CALI Plan, Rivers ReachYemasseeSC29945
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at CALI Plan, Rivers Reach, Yemassee, SC, 29945 in Yemassee speaks for itself: 11.62% gross on a $343,900 price, generating $3,331/mo in rent and $1,284/mo in net income after the $1,546/mo debt service. DSCR 2.15, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $15,408 stacks alongside $95,013 in projected five-year appreciation and $3,167/yr in principal reduction. Projected total cumulative return: $212,732.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.6% | 6.2% |
| Monthly Cash Flow | $1,284 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,331 |
| Total Monthly Debt Service | $1,910 |
| DSCR Ratio | 1.74x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29945, Yemassee, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,990 (100%) |
| Owner Occupied HU | 1,397 (70.2%) |
| Renter Occupied HU | 314 (15.8%) |
| Vacant Housing Units | 279 (14.0%) |
| Median Home Value | $146,462 |
| Average Home Value | $261,621 |
Housing Distribution
Address Breakdown
Residential
1,793
Single Family
1,788
Multi-Family
5
Businesses
105
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
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29945, Yemassee, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,990 (100%) |
| Owner Occupied HU | 1,397 (70.2%) |
| Renter Occupied HU | 314 (15.8%) |
| Vacant Housing Units | 279 (14.0%) |
| Median Home Value | $146,462 |
| Average Home Value | $261,621 |
Housing Distribution
Address Breakdown
Residential
1,793
Single Family
1,788
Multi-Family
5
Businesses
105
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