865 Wapama St. Lot 230 DoverDover Little RiverSC29566
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
Investment property for sale in Dover Little River at 865 Wapama St. Lot 230 Dover, Dover Little River, SC, 29566 listed at $289,505 pairs $2,201/mo rent with a $1,417/mo payment to leave $478/mo cash flow. Total monthly income runs $2,201/mo, and annual cash flow reaches $5,731/yr on $95,971 cash to close. Return on cash invested measures 25.88% in year one, and rental yield registers 9.12% at a $289,505 basis. Equity gained on principal adds $1,868/yr, and annual property appreciation at 5% supports $79,985 by year five. Five-year ROI tracks 134.57% and total cumulative return in cash totals $129,149. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,201/mo property income relative to a $1,417/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29566, Little River, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,103 (100%) |
| Owner Occupied HU | 9,694 (60.2%) |
| Renter Occupied HU | 2,653 (16.5%) |
| Vacant Housing Units | 3,756 (23.3%) |
| Median Home Value | $350,665 |
| Average Home Value | $380,911 |
Housing Distribution
Address Breakdown
Residential
15,972
Single Family
13,650
Multi-Family
2,322
Businesses
745
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ronni Burgunder • Lennar Carolinas LLC
Mls Name: CCAR
Mls ID: #2528516