628 Bell RdMayesvilleSC29104
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
Investment Highlights
Rental property for sale in Mayesville at 628 Bell Rd, Mayesville, SC, 29104 priced at $169,900 converts $1,640/mo rent into $628/mo cash flow after a $832/mo obligation. Total monthly income equals $1,640/mo, and annual cash flow totals $7,538/yr on $56,322 invested. Return on cash invested prints 33.29% in year one, and rental yield reads 11.58% against a $169,900 entry. Equity gained on principal adds $1,096/yr, while 5% annual appreciation compiles into $46,940 by year five. Five-year ROI reaches 174.37% and total cumulative return in cash sums $98,210. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,640/mo property income covering a $832/mo payment, not borrower’s personal income.
Manufactured
Built in 2019
5 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29104, Mayesville, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 652 (100%) |
| Owner Occupied HU | 459 (70.4%) |
| Renter Occupied HU | 72 (11.0%) |
| Vacant Housing Units | 121 (18.6%) |
| Median Home Value | $147,984 |
| Average Home Value | $175,784 |
Housing Distribution
Address Breakdown
Residential
556
Single Family
556
Multi-Family
0
Businesses
38
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joseph Dixon • Olivia Cooley Real Estate
Mls Name: Consolidated MLS
Mls ID: #620587