102A Tamara Ln, Pt Royal, SC, 29935 | $405/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1324 sft

408 Park Side Way, Bluffton, SC, 29909

3 Bed
3 Bath
1561 sft

4924 Bluffton Pkwy UNIT 18-202, Bluffton, SC, 29910

3 Bed
2 Bath
1386 sft

3113 Westwood Cir, Beaufort, SC, 29906

2 Bed
1 Bath
725 sft

6 Point Comfort Rd UNIT 9A, Hilton Head Island, SC, 29928

Nearby investment properties with comparable prices

2 Bed
2 Bath
1186 sft

1231 Ladys Island Dr UNIT 116, Port Royal, SC, 29935

1 Bed
2 Bath
714 sft

2 Harbor Dr E #L103, Saint Helena Island, SC, 29920

2 Bed
2 Bath
1182 sft

30 Mathews Dr #215, Hilton Head Island, SC, 29926

2 Bed
2 Bath
1000 sft

2 Old South Ct #2D, Bluffton, SC, 29910

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

Rental property for sale in Pt Royal at 102A Tamara Ln, Pt Royal, SC, 29935 generates $2,220/mo in rent and, after a $1,492/mo payment, leaves $405/mo in cash flow. Total monthly income is $2,220/mo, and annual cash flow is $4,864/yr on $101,074 invested. Return on cash invested sits at 24.72% in year one, and rental yield is 8.74% on a $304,900 entry. Equity gained on principal adds $1,967/yr, while 5% annual appreciation builds toward $84,238 over five years. Five-year ROI reaches 128.37% and total cumulative return in cash sums $129,746. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,220/mo property income rather than buyer’s personal income.

Townhouse

Built in 1989

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29935, Port Royal, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,127 (100%)
Owner Occupied HU	737 (34.6%)
Renter Occupied HU	1,127 (53.0%)
Vacant Housing Units	263 (12.4%)
Median Home Value	$370,438
Average Home Value	$405,896