104 Thistle LnBeaufortSC29907
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Beaufort rental at 104 Thistle Ln, Beaufort, SC, 29907 sits in the solid-income band: 8.9% gross yield, $3,892/mo rent, $719/mo net after the $2,360/mo debt service, DSCR 1.65. Entry price of $524,900 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $145,020 and $4,834/yr in principal reduction bring total cumulative return to $245,023.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.9% | 6.2% |
| Monthly Cash Flow | $719 | $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 | $3,892 |
| Total Monthly Debt Service | $2,964 |
| DSCR Ratio | 1.31x |
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 2026
0.26 Acres lot
$N/A/sqft
$575 annually HOA
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 2026
0.26 Acres lot
$N/A/sqft
$575 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Emily Swoyer • Mungo Homes Coastal Division
Mls Name: Lowcountry Regional MLS
Mls Provider:
Mls ID: #194063
Disclaimer: 2026 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.