Drayton 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
Rental property for sale in Woodruff at Drayton Plan, Harrier Point, Woodruff, SC, 29388 priced at $334,990 converts $2,962/mo rent into $967/mo cash flow after a $1,640/mo obligation. Total monthly income equals $2,962/mo, and annual cash flow totals $11,610/yr on $111,049 invested. Return on cash invested prints 30.36% in year one, and rental yield reads 10.61% against a $334,990 entry. Equity gained on principal adds $2,162/yr, while 5% annual appreciation compiles into $92,552 by year five. Five-year ROI reaches 158.62% and total cumulative return in cash sums $176,141. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,962/mo property income covering a $1,640/mo payment, not borrower’s personal income.
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 • DRB Homes
Mls Name: DRB Homes
Mls Provider:
Mls ID: #N/A