Plan 2723 Modeled Plan, Wilson Creek Classic Series,Indian Land,SC,29707

Investment Highlights

Investment property for sale in Indian Land at Plan 2723 Modeled Plan, Wilson Creek Classic Series, Indian Land, SC, 29707 offers a 8.52% rental yield on a $542,990 purchase with $3,853/mo rent. Total monthly income registers $3,853/mo, and a $2,658/mo payment leaves $620/mo available for distribution. Annual cash flow reaches $7,444/yr on $178,644 to close, and return on cash invested stands at 24.23% in year one. Equity gained on principal adds $3,504/yr while 5% annual appreciation supports $150,018 over five years. Portfolio math shows five-year ROI at 125.66% and total cumulative return in cash at $224,489. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,853/mo property income against a $2,658/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.