403 Island Pines DrPort RoyalSC29935
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 Port Royal at 403 Island Pines Dr, Port Royal, SC, 29935 offers $1,592/mo rent that, after a $1,101/mo payment, leaves $192/mo cash flow. Total monthly income is $1,592/mo, and annual cash flow is $2,308/yr on $74,588 cash. Return on cash invested measures 23% in year one, and rental yield stands at 8.49% at a $225,000 entry. Equity gained on principal adds $1,452/yr while 5% annual appreciation compounds into $62,163 by year five. Five-year ROI records 119.52% and total cumulative return in cash reaches $89,145. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,592/mo property income versus a $1,101/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 1985
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29935, Port Royal, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,127 (100%) |
| Owner Occupied HU | 737 (34.6%) |
| Renter Occupied HU | 1,127 (53.0%) |
| Vacant Housing Units | 263 (12.4%) |
| Median Home Value | $370,438 |
| Average Home Value | $405,896 |
Housing Distribution
Address Breakdown
Residential
2,106
Single Family
1,603
Multi-Family
503
Businesses
278
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christi M. Trumps • Tideland Realty Inc
Mls Name: Lowcountry Regional MLS
Mls Provider:
Mls ID: #188826
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.