5129 Greyton Cir, North Augusta, SC, 29860 | $1,869/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
5 Bath
4156 sft

1217 Berkley Hills Pass, Evans, GA, 30809

5 Bed
4 Bath
3502 sft

4 Water Oak Ct, Aiken, SC, 29803

4 Bed
4 Bath
4200 sft

4142 Rivermont Dr, Evans, GA, 30809

6 Bed
4 Bath
3696 sft

1319 Weedon Dr, Evans, GA, 30809

Nearby investment properties with comparable prices

4 Bed
3 Bath
2352 sft

412 Barrow Ln, Grovetown, GA, 30813

4 Bed
4 Bath
2797 sft

2014 Saylor Ln, Grovetown, GA, 30813

4 Bed
3 Bath
2324 sft

Bradford Plan, Tillery Park, Grovetown, GA, 30813

5 Bed
4 Bath
2721 sft

320 Streamsong Rd, Evans, GA, 30809

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 North Augusta at 5129 Greyton Cir, North Augusta, SC, 29860 offers a 12.3% rental yield on a $444,900 purchase with $4,560/mo rent. Total monthly income registers $4,560/mo, and a $2,178/mo payment leaves $1,869/mo available for distribution. Annual cash flow reaches $22,434/yr on $147,484 to close, and return on cash invested stands at 35.12% in year one. Equity gained on principal adds $2,871/yr while 5% annual appreciation supports $122,918 over five years. Portfolio math shows five-year ROI at 184.24% and total cumulative return in cash at $271,729. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,560/mo property income against a $2,178/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

9,147 sqft lot

$N/A/sqft

$500 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29860, North Augusta, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	7,938 (100%)
Owner Occupied HU	6,309 (79.5%)
Renter Occupied HU	1,025 (12.9%)
Vacant Housing Units	604 ( 7.6%)
Median Home Value	$264,904
Average Home Value	$271,717