Johnson Plan, WindsorNorth AugustaSC29860
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 Johnson Plan, Windsor, North Augusta, SC, 29860 priced at $458,000 pairs $3,612/mo rent with $885/mo cash flow after a $2,242/mo payment. Total monthly income equals $3,612/mo, and annual cash flow comes to $10,623/yr on $151,827 invested. Return on cash invested is 26.91% in year one, and rental yield stands at 9.46% on a $458,000 basis. Equity gained on principal adds $2,955/yr, and 5% annual appreciation accumulates to $126,537 by year five. Five-year ROI measures 140.07% and total cumulative return in cash reaches $212,661. For financing, Ziffy Mortgage’s DSCR program evaluates $3,612/mo property income against a $2,242/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: 29860, North Augusta, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,938 (100%) |
| Owner Occupied HU | 6,309 (79.5%) |
| Renter Occupied HU | 1,025 (12.9%) |
| Vacant Housing Units | 604 ( 7.6%) |
| Median Home Value | $264,904 |
| Average Home Value | $271,717 |
Housing Distribution
Address Breakdown
Residential
7,782
Single Family
7,782
Multi-Family
0
Businesses
184
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