Davidson Plan, Waterford CommonsRock HillSC29730
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 Rock Hill at Davidson Plan, Waterford Commons, Rock Hill, SC, 29730 generates $3,805/mo in rent and, after a $2,486/mo payment, leaves $718/mo in cash flow. Total monthly income is $3,805/mo, and annual cash flow is $8,620/yr on $167,132 invested. Return on cash invested sits at 25.22% in year one, and rental yield is 8.99% on a $508,000 entry. Equity gained on principal adds $3,278/yr, while 5% annual appreciation builds toward $140,351 over five years. Five-year ROI reaches 131.14% and total cumulative return in cash sums $219,179. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,805/mo property income rather than buyer’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$63 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29730, Rock Hill, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,777 (100%) |
| Owner Occupied HU | 15,536 (58.0%) |
| Renter Occupied HU | 9,205 (34.4%) |
| Vacant Housing Units | 2,036 ( 7.6%) |
| Median Home Value | $308,047 |
| Average Home Value | $338,248 |
Housing Distribution
Address Breakdown
Residential
25,370
Single Family
22,944
Multi-Family
2,426
Businesses
1,808
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Eastwood Homes
Mls Name: Eastwood Homes
Mls Provider:
Mls ID: #N/A