3726 Apiary LnJohns IslandSC29455
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 Johns Island at 3726 Apiary Ln, Johns Island, SC, 29455 priced at $774,000 pairs $6,775/mo rent with $2,168/mo cash flow after a $3,788/mo payment. Total monthly income equals $6,775/mo, and annual cash flow comes to $26,014/yr on $254,646 invested. Return on cash invested is 30.28% in year one, and rental yield stands at 10.5% on a $774,000 basis. Equity gained on principal adds $4,995/yr, and 5% annual appreciation accumulates to $213,842 by year five. Five-year ROI measures 158.08% and total cumulative return in cash reaches $402,557. For financing, Ziffy Mortgage’s DSCR program evaluates $6,775/mo property income against a $3,788/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2022
3,920 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29455, Johns Island, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,672 (100%) |
| Owner Occupied HU | 11,667 (59.3%) |
| Renter Occupied HU | 2,685 (13.6%) |
| Vacant Housing Units | 5,320 (27.0%) |
| Median Home Value | $618,048 |
| Average Home Value | $823,749 |
Housing Distribution
Address Breakdown
Residential
18,312
Single Family
17,492
Multi-Family
820
Businesses
663
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Coldwell Banker Realty
Mls Name: CTMLS
Mls Provider:
Mls ID: #25006745
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Copyright Charleston Trident Multiple Listing Service, Inc. All rights reserved. Information is deemed reliable but not guaranteed.