184 Needlegrass LnHardeevilleSC29927
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 Hardeeville at 184 Needlegrass Ln, Hardeeville, SC, 29927 generates $3,360/mo in rent and, after a $2,704/mo payment, leaves $71/mo in cash flow. Total monthly income is $3,360/mo, and annual cash flow is $855/yr on $181,773 invested. Return on cash invested sits at 20.53% in year one, and rental yield is 7.3% on a $552,500 entry. Equity gained on principal adds $3,565/yr, while 5% annual appreciation builds toward $152,646 over five years. Five-year ROI reaches 105.85% and total cumulative return in cash sums $192,399. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,360/mo property income rather than buyer’s personal income.
Single Family
Built in 2018
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29927, Hardeeville, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,506 (100%) |
| Owner Occupied HU | 3,710 (67.4%) |
| Renter Occupied HU | 1,031 (18.7%) |
| Vacant Housing Units | 765 (13.9%) |
| Median Home Value | $413,666 |
| Average Home Value | $415,493 |
Housing Distribution
Address Breakdown
Residential
5,486
Single Family
4,986
Multi-Family
500
Businesses
350
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: The Prudhomme Team • William Raveis - Carolina LLC (332)
Mls Name: REsides, Inc.
Mls ID: #502028