434 Stillwater Rd, Windsor, SC, 29856 | $2,319/mo Cash Flow

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2271 sft

801 Brandy Rd SE, Aiken, SC, 29801

3 Bed
3 Bath
2128 sft

291 McVey Rd, Aiken, SC, 29803

4 Bed
3 Bath
3032 sft

113 Kalmia Cir, Aiken, SC, 29801

4 Bed
3 Bath
3107 sft

117 Ridgecrest Rd, Graniteville, SC, 29829

Nearby investment properties with comparable prices

4 Bed
2 Bath
1930 sft

130 Hammond Rd, Salley, SC, 29137

3 Bed
1 Bath
1075 sft

1106 Hahn Ave NE, Aiken, SC, 29801

3 Bed
1 Bath
1000 sft

102 Iroquois St, Aiken, SC, 29801

2 Bed
2 Bath
1258 sft

731 Augusta Rd, Warrenville, SC, 29851

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 Windsor at 434 Stillwater Rd, Windsor, SC, 29856 priced at $174,900 pairs $3,360/mo rent with $2,319/mo cash flow after a $856/mo payment. Total monthly income equals $3,360/mo, and annual cash flow comes to $27,827/yr on $57,979 invested. Return on cash invested is 67.9% in year one, and rental yield stands at 23.05% on a $174,900 basis. Equity gained on principal adds $1,129/yr, and 5% annual appreciation accumulates to $48,322 by year five. Five-year ROI measures 359.9% and total cumulative return in cash reaches $208,668. For financing, Ziffy Mortgage’s DSCR program evaluates $3,360/mo property income against a $856/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2024

1.25 Acres lot

$N/A/sqft

No HOA