Cali Plan, Rushing WatersNorth AugustaSC29841
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 North Augusta at Cali Plan, Rushing Waters, North Augusta, SC, 29841 earns $758/mo cash flow from $2,489/mo rent with a $1,423/mo payment. Total monthly income totals $2,489/mo, and annual cash flow totals $9,100/yr on $96,367 capital. ROI tracks 29.35% on current figures, and rental yield reads 10.27% at a $290,700 purchase. Equity gained on principal adds $1,876/yr, and 5% annual appreciation supports $80,315 over five years. Five-year ROI reaches 153.2% and total cumulative return in cash sums $147,632. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,489/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29841, North Augusta, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,966 (100%) |
| Owner Occupied HU | 10,367 (64.9%) |
| Renter Occupied HU | 4,266 (26.7%) |
| Vacant Housing Units | 1,333 ( 8.3%) |
| Median Home Value | $214,024 |
| Average Home Value | $274,435 |
Housing Distribution
Address Breakdown
Residential
14,890
Single Family
13,869
Multi-Family
1,021
Businesses
763
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rushing Waters • D.R. Horton - Augusta
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A