406 Heyward StBeaufortSC29902
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 Beaufort at 406 Heyward St, Beaufort, SC, 29902 offers $5,741/mo rent that, after a $4,366/mo payment, leaves $293/mo cash flow. Total monthly income is $5,741/mo, and annual cash flow is $3,513/yr on $293,468 cash. Return on cash invested measures 21.26% in year one, and rental yield stands at 7.72% at a $892,000 entry. Equity gained on principal adds $5,756/yr while 5% annual appreciation compounds into $246,443 by year five. Five-year ROI records 109.93% and total cumulative return in cash reaches $322,604. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,741/mo property income versus a $4,366/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1947
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 29902, Beaufort, SC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,314 (100%) |
| Owner Occupied HU | 4,373 (52.6%) |
| Renter Occupied HU | 2,889 (34.7%) |
| Vacant Housing Units | 1,052 (12.7%) |
| Median Home Value | $435,980 |
| Average Home Value | $542,824 |
Housing Distribution
Address Breakdown
Residential
6,914
Single Family
6,312
Multi-Family
602
Businesses
568
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Heather A. Baldwin • The HomesFinder Realty Group
Mls Name: Lowcountry Regional MLS
Mls Provider:
Mls ID: #189567
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.