3154 Beacon Heights Rd, Indian Land, SC, 29707 | $413/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2240 sft

878 Summerlake Dr, Fort Mill, SC, 29715

3 Bed
2 Bath
1920 sft

101 Banks Ridge Rd, Fort Mill, SC, 29715

3 Bed
3 Bath
2005 sft

608 Laurel Fork Dr, Matthews, NC, 28105

3 Bed
2 Bath
1679 sft

8002 Kingston Dr, Waxhaw, NC, 28173

Nearby investment properties with comparable prices

$ 400,800

ROI

Cash Flow/m

- Bed
- Bath
- sft

2420 Appalachian Trl, Monroe, NC, 28110

3 Bed
3 Bath
1601 sft

418 Markridge Loop, Fort Mill, SC, 29708

3 Bed
3 Bath
2175 sft

Penwell Plan, Secrest Commons, Monroe, NC, 28112

2 Bed
2 Bath
1126 sft

3109 Morson St, Charlotte, NC, 28208

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

Investment property for sale in Indian Land at 3154 Beacon Heights Rd, Indian Land, SC, 29707 earns $413/mo cash flow from $3,220/mo rent with a $2,308/mo payment. Total monthly income totals $3,220/mo, and annual cash flow totals $4,956/yr on $156,302 capital. ROI tracks 23.08% on current figures, and rental yield reads 8.2% at a $471,500 purchase. Equity gained on principal adds $3,043/yr, and 5% annual appreciation supports $130,267 over five years. Five-year ROI reaches 119.52% and total cumulative return in cash sums $186,816. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,220/mo property income instead of your personal income.

Home Type Unknown

Built in N/A

N/A lot

$N/A/sqft

No HOA