882 Heartleaf DrColumbiaSC29229
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 Columbia at 882 Heartleaf Dr, Columbia, SC, 29229 offers $2,592/mo rent that, after a $1,542/mo payment, leaves $674/mo cash flow. Total monthly income is $2,592/mo, and annual cash flow is $8,090/yr on $104,423 cash. Return on cash invested measures 27.66% in year one, and rental yield stands at 9.87% at a $315,000 entry. Equity gained on principal adds $2,033/yr while 5% annual appreciation compounds into $87,029 by year five. Five-year ROI records 144.3% and total cumulative return in cash reaches $150,677. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,592/mo property income versus a $1,542/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2008
N/A lot
$N/A/sqft
$255 semi-annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29229, Columbia, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,849 (100%) |
| Owner Occupied HU | 16,516 (75.6%) |
| Renter Occupied HU | 4,178 (19.1%) |
| Vacant Housing Units | 1,155 ( 5.3%) |
| Median Home Value | $264,697 |
| Average Home Value | $299,180 |
Housing Distribution
Address Breakdown
Residential
21,627
Single Family
19,314
Multi-Family
2,313
Businesses
1,141
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Charlotte P Brown • Brand Name Real Estate
Mls Name: Consolidated MLS
Mls Provider:
Mls ID: #611979
Disclaimer: IDX listing data provided courtesy of Consolidated MLS - Columbia, SC