825 Riverwalk Way, Irmo, SC, 29063 | $636/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1976 sft

123 Jules Rd, Lexington, SC, 29073

4 Bed
3 Bath
1720 sft

1513 Loose Leaf Lane Plan, The Falls, Cu0urf Blythewood, SC, 29016

3 Bed
2 Bath
1200 sft

905 Hickory Glade Ct, Lexington, SC, 29073

3 Bed
2 Bath
1192 sft

211 Chatham Cir, Winnsboro, SC, 29180

Nearby investment properties with comparable prices

3 Bed
2 Bath
1001 sft

1081 Goose Branch Dr #80, Hopkins, SC, 29061

3 Bed
2 Bath
1001 sft

Hazel B Plan, Hunters Branch, Hopkins, SC, 29061

3 Bed
2 Bath
1001 sft

1037 Goose Branch Dr, Hopkins, SC, 29061

3 Bed
2 Bath
1014 sft

1037 Goose Branch Dr #68, Hopkins, SC, 29061

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 825 Riverwalk Way, Irmo, SC, 29063 with 5% annual appreciation on a $244,900 basis while $2,094/mo rent supports operations. Total monthly income totals $2,094/mo and a $1,199/mo payment preserves $636/mo for cash returns. Annual cash flow comes to $7,630/yr on $81,184 deployed, and return on cash invested reaches 29.31% in year one. Equity gained on principal adds $1,580/yr, and five-year appreciation sums $67,661 alongside rental yield of 10.26%. Five-year ROI measures 152.93% and total cumulative return in cash totals $124,157.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,094/mo property income versus a $1,199/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1990

0.27 Acres lot

$N/A/sqft

No 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