HARBOR OAK Plan, Livingston WoodsIrmoSC29063
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 Irmo at HARBOR OAK Plan, Livingston Woods, Irmo, SC, 29063 offers a 10.54% rental yield on a $421,990 purchase with $3,708/mo rent. Total monthly income registers $3,708/mo, and a $2,065/mo payment leaves $1,196/mo available for distribution. Annual cash flow reaches $14,357/yr on $139,890 to close, and return on cash invested stands at 30.17% in year one. Equity gained on principal adds $2,723/yr while 5% annual appreciation supports $116,588 over five years. Portfolio math shows five-year ROI at 157.58% and total cumulative return in cash at $220,436. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,708/mo property income against a $2,065/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29063, Irmo, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,409 (100%) |
| Owner Occupied HU | 12,745 (82.7%) |
| Renter Occupied HU | 2,104 (13.7%) |
| Vacant Housing Units | 560 ( 3.6%) |
| Median Home Value | $273,754 |
| Average Home Value | $346,566 |
Housing Distribution
Address Breakdown
Residential
15,078
Single Family
13,901
Multi-Family
1,177
Businesses
1,354
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