158 Thistle Ln,Beaufort,SC,29907

Investment Highlights

Rental property for sale in Beaufort at 158 Thistle Ln, Beaufort, SC, 29907 generates $3,521/mo in rent and, after a $2,545/mo payment, leaves $426/mo in cash flow. Total monthly income is $3,521/mo, and annual cash flow is $5,108/yr on $171,080 invested. Return on cash invested sits at 23.05% in year one, and rental yield is 8.13% on a $520,000 entry. Equity gained on principal adds $3,355/yr, while 5% annual appreciation builds toward $143,666 over five years. Five-year ROI reaches 119.32% and total cumulative return in cash sums $204,131. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,521/mo property income rather than buyer’s personal income.