455 Harleston RdIrmoSC29063
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 Irmo at 455 Harleston Rd, Irmo, SC, 29063 offers $1,699/mo rent that, after a $1,297/mo payment, leaves $0/mo cash flow. Total monthly income is $1,699/mo, and annual cash flow is $6/yr on $87,814 cash. Return on cash invested measures 19.92% in year one, and rental yield stands at 7.7% at a $264,900 entry. Equity gained on principal adds $1,709/yr while 5% annual appreciation compounds into $73,187 by year five. Five-year ROI records 103.19% and total cumulative return in cash reaches $90,620. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,699/mo property income versus a $1,297/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1977
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29063, Irmo, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,409 (100%) |
| Owner Occupied HU | 12,745 (82.7%) |
| Renter Occupied HU | 2,104 (13.7%) |
| Vacant Housing Units | 560 ( 3.6%) |
| Median Home Value | $273,754 |
| Average Home Value | $346,566 |
Housing Distribution
Address Breakdown
Residential
15,078
Single Family
13,901
Multi-Family
1,177
Businesses
1,354
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lisa Lovro • NextHome Specialists
Mls Name: Consolidated MLS
Mls Provider:
Mls ID: #611872
Disclaimer: IDX listing data provided courtesy of Consolidated MLS - Columbia, SC