480 Windrush Dr, Elgin, SC, 29045 | $716/mo Cash Flow

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2172 sft

116 Branch Hill Dr, Elgin, SC, 29045

4 Bed
3 Bath
2375 sft

253 Calli Ln, Elgin, SC, 29045

3 Bed
3 Bath
1516 sft

1501 Tall Pines Cir, Columbia, SC, 29205

3 Bed
2 Bath
2041 sft

74 Edinburgh Castle Ln, Camden, SC, 29020

Nearby investment properties with comparable prices

2 Bed
3 Bath
1178 sft

134 Carlyle Cir, Columbia, SC, 29206

2 Bed
1 Bath
902 sft

3847 Montgomery Ave, Columbia, SC, 29205

3 Bed
3 Bath
1433 sft

152 Canal Place Cir, Columbia, SC, 29201

2 Bed
1 Bath
1128 sft

209 Vallejo Cir, Columbia, SC, 29206

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 Elgin at 480 Windrush Dr, Elgin, SC, 29045 offers $2,780/mo rent that, after a $1,664/mo payment, leaves $716/mo cash flow. Total monthly income is $2,780/mo, and annual cash flow is $8,594/yr on $112,710 cash. Return on cash invested measures 27.53% in year one, and rental yield stands at 9.81% at a $340,000 entry. Equity gained on principal adds $2,194/yr while 5% annual appreciation compounds into $93,936 by year five. Five-year ROI records 143.6% and total cumulative return in cash reaches $161,850. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,780/mo property income versus a $1,664/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2021

6,534 sqft lot

$N/A/sqft

$120 quarterly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29045, Elgin, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,039 (100%)
Owner Occupied HU	9,414 (78.2%)
Renter Occupied HU	1,752 (14.6%)
Vacant Housing Units	873 ( 7.3%)
Median Home Value	$279,894
Average Home Value	$321,774