DARWIN Plan, Harrier PointWoodruffSC29388
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 Woodruff at DARWIN Plan, Harrier Point, Woodruff, SC, 29388 listed at $277,990 pairs $2,459/mo rent with a $1,361/mo payment to leave $804/mo cash flow. Total monthly income runs $2,459/mo, and annual cash flow reaches $9,645/yr on $92,154 cash to close. Return on cash invested measures 30.38% in year one, and rental yield registers 10.61% at a $277,990 basis. Equity gained on principal adds $1,794/yr, and annual property appreciation at 5% supports $76,804 by year five. Five-year ROI tracks 158.66% and total cumulative return in cash totals $146,210. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,459/mo property income relative to a $1,361/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29388, Woodruff, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,909 (100%) |
| Owner Occupied HU | 5,909 (74.7%) |
| Renter Occupied HU | 1,381 (17.5%) |
| Vacant Housing Units | 619 ( 7.8%) |
| Median Home Value | $260,735 |
| Average Home Value | $294,145 |
Housing Distribution
Address Breakdown
Residential
7,675
Single Family
7,548
Multi-Family
127
Businesses
366
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