179 Thistle LnBeaufortSC29907
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
Investment property for sale in Beaufort at 179 Thistle Ln, Beaufort, SC, 29907 listed at $519,000 pairs $3,923/mo rent with a $2,540/mo payment to leave $787/mo cash flow. Total monthly income runs $3,923/mo, and annual cash flow reaches $9,440/yr on $170,751 cash to close. Return on cash invested measures 25.59% in year one, and rental yield registers 9.07% at a $519,000 basis. Equity gained on principal adds $3,349/yr, and annual property appreciation at 5% supports $143,390 by year five. Five-year ROI tracks 133.08% and total cumulative return in cash totals $227,229. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,923/mo property income relative to a $2,540/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2023
0.28 Acres lot
$N/A/sqft
$565 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Julia O'Hara • Lowcountry Real Estate
Mls Name: Lowcountry Regional MLS
Mls Provider:
Mls ID: #186723
Disclaimer: 2024 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.