Aurora II Plan, Kingswood CottagesClemsonSC29631
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 Clemson at Aurora II Plan, Kingswood Cottages, Clemson, SC, 29631 offers a 10.71% rental yield on a $584,900 purchase with $5,218/mo rent. Total monthly income registers $5,218/mo, and a $2,863/mo payment leaves $1,479/mo available for distribution. Annual cash flow reaches $17,748/yr on $192,432 to close, and return on cash invested stands at 29.28% in year one. Equity gained on principal adds $3,774/yr while 5% annual appreciation supports $161,597 over five years. Portfolio math shows five-year ROI at 153.34% and total cumulative return in cash at $295,079. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,218/mo property income against a $2,863/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$257 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29631, Clemson, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,246 (100%) |
| Owner Occupied HU | 3,017 (36.6%) |
| Renter Occupied HU | 3,969 (48.1%) |
| Vacant Housing Units | 1,260 (15.3%) |
| Median Home Value | $368,243 |
| Average Home Value | $420,176 |
Housing Distribution
Address Breakdown
Residential
6,736
Single Family
5,377
Multi-Family
1,359
Businesses
474
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Rosewood Communities
Mls Name: Rosewood Communities
Mls Provider:
Mls ID: #N/A