1503 Harrelson Rd.Green SeaSC29545
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1503 Harrelson Rd, Green Sea, SC, 29545 in Green Sea. Priced at $299,900, it generates $2,536/mo in gross rent and $750/mo in net monthly cash flow, a 10.15% yield that comfortably supports the 1.88 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $9,004. Five-year appreciation: $82,857. Equity from principal paydown: $2,762/yr. Total projected cumulative return: $161,719.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 6.2% |
| Monthly Cash Flow | $750 | $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 | $2,536 |
| Total Monthly Debt Service | $1,666 |
| DSCR Ratio | 1.52x |
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
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29545, Green Sea, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 759 (100%) |
| Owner Occupied HU | 579 (76.3%) |
| Renter Occupied HU | 113 (14.9%) |
| Vacant Housing Units | 67 ( 8.8%) |
| Median Home Value | $223,571 |
| Average Home Value | $322,612 |
Housing Distribution
Address Breakdown
Residential
784
Single Family
784
Multi-Family
0
Businesses
39
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
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29545, Green Sea, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 759 (100%) |
| Owner Occupied HU | 579 (76.3%) |
| Renter Occupied HU | 113 (14.9%) |
| Vacant Housing Units | 67 ( 8.8%) |
| Median Home Value | $223,571 |
| Average Home Value | $322,612 |
Housing Distribution
Address Breakdown
Residential
784
Single Family
784
Multi-Family
0
Businesses
39
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jason W Mills • RE/MAX Southern Shores
Mls Name: CCAR
Mls ID: #2603194