253 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
Rental property for sale in Beaufort at 253 Thistle Ln, Beaufort, SC, 29907 priced at $513,457 converts $3,428/mo rent into $325/mo cash flow after a $2,513/mo obligation. Total monthly income equals $3,428/mo, and annual cash flow totals $3,894/yr on $168,927 invested. Return on cash invested prints 22.37% in year one, and rental yield reads 8.01% against a $513,457 entry. Equity gained on principal adds $3,313/yr, while 5% annual appreciation compiles into $141,859 by year five. Five-year ROI reaches 115.8% and total cumulative return in cash sums $195,621. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,428/mo property income covering a $2,513/mo payment, not borrower’s personal income.
Single Family
Built in 2024
0.30 Acres lot
$N/A/sqft
$565 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Melissa Searson • Mungo Homes Coastal Division
Mls Name: Lowcountry Regional MLS
Mls Provider:
Mls ID: #185855
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.