100 Helmsman Way #211, Hilton Head Island, SC, 29928 | $819/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1692 sft

49 Bainbridge Way, Bluffton, SC, 29910

3 Bed
3 Bath
2256 sft

355 Oleander Way, Hardeeville, SC, 29927

2 Bed
2 Bath
1616 sft

512 Landshark Blvd, Hardeeville, SC, 29927

4 Bed
3 Bath
2108 sft

2206 Blakers Blvd, Bluffton, SC, 29909

Nearby investment properties with comparable prices

3 Bed
3 Bath
1518 sft

1173 Sanctum St, Ridgeland, SC, 29936

3 Bed
3 Bath
1518 sft

1328 Sanctum St, Ridgeland, SC, 29936

3 Bed
2 Bath
1725 sft

The Quentin Plan, Hunt Club, Ridgeland, SC, 29936

3 Bed
3 Bath
2070 sft

56 Crown St, Hardeeville, SC, 29927

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Hilton Head Island at 100 Helmsman Way #211, Hilton Head Island, SC, 29928 offers a 10.95% rental yield on a $447,000 purchase with $4,080/mo rent. Total monthly income registers $4,080/mo, and a $2,188/mo payment leaves $819/mo available for distribution. Annual cash flow reaches $9,827/yr on $148,181 to close, and return on cash invested stands at 26.54% in year one. Equity gained on principal adds $2,884/yr while 5% annual appreciation supports $123,498 over five years. Portfolio math shows five-year ROI at 139.86% and total cumulative return in cash at $207,240. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,080/mo property income against a $2,188/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1985

N/A lot

$N/A/sqft

$600 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29928, Hilton Head Island, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,750 (100%)
Owner Occupied HU	7,186 (38.3%)
Renter Occupied HU	1,395 ( 7.4%)
Vacant Housing Units	10,169 (54.2%)
Median Home Value	$839,869
Average Home Value	$990,544