192 Waters Edge WayHardeevilleSC29927
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 192 Waters Edge Way, Hardeeville, SC, 29927 priced at $432,884 pairs $3,120/mo rent with $497/mo cash flow after a $2,119/mo payment. Total monthly income equals $3,120/mo, and annual cash flow comes to $5,964/yr on $143,501 invested. Return on cash invested is 24.07% in year one, and rental yield stands at 8.65% on a $432,884 basis. Equity gained on principal adds $2,793/yr, and 5% annual appreciation accumulates to $119,598 by year five. Five-year ROI measures 124.98% and total cumulative return in cash reaches $179,348. For financing, Ziffy Mortgage’s DSCR program evaluates $3,120/mo property income against a $2,119/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
5,227 sqft lot
$N/A/sqft
$550 annually 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: Aileen Hunter • Mungo Homes Coastal Division
Mls Name: Lowcountry Regional MLS
Mls Provider:
Mls ID: #187605
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.