508 Compass Rose Way, Irmo, SC, 29063 | $1,041/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
2824 sft

120 River Flow Ct, West Columbia, SC, 29169

4 Bed
3 Bath
2674 sft

17 Cabin Ct, Irmo, SC, 29063

4 Bed
3 Bath
2877 sft

139 Shoals Landing Dr, Columbia, SC, 29212

3 Bed
3 Bath
2687 sft

211 Placid Dr, Irmo, SC, 29063

Nearby investment properties with comparable prices

5 Bed
3 Bath
2872 sft

916 Picotee Ct, Blythewood, SC, 29016

3 Bed
2 Bath
2200 sft

120 Morningwood Dr, Lexington, SC, 29073

5 Bed
3 Bath
3076 sft

20 Persimmon Wood Ct, Irmo, SC, 29063

3 Bed
2 Bath
1671 sft

2006 Old Hilton Rd, Chapin, SC, 29036

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

Investment property for sale in Irmo at 508 Compass Rose Way, Irmo, SC, 29063 offers a 10.1% rental yield on a $435,000 purchase with $3,660/mo rent. Total monthly income registers $3,660/mo, and a $2,129/mo payment leaves $1,041/mo available for distribution. Annual cash flow reaches $12,498/yr on $144,203 to close, and return on cash invested stands at 28.58% in year one. Equity gained on principal adds $2,807/yr while 5% annual appreciation supports $120,182 over five years. Portfolio math shows five-year ROI at 149.11% and total cumulative return in cash at $215,016. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,660/mo property income against a $2,129/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2016

0.28 Acres lot

$N/A/sqft

$350 annually 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