Willow Plan, Forts RidgePelionSC29123
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 Pelion at Willow Plan, Forts Ridge, Pelion, SC, 29123 generates $2,498/mo in rent and, after a $1,321/mo payment, leaves $891/mo in cash flow. Total monthly income is $2,498/mo, and annual cash flow is $10,695/yr on $89,502 invested. Return on cash invested sits at 31.86% in year one, and rental yield is 11.1% on a $269,990 entry. Equity gained on principal adds $1,742/yr, while 5% annual appreciation builds toward $74,593 over five years. Five-year ROI reaches 166.65% and total cumulative return in cash sums $149,158. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,498/mo property income rather than buyer’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29123, Pelion, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,119 (100%) |
| Owner Occupied HU | 2,339 (75.0%) |
| Renter Occupied HU | 477 (15.3%) |
| Vacant Housing Units | 303 ( 9.7%) |
| Median Home Value | $211,914 |
| Average Home Value | $263,011 |
Housing Distribution
Address Breakdown
Residential
2,977
Single Family
2,977
Multi-Family
0
Businesses
109
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • McGuinn Homes
Mls Name: McGuinn Homes
Mls Provider:
Mls ID: #N/A