9767 Black Willow LnLadsonSC29456
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 Ladson at 9767 Black Willow Ln, Ladson, SC, 29456 earns $610/mo cash flow from $3,109/mo rent with a $2,055/mo payment. Total monthly income totals $3,109/mo, and annual cash flow totals $7,315/yr on $139,197 capital. ROI tracks 25.16% on current figures, and rental yield reads 8.88% at a $419,900 purchase. Equity gained on principal adds $2,710/yr, and 5% annual appreciation supports $116,011 over five years. Five-year ROI reaches 130.72% and total cumulative return in cash sums $181,956. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,109/mo property income instead of your personal income.
Single Family
Built in 2016
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29456, Ladson, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,007 (100%) |
| Owner Occupied HU | 10,255 (60.3%) |
| Renter Occupied HU | 5,820 (34.2%) |
| Vacant Housing Units | 932 ( 5.5%) |
| Median Home Value | $290,291 |
| Average Home Value | $337,511 |
Housing Distribution
Address Breakdown
Residential
16,665
Single Family
14,710
Multi-Family
1,955
Businesses
800
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Carolina One Real Estate
Mls Name: CTMLS
Mls ID: #25028117