128 Waters Edge WayHardeevilleSC29927
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 128 Waters Edge Way, Hardeeville, SC, 29927 priced at $319,900 converts $2,902/mo rent into $952/mo cash flow after a $1,566/mo obligation. Total monthly income equals $2,902/mo, and annual cash flow totals $11,419/yr on $106,047 invested. Return on cash invested prints 30.68% in year one, and rental yield reads 10.89% against a $319,900 entry. Equity gained on principal adds $2,064/yr, while 5% annual appreciation compiles into $88,382 by year five. Five-year ROI reaches 160.48% and total cumulative return in cash sums $170,180. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,902/mo property income covering a $1,566/mo payment, not borrower’s personal income.
Single Family
Built in 2024
5,227 sqft lot
$N/A/sqft
$550 annually 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: Uniquia Monique Robinson • Mungo Homes Coastal Division
Mls Name: Lowcountry Regional MLS
Mls Provider:
Mls ID: #185857
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.