85 John StWillistonSC29853
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeReliable, bankable, and well-priced, 85 John St, Williston, SC, 29853 in Williston delivers $2,086/mo in gross rent and $303/mo in net monthly income at a $299,500 entry. The 8.36% yield and 1.55 DSCR make it a clean candidate for Ziffy Mortgage's DSCR loan; no W-2s or U.S. credit history required. With 5% annual appreciation projecting $82,746 over five years and $2,758/yr in equity from loan paydown, total projected return is $132,812.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 6.2% |
| Monthly Cash Flow | $303 | $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 | $2,086 |
| Total Monthly Debt Service | $1,664 |
| DSCR Ratio | 1.25x |
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.
Single Family
Built in 1955
3.63 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29853, Williston, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,134 (100%) |
| Owner Occupied HU | 2,032 (64.8%) |
| Renter Occupied HU | 671 (21.4%) |
| Vacant Housing Units | 431 (13.8%) |
| Median Home Value | $175,000 |
| Average Home Value | $218,579 |
Housing Distribution
Address Breakdown
Residential
2,715
Single Family
2,667
Multi-Family
48
Businesses
177
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
Single Family
Built in 1955
3.63 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29853, Williston, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,134 (100%) |
| Owner Occupied HU | 2,032 (64.8%) |
| Renter Occupied HU | 671 (21.4%) |
| Vacant Housing Units | 431 (13.8%) |
| Median Home Value | $175,000 |
| Average Home Value | $218,579 |
Housing Distribution
Address Breakdown
Residential
2,715
Single Family
2,667
Multi-Family
48
Businesses
177
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Katie King • Southeastern Residential
Mls Name: Aiken MLS
Mls Provider:
Mls ID: #217168
Disclaimer: Copyright Aiken Association of Realtors and MLS. All rights reserved. Information is deemed reliable but not guaranteed.