5255 Dais RdRembertSC29128
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThis Rembert rental at 5255 Dais Rd, Rembert, SC, 29128 sits in the solid-income band: 11.08% gross yield, $1,200/mo rent, $426/mo net after the $585/mo debt service, DSCR 2.05. Entry price of $130,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $35,917 and $1,197/yr in principal reduction bring total cumulative return to $76,577.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 6.2% |
| Monthly Cash Flow | $426 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,200 |
| Total Monthly Debt Service | $722 |
| DSCR Ratio | 1.66x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Manufactured
Built in 2001
1.59 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29128, Rembert, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,161 (100%) |
| Owner Occupied HU | 1,622 (75.1%) |
| Renter Occupied HU | 264 (12.2%) |
| Vacant Housing Units | 275 (12.7%) |
| Median Home Value | $185,714 |
| Average Home Value | $216,181 |
Housing Distribution
Address Breakdown
Residential
1,767
Single Family
1,767
Multi-Family
0
Businesses
53
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
Manufactured
Built in 2001
1.59 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29128, Rembert, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,161 (100%) |
| Owner Occupied HU | 1,622 (75.1%) |
| Renter Occupied HU | 264 (12.2%) |
| Vacant Housing Units | 275 (12.7%) |
| Median Home Value | $185,714 |
| Average Home Value | $216,181 |
Housing Distribution
Address Breakdown
Residential
1,767
Single Family
1,767
Multi-Family
0
Businesses
53
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cedric McKnight • JPAR Magnolia Group
Mls Name: Sumter BOR
Mls ID: #170437