556 Madawa Dr, Warrenville, SC, 29851 | $465/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1356 sft

612 Dennis Dr, Martinez, GA, 30907

3 Bed
2 Bath
1100 sft

3318 Forest Estates Dr, Augusta, GA, 30909

2 Bed
2 Bath
1092 sft

355 Harvester Dr, North Augusta, SC, 29860

4 Bed
2 Bath
1400 sft

2564 Andorra Dr, Hephzibah, GA, 30815

Nearby investment properties with comparable prices

3 Bed
3 Bath
1404 sft

Poplar A Plan, Rivers Crossing, Aiken, SC, 29801

2 Bed
2 Bath
1162 sft

1071 Bobbye Drive #13a, North Augusta, SC, 29841

2 Bed
2 Bath
1162 sft

1087 Bobbye Drive #13b, North Augusta, SC, 29841

3 Bed
2 Bath
1184 sft

Sullivan Plan, Bellemeade Landing, Augusta, GA, 30906

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 Warrenville at 556 Madawa Dr, Warrenville, SC, 29851 uses $92,157 cash to close to unlock $5,577/yr annual cash flow and $465/mo monthly cash flow. Total monthly income runs $2,120/mo, and a $1,361/mo payment keeps the spread at $465/mo. Purchase price stands at $278,000, and rental yield measures 9.15% with $2,120/mo rent. Return on cash invested shows 25.96% in year one, and 5% annual appreciation builds toward $76,806 over five years. Five-year ROI reaches 134.98% and total cumulative return in cash records $124,397. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,120/mo property income covering a $1,361/mo payment rather than investor’s personal income.

Single Family

Built in 2008

0.79 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29851, Warrenville, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,843 (100%)
Owner Occupied HU	3,327 (68.7%)
Renter Occupied HU	990 (20.4%)
Vacant Housing Units	526 (10.9%)
Median Home Value	$170,568
Average Home Value	$235,744