154 Thistle Ln, Beaufort, SC, 29907 | $835/mo Cash Flow

For Sale

Listed for sale 2 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
4 Bath
2160 sft

25 Market #A, Beaufort, SC, 29906

4 Bed
4 Bath
2754 sft

56 Crossings Blvd, Bluffton, SC, 29910

Rental Income+ 1 more

4 Bed
4 Bath
2681 sft

21 Sovereign Dr, Hilton Head Island, SC, 29928

3 Bed
3 Bath
2900 sft

36 Independence Pl, Bluffton, SC, 29910

Nearby investment properties with comparable prices

3 Bed
3 Bath
1694 sft

1205 Harrington St, Beaufort, SC, 29902

5 Bed
4 Bath
2874 sft

115 Furrow Ln, Beaufort, SC, 29907

2 Bed
2 Bath
1150 sft

3 Shelter Cove Ln APT 7485, Hilton Head, SC, 29928

3 Bed
2 Bath
1708 sft

2002 Roper St, Beaufort, SC, 29902

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

Investment property for sale in Beaufort at 154 Thistle Ln, Beaufort, SC, 29907 earns $835/mo cash flow from $4,757/mo rent with a $3,225/mo payment. Total monthly income totals $4,757/mo, and annual cash flow totals $10,015/yr on $216,811 capital. ROI tracks 24.68% on current figures, and rental yield reads 8.66% at a $659,000 purchase. Equity gained on principal adds $4,252/yr, and 5% annual appreciation supports $182,070 over five years. Five-year ROI reaches 128.08% and total cumulative return in cash sums $277,687. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,757/mo property income instead of your personal income.

Single Family

Built in 2023

0.25 Acres lot

$N/A/sqft

No HOA