22 Bee St APT BCharlestonSC29403
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 Charleston at 22 Bee St APT B, Charleston, SC, 29403 priced at $449,000 pairs $2,711/mo rent with $38/mo cash flow after a $2,198/mo payment. Total monthly income equals $2,711/mo, and annual cash flow comes to $454/yr on $148,844 invested. Return on cash invested is 20.21% in year one, and rental yield stands at 7.25% on a $449,000 basis. Equity gained on principal adds $2,897/yr, and 5% annual appreciation accumulates to $124,050 by year five. Five-year ROI measures 104.17% and total cumulative return in cash reaches $155,044. For financing, Ziffy Mortgage’s DSCR program evaluates $2,711/mo property income against a $2,198/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1890
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29403, Charleston, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,738 (100%) |
| Owner Occupied HU | 4,024 (25.6%) |
| Renter Occupied HU | 8,465 (53.8%) |
| Vacant Housing Units | 3,249 (20.6%) |
| Median Home Value | $777,820 |
| Average Home Value | $872,206 |
Housing Distribution
Address Breakdown
Residential
13,011
Single Family
9,788
Multi-Family
3,223
Businesses
1,102
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Deseta Realty Group LLC
Mls Name: CTMLS
Mls ID: #26002746