439 Waterend Dr. UNIT 8Little RiverSC29566
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
Rental property for sale in Little River at 439 Waterend Dr. UNIT 8, Little River, SC, 29566 priced at $265,990 pairs $2,658/mo rent with $777/mo cash flow after a $1,302/mo payment. Total monthly income equals $2,658/mo, and annual cash flow comes to $9,330/yr on $88,176 invested. Return on cash invested is 30.49% in year one, and rental yield stands at 11.99% on a $265,990 basis. Equity gained on principal adds $1,716/yr, and 5% annual appreciation accumulates to $73,488 by year five. Five-year ROI measures 160.75% and total cumulative return in cash reaches $141,746. For financing, Ziffy Mortgage’s DSCR program evaluates $2,658/mo property income against a $1,302/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2023
N/A lot
$N/A/sqft
$297 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29566, Little River, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,103 (100%) |
| Owner Occupied HU | 9,694 (60.2%) |
| Renter Occupied HU | 2,653 (16.5%) |
| Vacant Housing Units | 3,756 (23.3%) |
| Median Home Value | $350,665 |
| Average Home Value | $380,911 |
Housing Distribution
Address Breakdown
Residential
15,972
Single Family
13,650
Multi-Family
2,322
Businesses
745
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jillian Tomkovich • DFH Realty Georgia, LLC
Mls Name: CCAR
Mls Provider:
Mls ID: #2408379
Disclaimer: Provided courtesy of the Coastal Carolinas MLS. Copyright 2025 of the Coastal Carolinas MLS. All rights reserved. Information is provided exclusively for consumers' personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing, and that the data is deemed reliable but is not guaranteed accurate by the Coastal Carolinas MLS.