325 Beulah Tabernacle DrSaint StephenSC29479
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeReliable, bankable, and well-priced, 325 Beulah Tabernacle Dr, Saint Stephen, SC, 29479 in Saint Stephen delivers $1,370/mo in gross rent and $299/mo in net monthly income at a $179,900 entry. The 9.14% yield and 1.69 DSCR make it a clean candidate for Ziffy Mortgage's DSCR loan; no W-2s or U.S. credit history required. With 5% annual appreciation projecting $49,703 over five years and $1,657/yr in equity from loan paydown, total projected return is $87,298.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 6.2% |
| Monthly Cash Flow | $299 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,370 |
| Total Monthly Debt Service | $999 |
| DSCR Ratio | 1.37x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2021
1.05 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29479, Saint Stephen, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,228 (100%) |
| Owner Occupied HU | 2,330 (72.2%) |
| Renter Occupied HU | 543 (16.8%) |
| Vacant Housing Units | 355 (11.0%) |
| Median Home Value | $119,156 |
| Average Home Value | $194,034 |
Housing Distribution
Address Breakdown
Residential
2,515
Single Family
2,471
Multi-Family
44
Businesses
177
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
Single Family
Built in 2021
1.05 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29479, Saint Stephen, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,228 (100%) |
| Owner Occupied HU | 2,330 (72.2%) |
| Renter Occupied HU | 543 (16.8%) |
| Vacant Housing Units | 355 (11.0%) |
| Median Home Value | $119,156 |
| Average Home Value | $194,034 |
Housing Distribution
Address Breakdown
Residential
2,515
Single Family
2,471
Multi-Family
44
Businesses
177
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Beach Connection Realty
Mls Name: CTMLS
Mls ID: #26004881