102 Thistle LnBeaufortSC29907
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
Investment property for sale in Beaufort at 102 Thistle Ln, Beaufort, SC, 29907 uses $180,731 cash to close to unlock $7,604/yr annual cash flow and $634/mo monthly cash flow. Total monthly income runs $3,952/mo, and a $2,689/mo payment keeps the spread at $634/mo. Purchase price stands at $549,335, and rental yield measures 8.63% with $3,952/mo rent. Return on cash invested shows 24.27% in year one, and 5% annual appreciation builds toward $151,771 over five years. Five-year ROI reaches 125.98% and total cumulative return in cash records $227,693. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,952/mo property income covering a $2,689/mo payment rather than investor’s personal income.
Single Family
Built in 2025
0.26 Acres lot
$N/A/sqft
$575 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Melissa Searson • Mungo Homes Coastal Division
Mls Name: Lowcountry Regional MLS
Mls Provider:
Mls ID: #193437
Disclaimer: 2025 Lowcountry Regional Multiple Listing Service. Information is deemed reliable but not guaranteed. 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.