912 Drake Grove Ln #103ColumbiaSC29212
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 912 Drake Grove Ln #103, Columbia, SC, 29212 generates $1,925/mo in rent and, after a $941/mo payment, leaves $780/mo in cash flow. Total monthly income is $1,925/mo, and annual cash flow is $9,366/yr on $63,744 invested. Return on cash invested sits at 34.6% in year one, and rental yield is 12.01% on a $192,290 entry. Equity gained on principal adds $1,241/yr, while 5% annual appreciation builds toward $53,126 over five years. Five-year ROI reaches 181.34% and total cumulative return in cash sums $115,595. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,925/mo property income rather than buyer’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29212, Columbia, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,392 (100%) |
| Owner Occupied HU | 9,755 (67.8%) |
| Renter Occupied HU | 3,792 (26.3%) |
| Vacant Housing Units | 845 ( 5.9%) |
| Median Home Value | $261,900 |
| Average Home Value | $331,148 |
Housing Distribution
Address Breakdown
Residential
13,858
Single Family
11,610
Multi-Family
2,248
Businesses
828
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • McGuinn Hybrid Homes
Mls Name: McGuinn Homes
Mls Provider:
Mls ID: #N/A