3154 Beacon Heights Rd, Indian Land, NC, 29707 | $477/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2578 sft

1024 Rocking Horse Rd, Indian Trail, NC, 28079

6 Bed
4 Bath
3933 sft

3001 Ladys Secret Dr, Indian Trail, NC, 28079

5 Bed
4 Bath
3456 sft

2015 Eclipse Ct, Indian Trail, NC, 28079

5 Bed
5 Bath
3654 sft

3003 Eclipse Ct, Indian Trail, NC, 28079

Nearby investment properties with comparable prices

Harmony Plan, Cottages at Indian Trail West

3 Bed
2 Bath
1654 sft

Harmony Plan, Cottages at Indian Trail West, Indian Trail, NC, 28079

4 Bed
3 Bath
2372 sft

1924 Gibb Xing, Monroe, NC, 28110

3 Bed
3 Bath
2007 sft

2170 Flicker Rd #1035B, Indian Land, SC, 29707

3 Bed
3 Bath
1849 sft

Alpine Plan, Indian Trail Townhomes, Indian Trail, NC, 28079

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 Indian Land at 3154 Beacon Heights Rd, Indian Land, NC, 29707 generates $3,384/mo in rent and, after a $2,335/mo payment, leaves $477/mo in cash flow. Total monthly income is $3,384/mo, and annual cash flow is $5,719/yr on $158,122 invested. Return on cash invested sits at 23.53% in year one, and rental yield is 8.51% on a $476,990 entry. Equity gained on principal adds $3,078/yr, while 5% annual appreciation builds toward $131,784 over five years. Five-year ROI reaches 122.11% and total cumulative return in cash sums $193,088. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,384/mo property income rather than buyer’s personal income.

Townhouse

Built in 2026

N/A lot

$N/A/sqft

No HOA