2954 Needlegrass DrBeaufortSC29902
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 2954 Needlegrass Dr, Beaufort, SC, 29902 priced at $609,000 converts $4,331/mo rent into $580/mo cash flow after a $2,981/mo obligation. Total monthly income equals $4,331/mo, and annual cash flow totals $6,966/yr on $200,361 invested. Return on cash invested prints 23.54% in year one, and rental yield reads 8.53% against a $609,000 entry. Equity gained on principal adds $3,930/yr, while 5% annual appreciation compiles into $168,255 by year five. Five-year ROI reaches 122.23% and total cumulative return in cash sums $244,901. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,331/mo property income covering a $2,981/mo payment, not borrower’s personal income.
Single Family
Built in 2023
4,791 sqft lot
$N/A/sqft
$1,500 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29902, Beaufort, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,314 (100%) |
| Owner Occupied HU | 4,373 (52.6%) |
| Renter Occupied HU | 2,889 (34.7%) |
| Vacant Housing Units | 1,052 (12.7%) |
| Median Home Value | $435,980 |
| Average Home Value | $542,824 |
Housing Distribution
Address Breakdown
Residential
6,914
Single Family
6,312
Multi-Family
602
Businesses
568
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Claudia Clare • Greco Group Brokered by eXp
Mls Name: Lowcountry Regional MLS
Mls Provider:
Mls ID: #188849
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.