182 ASCOT WOODS CIR

IRMO, SC 29063
image0

4 bd, 4 ba | 2,583 sqft | Built in 2025

slider image
slider image
slider image
List Price
$359,570

Initial Investment

$97,983

Purchase Price

$359,570

Down Payment

25%

Rent

$4,270

Total Return

$183,798

Annualized Return

26.3%

Cap Rate

8.1%

Gross Yield

14.3%

Cash Flow

$9,020

Appreciation

6.7%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Unspecified

Lease Start

-

Lease End

-

Lot Size

15,682

HOA

$50/mo

Flood Risk

Not Required

The Wren at 182 Livingston Woods offers a stunning two-story design with elevated features and a striking deep blue Hardie Plank exterior. Inside, the open-concept layout showcases a spacious kitchen with sleek quartz countertops, a stylish backsplash, and a large floating kitchen island, all enhanced by durable RevWood flooring. With 4 bedrooms and 3.5 bathrooms, including the primary bedroom downstairs for convenience, the home provides both space and privacy. Upstairs, enjoy a large bonus room for added versatility. This thoughtfully designed home combines modern finishes and functionality in an ideal location. Located in the peaceful community of Livingston Woods, just minutes from Lake Murray and local schools, you don't want to miss the chance to call this Wren your home! *The photos you see here are for illustration purposes only, interior and exterior features, options, colors and selections will differ. Please see sales agent for options. Disclaimer: CMLS has not reviewed and, therefore, does not endorse vendors who may appear in listings.

See more in Analysis
Chris deTreville
Auben Realty, LLC
GA Agent License #64566

Annual Financial Highlights

Expected Rent

$48,678

Expenses

-$10,360

Property Taxes

-$9,750

Loan Payments

-$19,548

Net Cash Flow

$9,020

See more in Financials

Property Characteristics

Buyer's Agent

An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
  • You can contact your Agent with questions even before making an offer.
  • A professional home inspection will be conducted prior to closing.  This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor.  As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.

Property Management

Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.

Similar Listings



Listing Courtesy of:Mallory Warner
DR Horton Inc
Certified Agent Brokerage:Chris deTreville
Auben Realty, LLC
GA Brokerage License H-67288
SourceConsolidated MLS (CMLS)
MLS #605281
Last Updated: 03/31/2025 20:03
Disclaimer: The accuracy of this information is deemed reliable but not guaranteed or warrantied. All information should be independently verified before making purchase decisions. Information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The content relating to real estate for sale on this website appears courtesy of the Multiple Listing Service (MLS) listed as the “Source” on this page. Individual listings appear with the permission of the real estate brokerage identified under the “Listing Agent” on this page.