1631 Rolling Waters WayBeaufortSC29902
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 Beaufort at 1631 Rolling Waters Way, Beaufort, SC, 29902 offers $3,535/mo rent that, after a $1,835/mo payment, leaves $958/mo cash flow. Total monthly income is $3,535/mo, and annual cash flow is $11,490/yr on $124,313 cash. Return on cash invested measures 29.15% in year one, and rental yield stands at 11.31% at a $375,000 entry. Equity gained on principal adds $2,420/yr while 5% annual appreciation compounds into $103,606 by year five. Five-year ROI records 153.31% and total cumulative return in cash reaches $190,587. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,535/mo property income versus a $1,835/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2012
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29902, Beaufort, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,314 (100%) |
| Owner Occupied HU | 4,373 (52.6%) |
| Renter Occupied HU | 2,889 (34.7%) |
| Vacant Housing Units | 1,052 (12.7%) |
| Median Home Value | $435,980 |
| Average Home Value | $542,824 |
Housing Distribution
Address Breakdown
Residential
6,914
Single Family
6,312
Multi-Family
602
Businesses
568
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dynasty A Lewis • Keller Williams Realty
Mls Name: Lowcountry Regional MLS
Mls Provider:
Mls ID: #188815
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.