Willow Plan, SouthwoodClintonSC29325
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowWillow Plan, Southwood, Clinton, SC, 29325 in Clinton earns its strong cash-flow label: 10.93% yield, $1,385/mo rent, $631/mo net income, DSCR 1.54. The $200,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $55,256 by year five. Combined with $1,842/yr in principal paydown, total projected return reaches $88,199.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.2% |
| Monthly Cash Flow | $631 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,385 |
| Total Monthly Debt Service | $1,111 |
| DSCR Ratio | 1.25x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29325, Clinton, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,625 (100%) |
| Owner Occupied HU | 3,758 (56.7%) |
| Renter Occupied HU | 1,899 (28.7%) |
| Vacant Housing Units | 968 (14.6%) |
| Median Home Value | $174,257 |
| Average Home Value | $223,142 |
Housing Distribution
Address Breakdown
Residential
5,867
Single Family
5,585
Multi-Family
282
Businesses
542
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
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29325, Clinton, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,625 (100%) |
| Owner Occupied HU | 3,758 (56.7%) |
| Renter Occupied HU | 1,899 (28.7%) |
| Vacant Housing Units | 968 (14.6%) |
| Median Home Value | $174,257 |
| Average Home Value | $223,142 |
Housing Distribution
Address Breakdown
Residential
5,867
Single Family
5,585
Multi-Family
282
Businesses
542
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Kristopher Homes
Mls Name: Kristopher Homes
Mls Provider:
Mls ID: #N/A