HARRISBURG Plan, Waterfall VillagesLittle RiverSC29566
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 Little River at HARRISBURG Plan, Waterfall Villages, Little River, SC, 29566 priced at $328,500 pairs $2,755/mo rent with $799/mo cash flow after a $1,608/mo payment. Total monthly income equals $2,755/mo, and annual cash flow comes to $9,592/yr on $108,898 invested. Return on cash invested is 28.72% in year one, and rental yield stands at 10.06% on a $328,500 basis. Equity gained on principal adds $2,120/yr, and 5% annual appreciation accumulates to $90,758 by year five. Five-year ROI measures 149.78% and total cumulative return in cash reaches $163,112. For financing, Ziffy Mortgage’s DSCR program evaluates $2,755/mo property income against a $1,608/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29566, Little River, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,103 (100%) |
| Owner Occupied HU | 9,694 (60.2%) |
| Renter Occupied HU | 2,653 (16.5%) |
| Vacant Housing Units | 3,756 (23.3%) |
| Median Home Value | $350,665 |
| Average Home Value | $380,911 |
Housing Distribution
Address Breakdown
Residential
15,972
Single Family
13,650
Multi-Family
2,322
Businesses
745
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A