120 Garden Row Dr SHardeevilleSC29927
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
Rental property for sale in Hardeeville at 120 Garden Row Dr S, Hardeeville, SC, 29927 priced at $360,000 converts $3,120/mo rent into $977/mo cash flow after a $1,762/mo obligation. Total monthly income equals $3,120/mo, and annual cash flow totals $11,724/yr on $119,340 invested. Return on cash invested prints 29.73% in year one, and rental yield reads 10.4% against a $360,000 entry. Equity gained on principal adds $2,323/yr, while 5% annual appreciation compiles into $99,461 by year five. Five-year ROI reaches 155.19% and total cumulative return in cash sums $185,205. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,120/mo property income covering a $1,762/mo payment, not borrower’s personal income.
Single Family
Built in 2020
3,920 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29927, Hardeeville, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,506 (100%) |
| Owner Occupied HU | 3,710 (67.4%) |
| Renter Occupied HU | 1,031 (18.7%) |
| Vacant Housing Units | 765 (13.9%) |
| Median Home Value | $413,666 |
| Average Home Value | $415,493 |
Housing Distribution
Address Breakdown
Residential
5,486
Single Family
4,986
Multi-Family
500
Businesses
350
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stacey Schalk • EXP Realty LLC (938)
Mls Name: REsides, Inc.
Mls ID: #503706