Dublin Plan, Forrest BluffNorth 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
Rental property for sale in North Augusta at Dublin Plan, Forrest Bluff, North Augusta, SC, 29841 priced at $409,500 pairs $2,640/mo rent with $203/mo cash flow after a $2,004/mo payment. Total monthly income equals $2,640/mo, and annual cash flow comes to $2,431/yr on $135,749 invested. Return on cash invested is 21.7% in year one, and rental yield stands at 7.74% on a $409,500 basis. Equity gained on principal adds $2,642/yr, and 5% annual appreciation accumulates to $113,137 by year five. Five-year ROI measures 112.13% and total cumulative return in cash reaches $152,218. For financing, Ziffy Mortgage’s DSCR program evaluates $2,640/mo property income against a $2,004/mo payment instead of your W2s, 1099s, or Tax returns.
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: N/A • Ivey Homes
Mls Name: Ivey Homes
Mls Provider:
Mls ID: #N/A