Beaujolais II Plan, Ellerbe EstatesDalzellSC29040
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 Dalzell at Beaujolais II Plan, Ellerbe Estates, Dalzell, SC, 29040 priced at $339,900 pairs $3,107/mo rent with $1,083/mo cash flow after a $1,664/mo payment. Total monthly income equals $3,107/mo, and annual cash flow comes to $12,999/yr on $112,677 invested. Return on cash invested is 31.45% in year one, and rental yield stands at 10.97% on a $339,900 basis. Equity gained on principal adds $2,193/yr, and 5% annual appreciation accumulates to $93,908 by year five. Five-year ROI measures 164.42% and total cumulative return in cash reaches $185,267. For financing, Ziffy Mortgage’s DSCR program evaluates $3,107/mo property income against a $1,664/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29040, Dalzell, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,763 (100%) |
| Owner Occupied HU | 2,800 (74.4%) |
| Renter Occupied HU | 685 (18.2%) |
| Vacant Housing Units | 278 ( 7.4%) |
| Median Home Value | $196,044 |
| Average Home Value | $215,227 |
Housing Distribution
Address Breakdown
Residential
3,790
Single Family
3,790
Multi-Family
0
Businesses
108
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Megan Strickland • Great Southern Homes
Mls Name: Great Southern Homes
Mls Provider:
Mls ID: #N/A