Cumberland with Basement Plan, Windsor EstatesWalhallaSC29691
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 Walhalla at Cumberland with Basement Plan, Windsor Estates, Walhalla, SC, 29691 listed at $449,990 pairs $3,760/mo rent with a $2,202/mo payment to leave $1,082/mo cash flow. Total monthly income runs $3,760/mo, and annual cash flow reaches $12,981/yr on $149,172 cash to close. Return on cash invested measures 28.61% in year one, and rental yield registers 10.03% at a $449,990 basis. Equity gained on principal adds $2,904/yr, and annual property appreciation at 5% supports $124,324 by year five. Five-year ROI tracks 149.2% and total cumulative return in cash totals $222,567. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,760/mo property income relative to a $2,202/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29691, Walhalla, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,229 (100%) |
| Owner Occupied HU | 3,523 (67.4%) |
| Renter Occupied HU | 1,206 (23.1%) |
| Vacant Housing Units | 500 ( 9.6%) |
| Median Home Value | $248,512 |
| Average Home Value | $341,929 |
Housing Distribution
Address Breakdown
Residential
4,787
Single Family
4,656
Multi-Family
131
Businesses
367
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Ryan Homes
Mls Name: Ryan Homes
Mls Provider:
Mls ID: #N/A