AISLE Plan, Livingston WoodsIrmoSC29063
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 Irmo at AISLE Plan, Livingston Woods, Irmo, SC, 29063 priced at $313,990 pairs $2,730/mo rent with $861/mo cash flow after a $1,537/mo payment. Total monthly income equals $2,730/mo, and annual cash flow comes to $10,328/yr on $104,088 invested. Return on cash invested is 29.83% in year one, and rental yield stands at 10.43% on a $313,990 basis. Equity gained on principal adds $2,026/yr, and 5% annual appreciation accumulates to $86,750 by year five. Five-year ROI measures 155.75% and total cumulative return in cash reaches $162,120. For financing, Ziffy Mortgage’s DSCR program evaluates $2,730/mo property income against a $1,537/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29063, Irmo, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,409 (100%) |
| Owner Occupied HU | 12,745 (82.7%) |
| Renter Occupied HU | 2,104 (13.7%) |
| Vacant Housing Units | 560 ( 3.6%) |
| Median Home Value | $273,754 |
| Average Home Value | $346,566 |
Housing Distribution
Address Breakdown
Residential
15,078
Single Family
13,901
Multi-Family
1,177
Businesses
1,354
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A