23 Purrysburg Dr, Beaufort, SC, 29907 | $105/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1640 sft

345 Dante Cir, Beaufort, SC, 29906

2 Bed
1 Bath
940 sft

1 Taft St UNIT 112, Beaufort, SC, 29902

2 Bed
2 Bath
1150 sft

895 Ribaut Rd APT 7, Beaufort, SC, 29902

2 Bed
2 Bath
908 sft

189 Beach Club Villa Dr #189, Saint Helena Island, SC, 29920

Nearby investment properties with comparable prices

1 Bed
1 Bath
540 sft

40 Folly Field Rd APT C217, Hilton Head Island, SC, 29928

4 Bed
2 Bath
1919 sft

26 Unity Ln, Seabrook, SC, 29940

4 Bed
2 Bath
1919 sft

22 Unity Ln, Seabrook, SC, 29940

3 Bed
2 Bath
1352 sft

4392 Pinewood Cir, Beaufort, SC, 29906

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Beaufort at 23 Purrysburg Dr, Beaufort, SC, 29907 priced at $394,900 pairs $2,456/mo rent with $105/mo cash flow after a $1,933/mo payment. Total monthly income equals $2,456/mo, and annual cash flow comes to $1,261/yr on $130,909 invested. Return on cash invested is 20.87% in year one, and rental yield stands at 7.46% on a $394,900 basis. Equity gained on principal adds $2,548/yr, and 5% annual appreciation accumulates to $109,104 by year five. Five-year ROI measures 107.73% and total cumulative return in cash reaches $141,023. For financing, Ziffy Mortgage’s DSCR program evaluates $2,456/mo property income against a $1,933/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2004

0.34 Acres lot

$N/A/sqft

No HOA