cash Flow | $674 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,865 |
| Total Monthly Debt Service | $1,111 |
| DSCR Ratio | 1.68x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1997
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29372, Pacolet, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,256 (100%) |
| Owner Occupied HU | 1,619 (71.8%) |
| Renter Occupied HU | 378 (16.8%) |
| Vacant Housing Units | 259 (11.5%) |
| Median Home Value | $161,060 |
| Average Home Value | $179,498 |
Housing Distribution
Address Breakdown
Residential
1,827
Single Family
1,769
Multi-Family
58
Businesses
78
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
Single Family
Built in 1997
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29372, Pacolet, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,256 (100%) |
| Owner Occupied HU | 1,619 (71.8%) |
| Renter Occupied HU | 378 (16.8%) |
| Vacant Housing Units | 259 (11.5%) |
| Median Home Value | $161,060 |
| Average Home Value | $179,498 |
Housing Distribution
Address Breakdown
Residential
1,827
Single Family
1,769
Multi-Family
58
Businesses
78
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tifanny Geter • Keller Williams Realty
Mls Name: SAR
Mls ID: #333255